{ "ticker": { "uuid": "2734579d-c4e3-484d-909f-bb4b76f710d4", "symbol": "DEM", "name": "De.mem Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Pollution & Treatment Controls", "page_url": "https://sharemaestro.com/factors/ticker/2734579d-c4e3-484d-909f-bb4b76f710d4/", "api_url": "https://sharemaestro.com/factors/api/tickers/2734579d-c4e3-484d-909f-bb4b76f710d4/" }, "ticker_metadata": { "id": 22882, "uuid": "2734579d-c4e3-484d-909f-bb4b76f710d4", "symbol": "DEM", "name": "De.mem Limited", "asset_type": "equity", "market_cap": 22556958, "stock_exchange_id": 9, "industry": "Pollution & Treatment Controls", "sector": "Industrials", "description": "De.mem Limited designs, builds, owns, and operates modern water treatment systems for industrial, municipal, and residential sectors in Australia, Singapore, and Germany. The company provides specialty chemicals, such as anti-scalants, corrosion inhibitors, de-and antifoamers, membrane cleaners or flocculants, and coagulants; membrane-based water and wastewater treatment systems; and build, own, operate, and transfer services related to water and waste treatment equipment. It also offers pumps and consumables; speciality chemicals suppliers servicing the gold mining sector; and operations and maintenance services. The company serves mining and resources, infrastructure, food and beverages, agriculture, and heavy industrial sectors. De.mem Limited was founded in 2013 and is headquartered in Melbourne, 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": "2734579d-c4e3-484d-909f-bb4b76f710d4", "symbol": "DEM", "name": "De.mem Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Pollution & Treatment Controls", "page_url": "https://sharemaestro.com/factors/ticker/2734579d-c4e3-484d-909f-bb4b76f710d4/", "api_url": "https://sharemaestro.com/factors/api/tickers/2734579d-c4e3-484d-909f-bb4b76f710d4/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.61, "value": 0.57, "quality": 0.55, "momentum": 0.57, "coverage": 0.758, "confidence": 0.678, "delta": null }, "headline_factors": { "price": 0.07, "market_cap": 21057065.77, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0471, "shareholder_yield": -0.1327, "roe": -0.1451, "piotroski_f_score": 4, "momentum_12_1": -0.3652, "volatility_252d": 0.4715 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:21.618959+00:00", "batch_id": "" }, "size": { "price_close": 0.065, "market_cap": 21057065.77, "market_cap_usd": 21057065.77, "enterprise_value": 18913065.77, "shares_outstanding": 323954858, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.5078, "ptbv_ratio": 1.5078, "ps_ratio": 0.7045, "pcf_ratio": null, "pfcf_ratio": 3008.1523, "ev_ebitda": 21.2506, "ev_ebit": null, "ev_sales": 0.6328, "ev_fcf": 2701.8665, "earnings_yield": null, "fcf_yield": 0.0004, "price_to_sales": 0.7045, "price_to_book": 1.5078, "price_to_cashflow": null, "ebitda_to_ev": 0.0471, "sales_yield": 1.5804 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1327, "shareholder_yield": -0.1327, "debt_paydown_yield": 0, "total_yield": -0.1327 }, "quality": { "gross_margin": 0.4258, "operating_margin": -0.0518, "net_margin": -0.0678, "ebitda_margin": 0.0298, "fcf_margin": 0.0002, "roe": -0.1451, "roa": -0.0964, "roic": -0.0982, "roc_greenblatt": null, "asset_turnover": 1.4227, "cash_conversion": -0.0035, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1734, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6058, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.409, "debt_to_assets": 0.0855, "interest_coverage": -16.125, "current_ratio": 1.7378, "quick_ratio": 1.7378, "net_debt": -2144000, "local_beta": 0.4484, "volatility_252d": 0.4715, "volatility_60d": 0.9333, "max_drawdown_12m": -0.48, "risk_adjusted_momentum": -0.7745 }, "growth": { "revenue_growth_1y": 0.2005, "revenue_growth_3y_cagr": 0.1502, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0231, "revenue_growth": 0.2005, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1096, "price_return_3m": -0.3158, "price_return_6m": -0.381, "price_return_9m": -0.4091, "price_return_12m": -0.4348, "price_return_12m_ex1m": -0.3652, "momentum_6m": -0.381, "momentum_12m": -0.4348, "momentum_12_1": -0.3652, "distance_from_52w_high": -0.48, "distance_from_52w_low": 0, "relative_strength": -0.4476 }, "raw_ttm": { "revenue_ttm": 29890000, "gross_profit_ttm": 12727000, "ebit_ttm": -1548000, "ebitda_ttm": 890000, "net_income_ttm": -2026000, "eps_diluted_ttm": -0.0063, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -311000, "fcf_ttm": 7000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2794000, "interest_expense_ttm": 96000, "cash_and_equivalents": 3941000, "total_current_assets": 10293000, "total_current_liabilities": 5923000, "net_ppe": null, "total_assets": 21010000, "total_debt": 1797000, "total_equity": 13965000, "net_working_capital": 634000, "book_value_per_share": 0.0431, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0431 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 43, "quality_composite": 45, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 43, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 39, "quality_value_composite": 0.5599, "os_score": 0.61, "value_percentile": 0.57, "quality_percentile": 0.55, "momentum_percentile": 0.57, "factor_coverage": 0.758, "signal_confidence": 0.678, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 68, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9893, "ticker_id": 22882, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:21.618959+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.065, "market_cap": 21057065.77, "market_cap_usd": 21057065.77, "enterprise_value": 18913065.77, "shares_outstanding": 323954858, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.50784574, "ptbv_ratio": 1.50784574, "ps_ratio": 0.70448531, "pcf_ratio": null, "pfcf_ratio": 3008.15225286, "ev_ebitda": 21.2506357, "ev_ebit": null, "ev_sales": 0.63275563, "ev_fcf": 2701.86653857, "earnings_yield": null, "fcf_yield": 0.00037011, "dividend_yield": 0, "buyback_yield": -0.13268705, "shareholder_yield": -0.13268705, "debt_paydown_yield": 0, "total_yield": -0.13268705, "gross_margin": 0.42579458, "operating_margin": -0.0517899, "net_margin": -0.06778187, "ebitda_margin": 0.02977584, "fcf_margin": 0.00023419, "roe": -0.14507698, "roa": -0.09643027, "roic": -0.09821504, "roc_greenblatt": null, "asset_turnover": 1.42265588, "cash_conversion": -0.00345508, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.40898876, "debt_to_assets": 0.0855307, "interest_coverage": -16.125, "current_ratio": 1.73780179, "quick_ratio": 1.73780179, "net_debt": -2144000, "revenue_growth_1y": 0.20049803, "revenue_growth_3y_cagr": 0.15017872, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0230886, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.173421, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10958904, "price_return_3m": -0.31578947, "price_return_6m": -0.38095238, "price_return_9m": -0.40909091, "price_return_12m": -0.43478261, "price_return_12m_ex1m": -0.36521739, "distance_from_52w_high": -0.48, "distance_from_52w_low": 0, "relative_strength": -0.4476294, "local_beta": 0.4484, "volatility_252d": 0.471535, "volatility_60d": 0.933289, "max_drawdown_12m": -0.48, "revenue_ttm": 29890000, "gross_profit_ttm": 12727000, "ebit_ttm": -1548000, "ebitda_ttm": 890000, "net_income_ttm": -2026000, "eps_diluted_ttm": -0.00625396, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -311000, "fcf_ttm": 7000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2794000, "interest_expense_ttm": 96000, "cash_and_equivalents": 3941000, "total_current_assets": 10293000, "total_current_liabilities": 5923000, "net_ppe": null, "total_assets": 21010000, "total_debt": 1797000, "total_equity": 13965000, "net_working_capital": 634000, "book_value_per_share": 0.04310786, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.04310786, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 43, "quality_composite": 45, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 43, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 68, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.07, "os": 0.61, "value": 0.57, "quality": 0.55, "momentum": 0.57, "confidence": 0.678, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1327, "roe": -0.1451, "momentum_12_1": -0.3652, "complete_fields": { "id": 9893, "ticker_id": 22882, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:21.618959+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.065, "market_cap": 21057065.77, "market_cap_usd": 21057065.77, "enterprise_value": 18913065.77, "shares_outstanding": 323954858, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.50784574, "ptbv_ratio": 1.50784574, "ps_ratio": 0.70448531, "pcf_ratio": null, "pfcf_ratio": 3008.15225286, "ev_ebitda": 21.2506357, "ev_ebit": null, "ev_sales": 0.63275563, "ev_fcf": 2701.86653857, "earnings_yield": null, "fcf_yield": 0.00037011, "dividend_yield": 0, "buyback_yield": -0.13268705, "shareholder_yield": -0.13268705, "debt_paydown_yield": 0, "total_yield": -0.13268705, "gross_margin": 0.42579458, "operating_margin": -0.0517899, "net_margin": -0.06778187, "ebitda_margin": 0.02977584, "fcf_margin": 0.00023419, "roe": -0.14507698, "roa": -0.09643027, "roic": -0.09821504, "roc_greenblatt": null, "asset_turnover": 1.42265588, "cash_conversion": -0.00345508, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.40898876, "debt_to_assets": 0.0855307, "interest_coverage": -16.125, "current_ratio": 1.73780179, "quick_ratio": 1.73780179, "net_debt": -2144000, "revenue_growth_1y": 0.20049803, "revenue_growth_3y_cagr": 0.15017872, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0230886, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.173421, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10958904, "price_return_3m": -0.31578947, "price_return_6m": -0.38095238, "price_return_9m": -0.40909091, "price_return_12m": -0.43478261, "price_return_12m_ex1m": -0.36521739, "distance_from_52w_high": -0.48, "distance_from_52w_low": 0, "relative_strength": -0.4476294, "local_beta": 0.4484, "volatility_252d": 0.471535, "volatility_60d": 0.933289, "max_drawdown_12m": -0.48, "revenue_ttm": 29890000, "gross_profit_ttm": 12727000, "ebit_ttm": -1548000, "ebitda_ttm": 890000, "net_income_ttm": -2026000, "eps_diluted_ttm": -0.00625396, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -311000, "fcf_ttm": 7000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2794000, "interest_expense_ttm": 96000, "cash_and_equivalents": 3941000, "total_current_assets": 10293000, "total_current_liabilities": 5923000, "net_ppe": null, "total_assets": 21010000, "total_debt": 1797000, "total_equity": 13965000, "net_working_capital": 634000, "book_value_per_share": 0.04310786, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.04310786, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 43, "quality_composite": 45, "momentum_composite": 43, "growth_composite": 43, "yield_composite": 43, "svqf_composite": 43, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 68, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+00:00", "is_restated": false, "income_statement": { "revenue": 29890000, "cost_of_revenue": 17163000, "gross_profit": 12727000, "ebit": -1548000, "ebitda": 890000, "pretax_income": null, "tax_provision": null, "net_income": -2026000, "net_income_to_common": -2026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3941000, "total_current_assets": 10293000, "total_assets": 21010000, "short_term_debt": 205000, "long_term_debt": 375000, "total_debt": 1797000, "total_liabilities": null, "total_equity": 13965000, "shares_outstanding": 323954858, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -311000, "free_cash_flow": 7000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2794000, "net_debt_issued": 368000 }, "complete_fields": { "id": 411493, "ticker_id": 22882, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "890000", "netIncome": "-2026000", "grossProfit": "12727000", "totalRevenue": "29890000", "costOfRevenue": "17163000", "interestExpense": "96000", "operatingIncome": "-1548000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2827000" }, "balance": { "totalDebt": "1797000", "totalAssets": "21010000", "longTermDebt": "375000", "shortTermDebt": "205000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "323954858", "totalCurrentAssets": "10293000", "totalShareholderEquity": "13965000", "totalCurrentLiabilities": "5923000", "propertyPlantEquipmentNet": "3326000", "cashAndShortTermInvestments": "3941000" }, "cashflow": { "freeCashFlow": "7000", "dividendsPaid": null, "issuanceOfDebt": "500000", "issuanceOfStock": "2794000", "repaymentOfDebt": "-132000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-311000" } }, "revenue": 29890000, "cost_of_revenue": 17163000, "gross_profit": 12727000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1548000, "depreciation_amortisation": 2827000, "ebitda": 890000, "interest_expense": 96000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2026000, "net_income_continuing_ops": null, "net_income_to_common": -2026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3941000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10293000, "net_ppe": 3326000, "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": 21010000, "short_term_debt": 205000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5923000, "long_term_debt": 375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13965000, "shares_outstanding": 323954858, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -311000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2794000, "net_debt_issued": 368000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "890000", "netIncome": "-2026000", "grossProfit": "12727000", "totalRevenue": "29890000", "costOfRevenue": "17163000", "interestExpense": "96000", "operatingIncome": "-1548000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2827000" }, "balance": { "totalDebt": "1797000", "totalAssets": "21010000", "longTermDebt": "375000", "shortTermDebt": "205000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "323954858", "totalCurrentAssets": "10293000", "totalShareholderEquity": "13965000", "totalCurrentLiabilities": "5923000", "propertyPlantEquipmentNet": "3326000", "cashAndShortTermInvestments": "3941000" }, "cashflow": { "freeCashFlow": "7000", "dividendsPaid": null, "issuanceOfDebt": "500000", "issuanceOfStock": "2794000", "repaymentOfDebt": "-132000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-311000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+00:00", "is_restated": false, "income_statement": { "revenue": 24898000, "cost_of_revenue": 14735000, "gross_profit": 10163000, "ebit": -2808000, "ebitda": -243000, "pretax_income": null, "tax_provision": null, "net_income": -2770000, "net_income_to_common": -2770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3632000, "total_current_assets": 9432000, "total_assets": 20577000, "short_term_debt": 52000, "long_term_debt": null, "total_debt": 1366000, "total_liabilities": null, "total_equity": 12920000, "shares_outstanding": 292793377, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -292000, "free_cash_flow": -177000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3094000, "net_debt_issued": -119000 }, "complete_fields": { "id": 411495, "ticker_id": 22882, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-243000", "netIncome": "-2770000", "grossProfit": "10163000", "totalRevenue": "24898000", "costOfRevenue": "14735000", "interestExpense": "102000", "operatingIncome": "-2808000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2395000" }, "balance": { "totalDebt": "1366000", "totalAssets": "20577000", "longTermDebt": null, "shortTermDebt": "52000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "292793377", "totalCurrentAssets": "9432000", "totalShareholderEquity": "12920000", "totalCurrentLiabilities": "6425000", "propertyPlantEquipmentNet": "4403000", "cashAndShortTermInvestments": "3632000" }, "cashflow": { "freeCashFlow": "-177000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3094000", "repaymentOfDebt": "-119000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-292000" } }, "revenue": 24898000, "cost_of_revenue": 14735000, "gross_profit": 10163000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2808000, "depreciation_amortisation": 2395000, "ebitda": -243000, "interest_expense": 102000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2770000, "net_income_continuing_ops": null, "net_income_to_common": -2770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3632000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9432000, "net_ppe": 4403000, "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": 20577000, "short_term_debt": 52000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6425000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1366000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12920000, "shares_outstanding": 292793377, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3094000, "net_debt_issued": -119000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-243000", "netIncome": "-2770000", "grossProfit": "10163000", "totalRevenue": "24898000", "costOfRevenue": "14735000", "interestExpense": "102000", "operatingIncome": "-2808000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2395000" }, "balance": { "totalDebt": "1366000", "totalAssets": "20577000", "longTermDebt": null, "shortTermDebt": "52000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "292793377", "totalCurrentAssets": "9432000", "totalShareholderEquity": "12920000", "totalCurrentLiabilities": "6425000", "propertyPlantEquipmentNet": "4403000", "cashAndShortTermInvestments": "3632000" }, "cashflow": { "freeCashFlow": "-177000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3094000", "repaymentOfDebt": "-119000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-292000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+00:00", "is_restated": false, "income_statement": { "revenue": 23407000, "cost_of_revenue": 15012000, "gross_profit": 8395000, "ebit": -3273000, "ebitda": -1231000, "pretax_income": null, "tax_provision": null, "net_income": -3134000, "net_income_to_common": -3134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2403000, "total_current_assets": 8009000, "total_assets": 18700000, "short_term_debt": 99000, "long_term_debt": null, "total_debt": 1648000, "total_liabilities": null, "total_equity": 11573000, "shares_outstanding": 245306369, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -779000, "free_cash_flow": -2225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -51000 }, "complete_fields": { "id": 411496, "ticker_id": 22882, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1231000", "netIncome": "-3134000", "grossProfit": "8395000", "totalRevenue": "23407000", "costOfRevenue": "15012000", "interestExpense": "75000", "operatingIncome": "-3273000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1813000" }, "balance": { "totalDebt": "1648000", "totalAssets": "18700000", "longTermDebt": null, "shortTermDebt": "99000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "245306369", "totalCurrentAssets": "8009000", "totalShareholderEquity": "11573000", "totalCurrentLiabilities": "5568000", "propertyPlantEquipmentNet": "5149000", "cashAndShortTermInvestments": "2403000" }, "cashflow": { "freeCashFlow": "-2225000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "51000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-779000" } }, "revenue": 23407000, "cost_of_revenue": 15012000, "gross_profit": 8395000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3273000, "depreciation_amortisation": 1813000, "ebitda": -1231000, "interest_expense": 75000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3134000, "net_income_continuing_ops": null, "net_income_to_common": -3134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2403000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8009000, "net_ppe": 5149000, "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": 18700000, "short_term_debt": 99000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5568000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11573000, "shares_outstanding": 245306369, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -51000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1231000", "netIncome": "-3134000", "grossProfit": "8395000", "totalRevenue": "23407000", "costOfRevenue": "15012000", "interestExpense": "75000", "operatingIncome": "-3273000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1813000" }, "balance": { "totalDebt": "1648000", "totalAssets": "18700000", "longTermDebt": null, "shortTermDebt": "99000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "245306369", "totalCurrentAssets": "8009000", "totalShareholderEquity": "11573000", "totalCurrentLiabilities": "5568000", "propertyPlantEquipmentNet": "5149000", "cashAndShortTermInvestments": "2403000" }, "cashflow": { "freeCashFlow": "-2225000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "51000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-779000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+00:00", "is_restated": false, "income_statement": { "revenue": 19644000, "cost_of_revenue": 12840000, "gross_profit": 6804000, "ebit": -3441000, "ebitda": -1701000, "pretax_income": null, "tax_provision": null, "net_income": -3492000, "net_income_to_common": -3492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5138000, "total_current_assets": 9745000, "total_assets": 20562000, "short_term_debt": 48000, "long_term_debt": null, "total_debt": 1395000, "total_liabilities": null, "total_equity": 14315000, "shares_outstanding": 244406335, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1769000, "free_cash_flow": -3650000, "dividends_paid": null, "share_repurchases": -255000, "shares_issued": 2998000, "net_debt_issued": -138000 }, "complete_fields": { "id": 411497, "ticker_id": 22882, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1701000", "netIncome": "-3492000", "grossProfit": "6804000", "totalRevenue": "19644000", "costOfRevenue": "12840000", "interestExpense": "98000", "operatingIncome": "-3441000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1613000" }, "balance": { "totalDebt": "1395000", "totalAssets": "20562000", "longTermDebt": null, "shortTermDebt": "48000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "244406335", "totalCurrentAssets": "9745000", "totalShareholderEquity": "14315000", "totalCurrentLiabilities": "4624000", "propertyPlantEquipmentNet": "4798000", "cashAndShortTermInvestments": "5138000" }, "cashflow": { "freeCashFlow": "-3650000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2998000", "repaymentOfDebt": "-138000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-255000", "capitalExpenditures": "-1769000" } }, "revenue": 19644000, "cost_of_revenue": 12840000, "gross_profit": 6804000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3441000, "depreciation_amortisation": 1613000, "ebitda": -1701000, "interest_expense": 98000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3492000, "net_income_continuing_ops": null, "net_income_to_common": -3492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5138000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9745000, "net_ppe": 4798000, "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": 20562000, "short_term_debt": 48000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4624000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14315000, "shares_outstanding": 244406335, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1769000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -255000, "shares_issued": 2998000, "net_debt_issued": -138000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3650000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1701000", "netIncome": "-3492000", "grossProfit": "6804000", "totalRevenue": "19644000", "costOfRevenue": "12840000", "interestExpense": "98000", "operatingIncome": "-3441000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1613000" }, "balance": { "totalDebt": "1395000", "totalAssets": "20562000", "longTermDebt": null, "shortTermDebt": "48000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "244406335", "totalCurrentAssets": "9745000", "totalShareholderEquity": "14315000", "totalCurrentLiabilities": "4624000", "propertyPlantEquipmentNet": "4798000", "cashAndShortTermInvestments": "5138000" }, "cashflow": { "freeCashFlow": "-3650000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2998000", "repaymentOfDebt": "-138000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-255000", "capitalExpenditures": "-1769000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+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": 138000, "total_debt": 138000, "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": -721000, "shares_issued": 11600000, "net_debt_issued": null }, "complete_fields": { "id": 411498, "ticker_id": 22882, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "138000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": "33000", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "11600000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-721000", "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": 138000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 138000, "preferred_stock": null, "minority_interest": 33000, "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": -721000, "shares_issued": 11600000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "138000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": "33000", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "11600000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-721000", "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": "2026-06-07T18:11:56.044769+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": 3941000, "total_current_assets": 10293000, "total_assets": 21010000, "short_term_debt": 205000, "long_term_debt": 375000, "total_debt": 1797000, "total_liabilities": null, "total_equity": 13965000, "shares_outstanding": 323954858, "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": 411492, "ticker_id": 22882, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1797000", "totalAssets": "21010000", "longTermDebt": "375000", "shortTermDebt": "205000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "323954858", "totalCurrentAssets": "10293000", "totalShareholderEquity": "13965000", "totalCurrentLiabilities": "5923000", "propertyPlantEquipmentNet": "3326000", "cashAndShortTermInvestments": "3941000" } }, "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": 3941000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10293000, "net_ppe": 3326000, "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": 21010000, "short_term_debt": 205000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5923000, "long_term_debt": 375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13965000, "shares_outstanding": 323954858, "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": "1797000", "totalAssets": "21010000", "longTermDebt": "375000", "shortTermDebt": "205000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "323954858", "totalCurrentAssets": "10293000", "totalShareholderEquity": "13965000", "totalCurrentLiabilities": "5923000", "propertyPlantEquipmentNet": "3326000", "cashAndShortTermInvestments": "3941000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+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": 3632000, "total_current_assets": 9432000, "total_assets": 20577000, "short_term_debt": 52000, "long_term_debt": null, "total_debt": 1366000, "total_liabilities": null, "total_equity": 12920000, "shares_outstanding": 292793377, "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": 411494, "ticker_id": 22882, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:56.044769+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1366000", "totalAssets": "20577000", "longTermDebt": null, "shortTermDebt": "52000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "292793377", "totalCurrentAssets": "9432000", "totalShareholderEquity": "12920000", "totalCurrentLiabilities": "6425000", "propertyPlantEquipmentNet": "4403000", "cashAndShortTermInvestments": "3632000" } }, "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": 3632000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9432000, "net_ppe": 4403000, "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": 20577000, "short_term_debt": 52000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6425000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1366000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12920000, "shares_outstanding": 292793377, "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": "1366000", "totalAssets": "20577000", "longTermDebt": null, "shortTermDebt": "52000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "292793377", "totalCurrentAssets": "9432000", "totalShareholderEquity": "12920000", "totalCurrentLiabilities": "6425000", "propertyPlantEquipmentNet": "4403000", "cashAndShortTermInvestments": "3632000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }