{ "ticker": { "uuid": "33668d64-15b0-443b-9247-344304e6e884", "symbol": "KPG", "name": "Kelly Partners Group Holdings Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/33668d64-15b0-443b-9247-344304e6e884/", "api_url": "https://sharemaestro.com/factors/api/tickers/33668d64-15b0-443b-9247-344304e6e884/" }, "ticker_metadata": { "id": 23805, "uuid": "33668d64-15b0-443b-9247-344304e6e884", "symbol": "KPG", "name": "Kelly Partners Group Holdings Limited", "asset_type": "equity", "market_cap": 177025104, "stock_exchange_id": 9, "industry": "Specialty Business Services", "sector": "Industrials", "description": "Kelly Partners Group Holdings Limited provides chartered accounting and other professional services to private businesses and high net worth individuals in Australia and internationally. The company operates in two segments, Accounting and Other Services. It offers accounting and taxation, corporate secretarial, outsourced CFO, audit, business structuring, bookkeeping, and other accounting related services; and financial broking, wealth management, investment office, and other non-accounting services. The company was founded in 2006 and is headquartered in North 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": "33668d64-15b0-443b-9247-344304e6e884", "symbol": "KPG", "name": "Kelly Partners Group Holdings Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/33668d64-15b0-443b-9247-344304e6e884/", "api_url": "https://sharemaestro.com/factors/api/tickers/33668d64-15b0-443b-9247-344304e6e884/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.69, "value": 0.83, "quality": 0.91, "momentum": 0.01, "coverage": 0.848, "confidence": 0.516, "delta": null }, "headline_factors": { "price": 4.01, "market_cap": 181552577.57, "pe_ratio": 53.1944, "earnings_yield": 0.0938, "ebitda_to_ev": 0.1345, "shareholder_yield": 0.0885, "roe": 0.1201, "piotroski_f_score": 1, "momentum_12_1": -0.5737, "volatility_252d": 0.414 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:59.815352+00:00", "batch_id": "" }, "size": { "price_close": 4.01, "market_cap": 181552577.57, "market_cap_usd": 181552577.57, "enterprise_value": 276567577.57, "shares_outstanding": 45274957, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 53.1944, "pb_ratio": 6.3873, "ptbv_ratio": 6.3873, "ps_ratio": 1.3488, "pcf_ratio": null, "pfcf_ratio": 6.3177, "ev_ebitda": 7.4354, "ev_ebit": 10.6663, "ev_sales": 2.0546, "ev_fcf": 9.6241, "earnings_yield": 0.0938, "fcf_yield": 0.1039, "price_to_sales": 1.3488, "price_to_book": 6.3873, "price_to_cashflow": null, "ebitda_to_ev": 0.1345, "sales_yield": 0.4867 }, "yield": { "dividend_yield": 0.105, "buyback_yield": -0.0165, "shareholder_yield": 0.0885, "debt_paydown_yield": 0, "total_yield": 0.0885 }, "quality": { "gross_margin": 1, "operating_margin": 0.1926, "net_margin": 0.0254, "ebitda_margin": 0.2763, "fcf_margin": 0.2135, "roe": 0.1201, "roa": 0.0172, "roic": 0.1575, "roc_greenblatt": null, "asset_turnover": 0.6766, "cash_conversion": 8.4199, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.3029, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6766, "external_financing": 0.0229 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.5544, "debt_to_assets": 0.5121, "interest_coverage": 5.2445, "current_ratio": 0.7391, "quick_ratio": 0.7391, "net_debt": 95015000, "local_beta": 1.5625, "volatility_252d": 0.414, "volatility_60d": 0.9692, "max_drawdown_12m": -0.6655, "risk_adjusted_momentum": -1.3858 }, "growth": { "revenue_growth_1y": 0.2447, "revenue_growth_3y_cagr": 0.2755, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0377, "eps_growth_3y_cagr": -0.1503, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3472, "book_value_growth_1y": 0.2479, "revenue_growth": 0.2447, "earnings_growth": -0.0377 }, "momentum": { "price_return_1m": -0.1109, "price_return_3m": -0.2682, "price_return_6m": -0.531, "price_return_9m": -0.6273, "price_return_12m": -0.621, "price_return_12m_ex1m": -0.5737, "momentum_6m": -0.531, "momentum_12m": -0.621, "momentum_12_1": -0.5737, "distance_from_52w_high": -0.657, "distance_from_52w_low": 0.0256, "relative_strength": -0.6338 }, "raw_ttm": { "revenue_ttm": 134607000, "gross_profit_ttm": 134607000, "ebit_ttm": 25929000, "ebitda_ttm": 37196000, "net_income_ttm": 3413000, "eps_diluted_ttm": 0.0754, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -2530000, "fcf_ttm": 28737000, "dividends_paid_ttm": -19067000, "share_repurchases_ttm": -781000, "shares_issued_ttm": 3777000, "interest_expense_ttm": 4944000, "cash_and_equivalents": 6867000, "total_current_assets": 39713000, "total_current_liabilities": 53731000, "net_ppe": null, "total_assets": 198957000, "total_debt": 101882000, "total_equity": 28424000, "net_working_capital": 3919000, "book_value_per_share": 0.6278, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6278 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 86, "rank_pb": 85, "rank_ptbv": 85, "rank_ps": 35, "rank_pcf": 50, "rank_ev_ebitda": 33, "rank_ev_ebit": 23, "rank_earnings_yield": 23, "rank_fcf_yield": 18, "rank_dividend_yield": 6, "rank_shareholder_yield": 12, "rank_total_yield": 19, "rank_roe": 31, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 14, "rank_fcf_margin": 24, "rank_piotroski": 94, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 98 }, "composites": { "value_composite": 17, "quality_composite": 9, "momentum_composite": 99, "growth_composite": 13, "yield_composite": 4, "svqf_composite": 6, "vc1_composite": 89, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 31, "quality_value_composite": 0.8691, "os_score": 0.69, "value_percentile": 0.83, "quality_percentile": 0.91, "momentum_percentile": 0.01, "factor_coverage": 0.848, "signal_confidence": 0.516, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 10259, "ticker_id": 23805, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:59.815352+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.01, "market_cap": 181552577.57, "market_cap_usd": 181552577.57, "enterprise_value": 276567577.57, "shares_outstanding": 45274957, "fx_rate_to_usd": null, "pe_ratio": 53.19442648, "pb_ratio": 6.38729868, "ptbv_ratio": 6.38729868, "ps_ratio": 1.3487603, "pcf_ratio": null, "pfcf_ratio": 6.31772898, "ev_ebitda": 7.43541181, "ev_ebit": 10.66634184, "ev_sales": 2.05462998, "ev_fcf": 9.62409359, "earnings_yield": 0.09375286, "fcf_yield": 0.10390589, "dividend_yield": 0.10502192, "buyback_yield": -0.01650211, "shareholder_yield": 0.08851981, "debt_paydown_yield": 0, "total_yield": 0.08851981, "gross_margin": 1, "operating_margin": 0.19262743, "net_margin": 0.02535529, "ebitda_margin": 0.27633035, "fcf_margin": 0.21348815, "roe": 0.12007458, "roa": 0.01715446, "roic": 0.15754138, "roc_greenblatt": null, "asset_turnover": 0.67656328, "cash_conversion": 8.41986522, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.55444134, "debt_to_assets": 0.5120805, "interest_coverage": 5.24453883, "current_ratio": 0.73910778, "quick_ratio": 0.73910778, "net_debt": 95015000, "revenue_growth_1y": 0.24471302, "revenue_growth_3y_cagr": 0.27553444, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.03765314, "eps_growth_3y_cagr": -0.15027861, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.34719422, "book_value_growth_1y": 0.24790758, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.30286, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11086475, "price_return_3m": -0.26824818, "price_return_6m": -0.53099415, "price_return_9m": -0.62732342, "price_return_12m": -0.62098299, "price_return_12m_ex1m": -0.57372401, "distance_from_52w_high": -0.65697177, "distance_from_52w_low": 0.02557545, "relative_strength": -0.63382978, "local_beta": 1.5625, "volatility_252d": 0.414003, "volatility_60d": 0.969207, "max_drawdown_12m": -0.66552609, "revenue_ttm": 134607000, "gross_profit_ttm": 134607000, "ebit_ttm": 25929000, "ebitda_ttm": 37196000, "net_income_ttm": 3413000, "eps_diluted_ttm": 0.07538384, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -2530000, "fcf_ttm": 28737000, "dividends_paid_ttm": -19067000, "share_repurchases_ttm": -781000, "shares_issued_ttm": 3777000, "interest_expense_ttm": 4944000, "cash_and_equivalents": 6867000, "total_current_assets": 39713000, "total_current_liabilities": 53731000, "net_ppe": null, "total_assets": 198957000, "total_debt": 101882000, "total_equity": 28424000, "net_working_capital": 3919000, "book_value_per_share": 0.62780844, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.62780844, "universe_ticker_count": 570, "sector": "Industrials", "rank_pe": 86, "rank_pb": 85, "rank_ptbv": 85, "rank_ps": 35, "rank_pcf": 50, "rank_ev_ebitda": 33, "rank_ev_ebit": 23, "rank_earnings_yield": 23, "rank_fcf_yield": 18, "rank_dividend_yield": 6, "rank_shareholder_yield": 12, "rank_total_yield": 19, "rank_roe": 31, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 14, "rank_fcf_margin": 24, "rank_piotroski": 94, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 98, "value_composite": 17, "quality_composite": 9, "momentum_composite": 99, "growth_composite": 13, "yield_composite": 4, "svqf_composite": 6, "vc1_composite": 89, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.01, "os": 0.69, "value": 0.83, "quality": 0.91, "momentum": 0.01, "confidence": 0.516, "coverage": 0.848, "pe_ratio": 53.1944, "earnings_yield": 0.0938, "shareholder_yield": 0.0885, "roe": 0.1201, "momentum_12_1": -0.5737, "complete_fields": { "id": 10259, "ticker_id": 23805, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:59.815352+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.01, "market_cap": 181552577.57, "market_cap_usd": 181552577.57, "enterprise_value": 276567577.57, "shares_outstanding": 45274957, "fx_rate_to_usd": null, "pe_ratio": 53.19442648, "pb_ratio": 6.38729868, "ptbv_ratio": 6.38729868, "ps_ratio": 1.3487603, "pcf_ratio": null, "pfcf_ratio": 6.31772898, "ev_ebitda": 7.43541181, "ev_ebit": 10.66634184, "ev_sales": 2.05462998, "ev_fcf": 9.62409359, "earnings_yield": 0.09375286, "fcf_yield": 0.10390589, "dividend_yield": 0.10502192, "buyback_yield": -0.01650211, "shareholder_yield": 0.08851981, "debt_paydown_yield": 0, "total_yield": 0.08851981, "gross_margin": 1, "operating_margin": 0.19262743, "net_margin": 0.02535529, "ebitda_margin": 0.27633035, "fcf_margin": 0.21348815, "roe": 0.12007458, "roa": 0.01715446, "roic": 0.15754138, "roc_greenblatt": null, "asset_turnover": 0.67656328, "cash_conversion": 8.41986522, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.55444134, "debt_to_assets": 0.5120805, "interest_coverage": 5.24453883, "current_ratio": 0.73910778, "quick_ratio": 0.73910778, "net_debt": 95015000, "revenue_growth_1y": 0.24471302, "revenue_growth_3y_cagr": 0.27553444, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.03765314, "eps_growth_3y_cagr": -0.15027861, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.34719422, "book_value_growth_1y": 0.24790758, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.30286, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11086475, "price_return_3m": -0.26824818, "price_return_6m": -0.53099415, "price_return_9m": -0.62732342, "price_return_12m": -0.62098299, "price_return_12m_ex1m": -0.57372401, "distance_from_52w_high": -0.65697177, "distance_from_52w_low": 0.02557545, "relative_strength": -0.63382978, "local_beta": 1.5625, "volatility_252d": 0.414003, "volatility_60d": 0.969207, "max_drawdown_12m": -0.66552609, "revenue_ttm": 134607000, "gross_profit_ttm": 134607000, "ebit_ttm": 25929000, "ebitda_ttm": 37196000, "net_income_ttm": 3413000, "eps_diluted_ttm": 0.07538384, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -2530000, "fcf_ttm": 28737000, "dividends_paid_ttm": -19067000, "share_repurchases_ttm": -781000, "shares_issued_ttm": 3777000, "interest_expense_ttm": 4944000, "cash_and_equivalents": 6867000, "total_current_assets": 39713000, "total_current_liabilities": 53731000, "net_ppe": null, "total_assets": 198957000, "total_debt": 101882000, "total_equity": 28424000, "net_working_capital": 3919000, "book_value_per_share": 0.62780844, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.62780844, "universe_ticker_count": 570, "sector": "Industrials", "rank_pe": 86, "rank_pb": 85, "rank_ptbv": 85, "rank_ps": 35, "rank_pcf": 50, "rank_ev_ebitda": 33, "rank_ev_ebit": 23, "rank_earnings_yield": 23, "rank_fcf_yield": 18, "rank_dividend_yield": 6, "rank_shareholder_yield": 12, "rank_total_yield": 19, "rank_roe": 31, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 14, "rank_fcf_margin": 24, "rank_piotroski": 94, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 98, "value_composite": 17, "quality_composite": 9, "momentum_composite": 99, "growth_composite": 13, "yield_composite": 4, "svqf_composite": 6, "vc1_composite": 89, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+00:00", "is_restated": false, "income_statement": { "revenue": 134607000, "cost_of_revenue": null, "gross_profit": 134607000, "ebit": 25929000, "ebitda": 37196000, "pretax_income": null, "tax_provision": null, "net_income": 3413000, "net_income_to_common": 3413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6867000, "total_current_assets": 39713000, "total_assets": 198957000, "short_term_debt": 24804000, "long_term_debt": 45149000, "total_debt": 101882000, "total_liabilities": null, "total_equity": 28424000, "shares_outstanding": 45274957, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2530000, "free_cash_flow": 28737000, "dividends_paid": -19067000, "share_repurchases": -781000, "shares_issued": 3777000, "net_debt_issued": 13372000 }, "complete_fields": { "id": 413743, "ticker_id": 23805, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "37196000", "netIncome": "3413000", "grossProfit": "134607000", "totalRevenue": "134607000", "costOfRevenue": null, "interestExpense": "4944000", "operatingIncome": "25929000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "14473000" }, "balance": { "totalDebt": "101882000", "totalAssets": "198957000", "longTermDebt": "45149000", "shortTermDebt": "24804000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "38052000", "totalLiabilities": null, "sharesOutstanding": "45274957", "totalCurrentAssets": "39713000", "totalShareholderEquity": "28424000", "totalCurrentLiabilities": "53731000", "propertyPlantEquipmentNet": "39962000", "cashAndShortTermInvestments": "6867000" }, "cashflow": { "freeCashFlow": "28737000", "dividendsPaid": "-19067000", "issuanceOfDebt": "33147000", "issuanceOfStock": "3777000", "repaymentOfDebt": "-19775000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": "-781000", "capitalExpenditures": "-2530000" } }, "revenue": 134607000, "cost_of_revenue": null, "gross_profit": 134607000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25929000, "depreciation_amortisation": 14473000, "ebitda": 37196000, "interest_expense": 4944000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3413000, "net_income_continuing_ops": null, "net_income_to_common": 3413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6867000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 39713000, "net_ppe": 39962000, "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": 198957000, "short_term_debt": 24804000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53731000, "long_term_debt": 45149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 101882000, "preferred_stock": null, "minority_interest": 38052000, "retained_earnings": null, "total_equity": 28424000, "shares_outstanding": 45274957, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2530000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -19067000, "share_repurchases": -781000, "shares_issued": 3777000, "net_debt_issued": 13372000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 28737000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "37196000", "netIncome": "3413000", "grossProfit": "134607000", "totalRevenue": "134607000", "costOfRevenue": null, "interestExpense": "4944000", "operatingIncome": "25929000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "14473000" }, "balance": { "totalDebt": "101882000", "totalAssets": "198957000", "longTermDebt": "45149000", "shortTermDebt": "24804000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "38052000", "totalLiabilities": null, "sharesOutstanding": "45274957", "totalCurrentAssets": "39713000", "totalShareholderEquity": "28424000", "totalCurrentLiabilities": "53731000", "propertyPlantEquipmentNet": "39962000", "cashAndShortTermInvestments": "6867000" }, "cashflow": { "freeCashFlow": "28737000", "dividendsPaid": "-19067000", "issuanceOfDebt": "33147000", "issuanceOfStock": "3777000", "repaymentOfDebt": "-19775000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": "-781000", "capitalExpenditures": "-2530000" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+00:00", "is_restated": false, "income_statement": { "revenue": 108143000, "cost_of_revenue": null, "gross_profit": 108143000, "ebit": 22896000, "ebitda": 31692000, "pretax_income": null, "tax_provision": null, "net_income": 3525000, "net_income_to_common": 3525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3272000, "total_current_assets": 29376000, "total_assets": 159316000, "short_term_debt": 15217000, "long_term_debt": 35572000, "total_debt": 79754000, "total_liabilities": null, "total_equity": 22639000, "shares_outstanding": 45000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -4283000, "free_cash_flow": 21331000, "dividends_paid": -10961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 10085000 }, "complete_fields": { "id": 413744, "ticker_id": 23805, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "31692000", "netIncome": "3525000", "grossProfit": "108143000", "totalRevenue": "108143000", "costOfRevenue": null, "interestExpense": "3938000", "operatingIncome": "22896000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "12131000" }, "balance": { "totalDebt": "79754000", "totalAssets": "159316000", "longTermDebt": "35572000", "shortTermDebt": "15217000", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": "29713000", "totalLiabilities": null, "sharesOutstanding": "45000000", "totalCurrentAssets": "29376000", "totalShareholderEquity": "22639000", "totalCurrentLiabilities": "37612000", "propertyPlantEquipmentNet": "37821000", "cashAndShortTermInvestments": "3272000" }, "cashflow": { "freeCashFlow": "21331000", "dividendsPaid": "-10961000", "issuanceOfDebt": "20413000", "issuanceOfStock": null, "repaymentOfDebt": "-10328000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-4283000" } }, "revenue": 108143000, "cost_of_revenue": null, "gross_profit": 108143000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22896000, "depreciation_amortisation": 12131000, "ebitda": 31692000, "interest_expense": 3938000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3525000, "net_income_continuing_ops": null, "net_income_to_common": 3525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3272000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29376000, "net_ppe": 37821000, "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": 159316000, "short_term_debt": 15217000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37612000, "long_term_debt": 35572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 79754000, "preferred_stock": null, "minority_interest": 29713000, "retained_earnings": null, "total_equity": 22639000, "shares_outstanding": 45000000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4283000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 10085000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21331000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "31692000", "netIncome": "3525000", "grossProfit": "108143000", "totalRevenue": "108143000", "costOfRevenue": null, "interestExpense": "3938000", "operatingIncome": "22896000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "12131000" }, "balance": { "totalDebt": "79754000", "totalAssets": "159316000", "longTermDebt": "35572000", "shortTermDebt": "15217000", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": "29713000", "totalLiabilities": null, "sharesOutstanding": "45000000", "totalCurrentAssets": "29376000", "totalShareholderEquity": "22639000", "totalCurrentLiabilities": "37612000", "propertyPlantEquipmentNet": "37821000", "cashAndShortTermInvestments": "3272000" }, "cashflow": { "freeCashFlow": "21331000", "dividendsPaid": "-10961000", "issuanceOfDebt": "20413000", "issuanceOfStock": null, "repaymentOfDebt": "-10328000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-4283000" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+00:00", "is_restated": false, "income_statement": { "revenue": 86524000, "cost_of_revenue": null, "gross_profit": 86524000, "ebit": 14513000, "ebitda": 24919000, "pretax_income": null, "tax_provision": null, "net_income": 3928000, "net_income_to_common": 3928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5331000, "total_current_assets": 25899000, "total_assets": 132587000, "short_term_debt": 20764000, "long_term_debt": 27974000, "total_debt": 72661000, "total_liabilities": null, "total_equity": 20539000, "shares_outstanding": 45000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2649000, "free_cash_flow": 16848000, "dividends_paid": -12657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1763000 }, "complete_fields": { "id": 413745, "ticker_id": 23805, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24919000", "netIncome": "3928000", "grossProfit": "86524000", "totalRevenue": "86524000", "costOfRevenue": null, "interestExpense": "3092000", "operatingIncome": "14513000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9551000" }, "balance": { "totalDebt": "72661000", "totalAssets": "132587000", "longTermDebt": "27974000", "shortTermDebt": "20764000", "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": "14932000", "totalLiabilities": null, "sharesOutstanding": "45000000", "totalCurrentAssets": "25899000", "totalShareholderEquity": "20539000", "totalCurrentLiabilities": "41969000", "propertyPlantEquipmentNet": "32447000", "cashAndShortTermInvestments": "5331000" }, "cashflow": { "freeCashFlow": "16848000", "dividendsPaid": "-12657000", "issuanceOfDebt": "11592000", "issuanceOfStock": null, "repaymentOfDebt": "-9829000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-2649000" } }, "revenue": 86524000, "cost_of_revenue": null, "gross_profit": 86524000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14513000, "depreciation_amortisation": 9551000, "ebitda": 24919000, "interest_expense": 3092000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3928000, "net_income_continuing_ops": null, "net_income_to_common": 3928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5331000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25899000, "net_ppe": 32447000, "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": 132587000, "short_term_debt": 20764000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41969000, "long_term_debt": 27974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 72661000, "preferred_stock": null, "minority_interest": 14932000, "retained_earnings": null, "total_equity": 20539000, "shares_outstanding": 45000000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2649000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -12657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1763000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24919000", "netIncome": "3928000", "grossProfit": "86524000", "totalRevenue": "86524000", "costOfRevenue": null, "interestExpense": "3092000", "operatingIncome": "14513000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9551000" }, "balance": { "totalDebt": "72661000", "totalAssets": "132587000", "longTermDebt": "27974000", "shortTermDebt": "20764000", "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": "14932000", "totalLiabilities": null, "sharesOutstanding": "45000000", "totalCurrentAssets": "25899000", "totalShareholderEquity": "20539000", "totalCurrentLiabilities": "41969000", "propertyPlantEquipmentNet": "32447000", "cashAndShortTermInvestments": "5331000" }, "cashflow": { "freeCashFlow": "16848000", "dividendsPaid": "-12657000", "issuanceOfDebt": "11592000", "issuanceOfStock": null, "repaymentOfDebt": "-9829000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-2649000" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+00:00", "is_restated": false, "income_statement": { "revenue": 64862110, "cost_of_revenue": null, "gross_profit": 64862110, "ebit": 16664080, "ebitda": 24137792, "pretax_income": null, "tax_provision": null, "net_income": 5562969, "net_income_to_common": 5562969, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2968829, "total_current_assets": 18089437, "total_assets": 106642496, "short_term_debt": 11518370, "long_term_debt": 23942801, "total_debt": 53740212, "total_liabilities": null, "total_equity": 20696717, "shares_outstanding": 45000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -7472643, "free_cash_flow": 10109114, "dividends_paid": -9944095, "share_repurchases": null, "shares_issued": 975691, "net_debt_issued": 15867226 }, "complete_fields": { "id": 413746, "ticker_id": 23805, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24137792", "netIncome": "5562969", "grossProfit": "64862110", "totalRevenue": "64862110", "costOfRevenue": null, "interestExpense": "1386356", "operatingIncome": "16664080", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6330126" }, "balance": { "totalDebt": "53740212", "totalAssets": "106642496", "longTermDebt": "23942801", "shortTermDebt": "11518370", "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": "13255987", "totalLiabilities": null, "sharesOutstanding": "45000000", "totalCurrentAssets": "18089437", "totalShareholderEquity": "20696717", "totalCurrentLiabilities": "29763033", "propertyPlantEquipmentNet": "27486007", "cashAndShortTermInvestments": "2968829" }, "cashflow": { "freeCashFlow": "10109114", "dividendsPaid": "-9944095", "issuanceOfDebt": "23406865", "issuanceOfStock": "975691", "repaymentOfDebt": "-7539639", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-7472643" } }, "revenue": 64862110, "cost_of_revenue": null, "gross_profit": 64862110, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16664080, "depreciation_amortisation": 6330126, "ebitda": 24137792, "interest_expense": 1386356, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5562969, "net_income_continuing_ops": null, "net_income_to_common": 5562969, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2968829, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 18089437, "net_ppe": 27486007, "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": 106642496, "short_term_debt": 11518370, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29763033, "long_term_debt": 23942801, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 53740212, "preferred_stock": null, "minority_interest": 13255987, "retained_earnings": null, "total_equity": 20696717, "shares_outstanding": 45000000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7472643, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9944095, "share_repurchases": null, "shares_issued": 975691, "net_debt_issued": 15867226, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10109114, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24137792", "netIncome": "5562969", "grossProfit": "64862110", "totalRevenue": "64862110", "costOfRevenue": null, "interestExpense": "1386356", "operatingIncome": "16664080", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6330126" }, "balance": { "totalDebt": "53740212", "totalAssets": "106642496", "longTermDebt": "23942801", "shortTermDebt": "11518370", "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": "13255987", "totalLiabilities": null, "sharesOutstanding": "45000000", "totalCurrentAssets": "18089437", "totalShareholderEquity": "20696717", "totalCurrentLiabilities": "29763033", "propertyPlantEquipmentNet": "27486007", "cashAndShortTermInvestments": "2968829" }, "cashflow": { "freeCashFlow": "10109114", "dividendsPaid": "-9944095", "issuanceOfDebt": "23406865", "issuanceOfStock": "975691", "repaymentOfDebt": "-7539639", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-7472643" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": -611505, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 413747, "ticker_id": 23805, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "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": "-611505", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -611505, "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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "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": "-611505", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+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": 6867000, "total_current_assets": 39713000, "total_assets": 198957000, "short_term_debt": 24804000, "long_term_debt": 45149000, "total_debt": 101882000, "total_liabilities": null, "total_equity": 28424000, "shares_outstanding": 45274957, "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": 413742, "ticker_id": 23805, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:36:17.089506+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "101882000", "totalAssets": "198957000", "longTermDebt": "45149000", "shortTermDebt": "24804000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "38052000", "totalLiabilities": null, "sharesOutstanding": "45274957", "totalCurrentAssets": "39713000", "totalShareholderEquity": "28424000", "totalCurrentLiabilities": "53731000", "propertyPlantEquipmentNet": "39962000", "cashAndShortTermInvestments": "6867000" } }, "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": 6867000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 39713000, "net_ppe": 39962000, "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": 198957000, "short_term_debt": 24804000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53731000, "long_term_debt": 45149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 101882000, "preferred_stock": null, "minority_interest": 38052000, "retained_earnings": null, "total_equity": 28424000, "shares_outstanding": 45274957, "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": "101882000", "totalAssets": "198957000", "longTermDebt": "45149000", "shortTermDebt": "24804000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "38052000", "totalLiabilities": null, "sharesOutstanding": "45274957", "totalCurrentAssets": "39713000", "totalShareholderEquity": "28424000", "totalCurrentLiabilities": "53731000", "propertyPlantEquipmentNet": "39962000", "cashAndShortTermInvestments": "6867000" } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 1, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }