{ "ticker": { "uuid": "3840035f-260b-4a89-a2d1-b4c8311f4d3b", "symbol": "TPG", "name": "TPG Telecom Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/3840035f-260b-4a89-a2d1-b4c8311f4d3b/", "api_url": "https://sharemaestro.com/factors/api/tickers/3840035f-260b-4a89-a2d1-b4c8311f4d3b/" }, "ticker_metadata": { "id": 25134, "uuid": "3840035f-260b-4a89-a2d1-b4c8311f4d3b", "symbol": "TPG", "name": "TPG Telecom Limited", "asset_type": "equity", "market_cap": 7655814656, "stock_exchange_id": 9, "industry": "Telecom Services", "sector": "Communication Services", "description": "TPG Telecom Limited provides telecommunications services to consumer, business, enterprise, and government and wholesale customers in Australia. It also sells mobile handsets, mobile accessory, and fixed modem devices. In addition, the company owns and operates the Vodafone mobile network products. It serves residential and small office/home office customers. It serves its services under the Vodafone, TPG, iiNet, Internode, Lebara, and felix brand names. The company was formerly known as Vodafone Hutchison Australia Limited and changed its name to TPG Telecom Limited in June 2020. TPG Telecom Limited was founded in 1986 and is based in Barangaroo, 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": "3840035f-260b-4a89-a2d1-b4c8311f4d3b", "symbol": "TPG", "name": "TPG Telecom Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/3840035f-260b-4a89-a2d1-b4c8311f4d3b/", "api_url": "https://sharemaestro.com/factors/api/tickers/3840035f-260b-4a89-a2d1-b4c8311f4d3b/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.72, "value": 0.9, "quality": 0.81, "momentum": 0.06, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 3.63, "market_cap": 7125796722, "pe_ratio": 15.4573, "earnings_yield": 0.0356, "ebitda_to_ev": 0.1169, "shareholder_yield": 0.4146, "roe": 0.0532, "piotroski_f_score": 4, "momentum_12_1": -0.1709, "volatility_252d": 0.3773 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:57.698742+00:00", "batch_id": "" }, "size": { "price_close": 3.63, "market_cap": 7125796722, "market_cap_usd": 7125796722, "enterprise_value": 11207796722, "shares_outstanding": 1963029400, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.4573, "pb_ratio": 0.8218, "ptbv_ratio": 0.8218, "ps_ratio": 1.4136, "pcf_ratio": null, "pfcf_ratio": 4.5855, "ev_ebitda": 8.5556, "ev_ebit": 28.0897, "ev_sales": 2.2233, "ev_fcf": 7.2122, "earnings_yield": 0.0356, "fcf_yield": 0.1387, "price_to_sales": 1.4136, "price_to_book": 0.8218, "price_to_cashflow": null, "ebitda_to_ev": 0.1169, "sales_yield": 0.4498 }, "yield": { "dividend_yield": 0.0703, "buyback_yield": 0.3442, "shareholder_yield": 0.4146, "debt_paydown_yield": 0.3848, "total_yield": 0.7993 }, "quality": { "gross_margin": 0.5318, "operating_margin": 0.0792, "net_margin": 0.0915, "ebitda_margin": 0.2599, "fcf_margin": 0.3083, "roe": 0.0532, "roa": 0.0318, "roic": 0.0235, "roc_greenblatt": null, "asset_turnover": 0.3474, "cash_conversion": 3.3709, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0428, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1848, "external_financing": 0.2196 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.116, "debt_to_assets": 0.2863, "interest_coverage": 9.2791, "current_ratio": 0.4606, "quick_ratio": 0.4606, "net_debt": 4082000000, "local_beta": 0.4909, "volatility_252d": 0.3773, "volatility_60d": 0.9467, "max_drawdown_12m": -0.3429, "risk_adjusted_momentum": -0.4531 }, "growth": { "revenue_growth_1y": -0.0868, "revenue_growth_3y_cagr": -0.0236, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.035, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.7039, "book_value_growth_1y": -0.2649, "revenue_growth": -0.0868, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1232, "price_return_3m": -0.1015, "price_return_6m": -0.002, "price_return_9m": -0.2439, "price_return_12m": -0.2731, "price_return_12m_ex1m": -0.1709, "momentum_6m": -0.002, "momentum_12m": -0.2731, "momentum_12_1": -0.1709, "distance_from_52w_high": -0.3429, "distance_from_52w_low": 0, "relative_strength": -0.2859 }, "raw_ttm": { "revenue_ttm": 5041000000, "gross_profit_ttm": 2681000000, "ebit_ttm": 399000000, "ebitda_ttm": 1310000000, "net_income_ttm": 461000000, "eps_diluted_ttm": 0.2348, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -863000000, "fcf_ttm": 1554000000, "dividends_paid_ttm": -501000000, "share_repurchases_ttm": -2820000000, "shares_issued_ttm": 367000000, "interest_expense_ttm": 43000000, "cash_and_equivalents": 72000000, "total_current_assets": 783000000, "total_current_liabilities": 1700000000, "net_ppe": null, "total_assets": 14511000000, "total_debt": 4154000000, "total_equity": 8671000000, "net_working_capital": -808000000, "book_value_per_share": 4.4172, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.4172 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 41, "rank_pb": 20, "rank_ptbv": 20, "rank_ps": 37, "rank_pcf": 50, "rank_ev_ebitda": 40, "rank_ev_ebit": 74, "rank_earnings_yield": 74, "rank_fcf_yield": 11, "rank_dividend_yield": 14, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 57, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 60, "rank_fcf_margin": 18, "rank_piotroski": 48, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 83 }, "composites": { "value_composite": 10, "quality_composite": 19, "momentum_composite": 94, "growth_composite": 92, "yield_composite": 2, "svqf_composite": 94, "vc1_composite": 9, "vc2_composite": 5, "vc3_composite": 6, "trending_value_composite": 22, "overall_composite": 28, "quality_value_composite": 0.8538, "os_score": 0.72, "value_percentile": 0.9, "quality_percentile": 0.81, "momentum_percentile": 0.06, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": 22, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 10848, "ticker_id": 25134, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:57.698742+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.63, "market_cap": 7125796722, "market_cap_usd": 7125796722, "enterprise_value": 11207796722, "shares_outstanding": 1963029400, "fx_rate_to_usd": null, "pe_ratio": 15.4572597, "pb_ratio": 0.82179642, "ptbv_ratio": 0.82179642, "ps_ratio": 1.41356809, "pcf_ratio": null, "pfcf_ratio": 4.58545478, "ev_ebitda": 8.55557002, "ev_ebit": 28.0897161, "ev_sales": 2.22332805, "ev_fcf": 7.2122244, "earnings_yield": 0.03560022, "fcf_yield": 0.13865348, "dividend_yield": 0.07030793, "buyback_yield": 0.34424221, "shareholder_yield": 0.41455014, "debt_paydown_yield": 0.38479908, "total_yield": 0.79934921, "gross_margin": 0.53183892, "operating_margin": 0.07915096, "net_margin": 0.09145011, "ebitda_margin": 0.25986907, "fcf_margin": 0.30827217, "roe": 0.05316572, "roa": 0.031769, "roic": 0.02346507, "roc_greenblatt": null, "asset_turnover": 0.34739163, "cash_conversion": 3.37093275, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.11603053, "debt_to_assets": 0.28626559, "interest_coverage": 9.27906977, "current_ratio": 0.46058824, "quick_ratio": 0.46058824, "net_debt": 4082000000, "revenue_growth_1y": -0.08677536, "revenue_growth_3y_cagr": -0.02357383, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0349988, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.70394737, "book_value_growth_1y": -0.26492477, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.04283, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12318841, "price_return_3m": -0.10148515, "price_return_6m": -0.00201604, "price_return_9m": -0.24389004, "price_return_12m": -0.27307695, "price_return_12m_ex1m": -0.17094727, "distance_from_52w_high": -0.34292042, "distance_from_52w_low": 0, "relative_strength": -0.28592374, "local_beta": 0.4909, "volatility_252d": 0.377267, "volatility_60d": 0.946657, "max_drawdown_12m": -0.34292042, "revenue_ttm": 5041000000, "gross_profit_ttm": 2681000000, "ebit_ttm": 399000000, "ebitda_ttm": 1310000000, "net_income_ttm": 461000000, "eps_diluted_ttm": 0.23484111, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -863000000, "fcf_ttm": 1554000000, "dividends_paid_ttm": -501000000, "share_repurchases_ttm": -2820000000, "shares_issued_ttm": 367000000, "interest_expense_ttm": 43000000, "cash_and_equivalents": 72000000, "total_current_assets": 783000000, "total_current_liabilities": 1700000000, "net_ppe": null, "total_assets": 14511000000, "total_debt": 4154000000, "total_equity": 8671000000, "net_working_capital": -808000000, "book_value_per_share": 4.41715239, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.41715239, "universe_ticker_count": 570, "sector": "Communication Services", "rank_pe": 41, "rank_pb": 20, "rank_ptbv": 20, "rank_ps": 37, "rank_pcf": 50, "rank_ev_ebitda": 40, "rank_ev_ebit": 74, "rank_earnings_yield": 74, "rank_fcf_yield": 11, "rank_dividend_yield": 14, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 57, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 60, "rank_fcf_margin": 18, "rank_piotroski": 48, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 83, "value_composite": 10, "quality_composite": 19, "momentum_composite": 94, "growth_composite": 92, "yield_composite": 2, "svqf_composite": 94, "vc1_composite": 9, "vc2_composite": 5, "vc3_composite": 6, "trending_value_composite": 22, "overall_composite": 28, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.63, "os": 0.72, "value": 0.9, "quality": 0.81, "momentum": 0.06, "confidence": 0.731, "coverage": 0.818, "pe_ratio": 15.4573, "earnings_yield": 0.0356, "shareholder_yield": 0.4146, "roe": 0.0532, "momentum_12_1": -0.1709, "complete_fields": { "id": 10848, "ticker_id": 25134, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:57.698742+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.63, "market_cap": 7125796722, "market_cap_usd": 7125796722, "enterprise_value": 11207796722, "shares_outstanding": 1963029400, "fx_rate_to_usd": null, "pe_ratio": 15.4572597, "pb_ratio": 0.82179642, "ptbv_ratio": 0.82179642, "ps_ratio": 1.41356809, "pcf_ratio": null, "pfcf_ratio": 4.58545478, "ev_ebitda": 8.55557002, "ev_ebit": 28.0897161, "ev_sales": 2.22332805, "ev_fcf": 7.2122244, "earnings_yield": 0.03560022, "fcf_yield": 0.13865348, "dividend_yield": 0.07030793, "buyback_yield": 0.34424221, "shareholder_yield": 0.41455014, "debt_paydown_yield": 0.38479908, "total_yield": 0.79934921, "gross_margin": 0.53183892, "operating_margin": 0.07915096, "net_margin": 0.09145011, "ebitda_margin": 0.25986907, "fcf_margin": 0.30827217, "roe": 0.05316572, "roa": 0.031769, "roic": 0.02346507, "roc_greenblatt": null, "asset_turnover": 0.34739163, "cash_conversion": 3.37093275, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.11603053, "debt_to_assets": 0.28626559, "interest_coverage": 9.27906977, "current_ratio": 0.46058824, "quick_ratio": 0.46058824, "net_debt": 4082000000, "revenue_growth_1y": -0.08677536, "revenue_growth_3y_cagr": -0.02357383, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0349988, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.70394737, "book_value_growth_1y": -0.26492477, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.04283, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12318841, "price_return_3m": -0.10148515, "price_return_6m": -0.00201604, "price_return_9m": -0.24389004, "price_return_12m": -0.27307695, "price_return_12m_ex1m": -0.17094727, "distance_from_52w_high": -0.34292042, "distance_from_52w_low": 0, "relative_strength": -0.28592374, "local_beta": 0.4909, "volatility_252d": 0.377267, "volatility_60d": 0.946657, "max_drawdown_12m": -0.34292042, "revenue_ttm": 5041000000, "gross_profit_ttm": 2681000000, "ebit_ttm": 399000000, "ebitda_ttm": 1310000000, "net_income_ttm": 461000000, "eps_diluted_ttm": 0.23484111, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -863000000, "fcf_ttm": 1554000000, "dividends_paid_ttm": -501000000, "share_repurchases_ttm": -2820000000, "shares_issued_ttm": 367000000, "interest_expense_ttm": 43000000, "cash_and_equivalents": 72000000, "total_current_assets": 783000000, "total_current_liabilities": 1700000000, "net_ppe": null, "total_assets": 14511000000, "total_debt": 4154000000, "total_equity": 8671000000, "net_working_capital": -808000000, "book_value_per_share": 4.41715239, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.41715239, "universe_ticker_count": 570, "sector": "Communication Services", "rank_pe": 41, "rank_pb": 20, "rank_ptbv": 20, "rank_ps": 37, "rank_pcf": 50, "rank_ev_ebitda": 40, "rank_ev_ebit": 74, "rank_earnings_yield": 74, "rank_fcf_yield": 11, "rank_dividend_yield": 14, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 57, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 60, "rank_fcf_margin": 18, "rank_piotroski": 48, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 83, "value_composite": 10, "quality_composite": 19, "momentum_composite": 94, "growth_composite": 92, "yield_composite": 2, "svqf_composite": 94, "vc1_composite": 9, "vc2_composite": 5, "vc3_composite": 6, "trending_value_composite": 22, "overall_composite": 28, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "income_statement": { "revenue": 5041000000, "cost_of_revenue": 2360000000, "gross_profit": 2681000000, "ebit": 399000000, "ebitda": 1310000000, "pretax_income": null, "tax_provision": null, "net_income": 461000000, "net_income_to_common": 461000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72000000, "total_current_assets": 783000000, "total_assets": 14511000000, "short_term_debt": 181000000, "long_term_debt": 1361000000, "total_debt": 4154000000, "total_liabilities": null, "total_equity": 8671000000, "shares_outstanding": 1963029400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -863000000, "free_cash_flow": 1554000000, "dividends_paid": -501000000, "share_repurchases": -2820000000, "shares_issued": 367000000, "net_debt_issued": -2742000000 }, "complete_fields": { "id": 417200, "ticker_id": 25134, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1310000000", "netIncome": "461000000", "grossProfit": "2681000000", "totalRevenue": "5041000000", "costOfRevenue": "2360000000", "interestExpense": "43000000", "operatingIncome": "399000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1260000000" }, "balance": { "totalDebt": "4154000000", "totalAssets": "14511000000", "longTermDebt": "1361000000", "shortTermDebt": "181000000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1963029400", "totalCurrentAssets": "783000000", "totalShareholderEquity": "8671000000", "totalCurrentLiabilities": "1700000000", "propertyPlantEquipmentNet": "4143000000", "cashAndShortTermInvestments": "72000000" }, "cashflow": { "freeCashFlow": "1554000000", "dividendsPaid": "-501000000", "issuanceOfDebt": "2562000000", "issuanceOfStock": "367000000", "repaymentOfDebt": "-5304000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-2820000000", "capitalExpenditures": "-863000000" } }, "revenue": 5041000000, "cost_of_revenue": 2360000000, "gross_profit": 2681000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 399000000, "depreciation_amortisation": 1260000000, "ebitda": 1310000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 461000000, "net_income_continuing_ops": null, "net_income_to_common": 461000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 783000000, "net_ppe": 4143000000, "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": 14511000000, "short_term_debt": 181000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1700000000, "long_term_debt": 1361000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4154000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8671000000, "shares_outstanding": 1963029400, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -863000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -501000000, "share_repurchases": -2820000000, "shares_issued": 367000000, "net_debt_issued": -2742000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1554000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1310000000", "netIncome": "461000000", "grossProfit": "2681000000", "totalRevenue": "5041000000", "costOfRevenue": "2360000000", "interestExpense": "43000000", "operatingIncome": "399000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1260000000" }, "balance": { "totalDebt": "4154000000", "totalAssets": "14511000000", "longTermDebt": "1361000000", "shortTermDebt": "181000000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1963029400", "totalCurrentAssets": "783000000", "totalShareholderEquity": "8671000000", "totalCurrentLiabilities": "1700000000", "propertyPlantEquipmentNet": "4143000000", "cashAndShortTermInvestments": "72000000" }, "cashflow": { "freeCashFlow": "1554000000", "dividendsPaid": "-501000000", "issuanceOfDebt": "2562000000", "issuanceOfStock": "367000000", "repaymentOfDebt": "-5304000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-2820000000", "capitalExpenditures": "-863000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "income_statement": { "revenue": 5520000000, "cost_of_revenue": 2319000000, "gross_profit": 3201000000, "ebit": 465000000, "ebitda": 1340000000, "pretax_income": null, "tax_provision": null, "net_income": -107000000, "net_income_to_common": -107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42000000, "total_current_assets": 1161000000, "total_assets": 19094000000, "short_term_debt": 136000000, "long_term_debt": 4099000000, "total_debt": 6304000000, "total_liabilities": null, "total_equity": 11173000000, "shares_outstanding": 1859341669, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1014000000, "free_cash_flow": 912000000, "dividends_paid": -334000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20000000 }, "complete_fields": { "id": 417202, "ticker_id": 25134, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1340000000", "netIncome": "-107000000", "grossProfit": "3201000000", "totalRevenue": "5520000000", "costOfRevenue": "2319000000", "interestExpense": "6000000", "operatingIncome": "465000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1485000000" }, "balance": { "totalDebt": "6304000000", "totalAssets": "19094000000", "longTermDebt": "4099000000", "shortTermDebt": "136000000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1859341669", "totalCurrentAssets": "1161000000", "totalShareholderEquity": "11173000000", "totalCurrentLiabilities": "1606000000", "propertyPlantEquipmentNet": "5334000000", "cashAndShortTermInvestments": "42000000" }, "cashflow": { "freeCashFlow": "912000000", "dividendsPaid": "-334000000", "issuanceOfDebt": "1170000000", "issuanceOfStock": null, "repaymentOfDebt": "-1150000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1014000000" } }, "revenue": 5520000000, "cost_of_revenue": 2319000000, "gross_profit": 3201000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 465000000, "depreciation_amortisation": 1485000000, "ebitda": 1340000000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -107000000, "net_income_continuing_ops": null, "net_income_to_common": -107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1161000000, "net_ppe": 5334000000, "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": 19094000000, "short_term_debt": 136000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1606000000, "long_term_debt": 4099000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6304000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11173000000, "shares_outstanding": 1859341669, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1014000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -334000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 912000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1340000000", "netIncome": "-107000000", "grossProfit": "3201000000", "totalRevenue": "5520000000", "costOfRevenue": "2319000000", "interestExpense": "6000000", "operatingIncome": "465000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1485000000" }, "balance": { "totalDebt": "6304000000", "totalAssets": "19094000000", "longTermDebt": "4099000000", "shortTermDebt": "136000000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1859341669", "totalCurrentAssets": "1161000000", "totalShareholderEquity": "11173000000", "totalCurrentLiabilities": "1606000000", "propertyPlantEquipmentNet": "5334000000", "cashAndShortTermInvestments": "42000000" }, "cashflow": { "freeCashFlow": "912000000", "dividendsPaid": "-334000000", "issuanceOfDebt": "1170000000", "issuanceOfStock": null, "repaymentOfDebt": "-1150000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1014000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "income_statement": { "revenue": 5533000000, "cost_of_revenue": 2464000000, "gross_profit": 3069000000, "ebit": 384000000, "ebitda": 1544000000, "pretax_income": null, "tax_provision": null, "net_income": 49000000, "net_income_to_common": 49000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116000000, "total_current_assets": 1284000000, "total_assets": 19668000000, "short_term_debt": 122000000, "long_term_debt": 4076000000, "total_debt": 6310000000, "total_liabilities": null, "total_equity": 11617000000, "shares_outstanding": 1859341669, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1154000000, "free_cash_flow": 368000000, "dividends_paid": -335000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 400000000 }, "complete_fields": { "id": 417203, "ticker_id": 25134, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1544000000", "netIncome": "49000000", "grossProfit": "3069000000", "totalRevenue": "5533000000", "costOfRevenue": "2464000000", "interestExpense": "10000000", "operatingIncome": "384000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2000000", "depreciationAndAmortization": "1472000000" }, "balance": { "totalDebt": "6310000000", "totalAssets": "19668000000", "longTermDebt": "4076000000", "shortTermDebt": "122000000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1859341669", "totalCurrentAssets": "1284000000", "totalShareholderEquity": "11617000000", "totalCurrentLiabilities": "1722000000", "propertyPlantEquipmentNet": "5504000000", "cashAndShortTermInvestments": "116000000" }, "cashflow": { "freeCashFlow": "368000000", "dividendsPaid": "-335000000", "issuanceOfDebt": "3670000000", "issuanceOfStock": null, "repaymentOfDebt": "-3270000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1154000000" } }, "revenue": 5533000000, "cost_of_revenue": 2464000000, "gross_profit": 3069000000, "research_and_development": 2000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 384000000, "depreciation_amortisation": 1472000000, "ebitda": 1544000000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 49000000, "net_income_continuing_ops": null, "net_income_to_common": 49000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1284000000, "net_ppe": 5504000000, "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": 19668000000, "short_term_debt": 122000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1722000000, "long_term_debt": 4076000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6310000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11617000000, "shares_outstanding": 1859341669, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1154000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -335000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 400000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 368000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1544000000", "netIncome": "49000000", "grossProfit": "3069000000", "totalRevenue": "5533000000", "costOfRevenue": "2464000000", "interestExpense": "10000000", "operatingIncome": "384000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2000000", "depreciationAndAmortization": "1472000000" }, "balance": { "totalDebt": "6310000000", "totalAssets": "19668000000", "longTermDebt": "4076000000", "shortTermDebt": "122000000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1859341669", "totalCurrentAssets": "1284000000", "totalShareholderEquity": "11617000000", "totalCurrentLiabilities": "1722000000", "propertyPlantEquipmentNet": "5504000000", "cashAndShortTermInvestments": "116000000" }, "cashflow": { "freeCashFlow": "368000000", "dividendsPaid": "-335000000", "issuanceOfDebt": "3670000000", "issuanceOfStock": null, "repaymentOfDebt": "-3270000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1154000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "income_statement": { "revenue": 5415000000, "cost_of_revenue": 2610000000, "gross_profit": 2805000000, "ebit": 308000000, "ebitda": 1954000000, "pretax_income": null, "tax_provision": null, "net_income": 513000000, "net_income_to_common": 513000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114000000, "total_current_assets": 1033000000, "total_assets": 19366000000, "short_term_debt": 93000000, "long_term_debt": 3690000000, "total_debt": 5655000000, "total_liabilities": null, "total_equity": 11900000000, "shares_outstanding": 1859341669, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -992000000, "free_cash_flow": 259000000, "dividends_paid": -325000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -600000000 }, "complete_fields": { "id": 417204, "ticker_id": 25134, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1954000000", "netIncome": "513000000", "grossProfit": "2805000000", "totalRevenue": "5415000000", "costOfRevenue": "2610000000", "interestExpense": "6000000", "operatingIncome": "308000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1389000000" }, "balance": { "totalDebt": "5655000000", "totalAssets": "19366000000", "longTermDebt": "3690000000", "shortTermDebt": "93000000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1859341669", "totalCurrentAssets": "1033000000", "totalShareholderEquity": "11900000000", "totalCurrentLiabilities": "1732000000", "propertyPlantEquipmentNet": "5107000000", "cashAndShortTermInvestments": "114000000" }, "cashflow": { "freeCashFlow": "259000000", "dividendsPaid": "-325000000", "issuanceOfDebt": "470000000", "issuanceOfStock": null, "repaymentOfDebt": "-1070000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-992000000" } }, "revenue": 5415000000, "cost_of_revenue": 2610000000, "gross_profit": 2805000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 308000000, "depreciation_amortisation": 1389000000, "ebitda": 1954000000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 513000000, "net_income_continuing_ops": null, "net_income_to_common": 513000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1033000000, "net_ppe": 5107000000, "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": 19366000000, "short_term_debt": 93000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1732000000, "long_term_debt": 3690000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5655000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11900000000, "shares_outstanding": 1859341669, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -992000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -325000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -600000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 259000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1954000000", "netIncome": "513000000", "grossProfit": "2805000000", "totalRevenue": "5415000000", "costOfRevenue": "2610000000", "interestExpense": "6000000", "operatingIncome": "308000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1389000000" }, "balance": { "totalDebt": "5655000000", "totalAssets": "19366000000", "longTermDebt": "3690000000", "shortTermDebt": "93000000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1859341669", "totalCurrentAssets": "1033000000", "totalShareholderEquity": "11900000000", "totalCurrentLiabilities": "1732000000", "propertyPlantEquipmentNet": "5107000000", "cashAndShortTermInvestments": "114000000" }, "cashflow": { "freeCashFlow": "259000000", "dividendsPaid": "-325000000", "issuanceOfDebt": "470000000", "issuanceOfStock": null, "repaymentOfDebt": "-1070000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-992000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 417205, "ticker_id": 25134, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+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": 72000000, "total_current_assets": 783000000, "total_assets": 14511000000, "short_term_debt": 181000000, "long_term_debt": 1361000000, "total_debt": 4154000000, "total_liabilities": null, "total_equity": 8671000000, "shares_outstanding": 1963029400, "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": 417199, "ticker_id": 25134, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4154000000", "totalAssets": "14511000000", "longTermDebt": "1361000000", "shortTermDebt": "181000000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1963029400", "totalCurrentAssets": "783000000", "totalShareholderEquity": "8671000000", "totalCurrentLiabilities": "1700000000", "propertyPlantEquipmentNet": "4143000000", "cashAndShortTermInvestments": "72000000" } }, "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": 72000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 783000000, "net_ppe": 4143000000, "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": 14511000000, "short_term_debt": 181000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1700000000, "long_term_debt": 1361000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4154000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8671000000, "shares_outstanding": 1963029400, "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": "4154000000", "totalAssets": "14511000000", "longTermDebt": "1361000000", "shortTermDebt": "181000000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1963029400", "totalCurrentAssets": "783000000", "totalShareholderEquity": "8671000000", "totalCurrentLiabilities": "1700000000", "propertyPlantEquipmentNet": "4143000000", "cashAndShortTermInvestments": "72000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+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": 42000000, "total_current_assets": 1161000000, "total_assets": 19094000000, "short_term_debt": 136000000, "long_term_debt": 4099000000, "total_debt": 6304000000, "total_liabilities": null, "total_equity": 11173000000, "shares_outstanding": 1859341669, "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": 417201, "ticker_id": 25134, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:13:54.735831+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "6304000000", "totalAssets": "19094000000", "longTermDebt": "4099000000", "shortTermDebt": "136000000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1859341669", "totalCurrentAssets": "1161000000", "totalShareholderEquity": "11173000000", "totalCurrentLiabilities": "1606000000", "propertyPlantEquipmentNet": "5334000000", "cashAndShortTermInvestments": "42000000" } }, "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": 42000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1161000000, "net_ppe": 5334000000, "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": 19094000000, "short_term_debt": 136000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1606000000, "long_term_debt": 4099000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6304000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11173000000, "shares_outstanding": 1859341669, "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": "6304000000", "totalAssets": "19094000000", "longTermDebt": "4099000000", "shortTermDebt": "136000000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1859341669", "totalCurrentAssets": "1161000000", "totalShareholderEquity": "11173000000", "totalCurrentLiabilities": "1606000000", "propertyPlantEquipmentNet": "5334000000", "cashAndShortTermInvestments": "42000000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": 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" ] } } }