{ "ticker": { "uuid": "390721d4-ed9a-4c1a-991b-7475bc1906c4", "symbol": "EMN", "name": "Euro Manganese Inc.", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/390721d4-ed9a-4c1a-991b-7475bc1906c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/390721d4-ed9a-4c1a-991b-7475bc1906c4/" }, "ticker_metadata": { "id": 23055, "uuid": "390721d4-ed9a-4c1a-991b-7475bc1906c4", "symbol": "EMN", "name": "Euro Manganese Inc.", "asset_type": "equity", "market_cap": 17869312, "stock_exchange_id": 9, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Euro Manganese Inc. evaluates, explores, and develops mineral assets. The company holds 100% interest in the Chvaletice manganese project, which is involved in the re-processing of a manganese deposit hosted in historic mine tailings to produce manganese products for applications in lithium-ion batteries located in the east of Prague, the Czech Republic. Euro Manganese Inc. was incorporated in 2014 and is headquartered in Vancouver, Canada.", "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": "390721d4-ed9a-4c1a-991b-7475bc1906c4", "symbol": "EMN", "name": "Euro Manganese Inc.", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/390721d4-ed9a-4c1a-991b-7475bc1906c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/390721d4-ed9a-4c1a-991b-7475bc1906c4/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.55, "value": 0.53, "quality": 0.51, "momentum": 0.52, "coverage": 0.727, "confidence": 0.727, "delta": null }, "headline_factors": { "price": 0.11, "market_cap": 15724995.44, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.7044, "roe": 3.3081, "piotroski_f_score": 3, "momentum_12_1": -0.3421, "volatility_252d": 0.6871 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:31.944578+00:00", "batch_id": "" }, "size": { "price_close": 0.11, "market_cap": 15724995.44, "market_cap_usd": 15724995.44, "enterprise_value": 43155995.44, "shares_outstanding": 142954504, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.2256, "pcf_ratio": null, "pfcf_ratio": -2.3938, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 8.8525, "ev_fcf": -6.5696, "earnings_yield": null, "fcf_yield": -0.1522, "price_to_sales": 3.2256, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.113 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.7044, "shareholder_yield": -0.7044, "debt_paydown_yield": 0.0086, "total_yield": -0.6958 }, "quality": { "gross_margin": -0.0993, "operating_margin": -2.3225, "net_margin": -3.3787, "ebitda_margin": -1.7941, "fcf_margin": -1.3475, "roe": 3.3081, "roa": -0.5236, "roic": -0.3782, "roc_greenblatt": null, "asset_turnover": 0.155, "cash_conversion": 0.3988, "accruals_ratio": -0.32, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.1202, "revenue_stability_5y": 1.1817, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0154, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -3.1364, "debt_to_assets": 1.0434, "interest_coverage": -2.5826, "current_ratio": 0.1978, "quick_ratio": 0.1978, "net_debt": 27431000, "local_beta": 0.6279, "volatility_252d": 0.6871, "volatility_60d": 1.6174, "max_drawdown_12m": -0.5, "risk_adjusted_momentum": -0.4979 }, "growth": { "revenue_growth_1y": 0.3637, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.8364, "revenue_growth": 0.3637, "earnings_growth": null }, "momentum": { "price_return_1m": -0.12, "price_return_3m": -0.45, "price_return_6m": -0.3125, "price_return_9m": -0.3714, "price_return_12m": -0.4211, "price_return_12m_ex1m": -0.3421, "momentum_6m": -0.3125, "momentum_12m": -0.4211, "momentum_12_1": -0.3421, "distance_from_52w_high": -0.5, "distance_from_52w_low": 0, "relative_strength": -0.4339 }, "raw_ttm": { "revenue_ttm": 4875000, "gross_profit_ttm": -484000, "ebit_ttm": -11322000, "ebitda_ttm": -8746000, "net_income_ttm": -16471000, "eps_diluted_ttm": -0.1152, "operating_cash_flow_ttm": -6404000, "capital_expenditure_ttm": -87000, "fcf_ttm": -6569000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 11076000, "interest_expense_ttm": 4384000, "cash_and_equivalents": 5388000, "total_current_assets": 7208000, "total_current_liabilities": 36434000, "net_ppe": null, "total_assets": 31455000, "total_debt": 32819000, "total_equity": -4979000, "net_working_capital": -1871000, "book_value_per_share": -0.0348, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 47, "quality_composite": 49, "momentum_composite": 48, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.5199, "os_score": 0.55, "value_percentile": 0.53, "quality_percentile": 0.51, "momentum_percentile": 0.52, "factor_coverage": 0.727, "signal_confidence": 0.727, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 9997, "ticker_id": 23055, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:31.944578+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.11, "market_cap": 15724995.44, "market_cap_usd": 15724995.44, "enterprise_value": 43155995.44, "shares_outstanding": 142954504, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.22564009, "pcf_ratio": null, "pfcf_ratio": -2.39381876, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 8.85251189, "ev_fcf": -6.56964461, "earnings_yield": null, "fcf_yield": -0.15221524, "dividend_yield": 0, "buyback_yield": -0.70435633, "shareholder_yield": -0.70435633, "debt_paydown_yield": 0.00858506, "total_yield": -0.69577127, "gross_margin": -0.09928205, "operating_margin": -2.32246154, "net_margin": -3.37866667, "ebitda_margin": -1.79405128, "fcf_margin": -1.34748718, "roe": 3.30809399, "roa": -0.52363694, "roic": -0.37820684, "roc_greenblatt": null, "asset_turnover": 0.15498331, "cash_conversion": 0.39882217, "accruals_ratio": -0.32004451, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -3.13640521, "debt_to_assets": 1.04336354, "interest_coverage": -2.58257299, "current_ratio": 0.19783719, "quick_ratio": 0.19783719, "net_debt": 27431000, "revenue_growth_1y": 0.36369288, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.83636123, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.120207, "revenue_stability_5y": 1.181722, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12, "price_return_3m": -0.45, "price_return_6m": -0.3125, "price_return_9m": -0.37142857, "price_return_12m": -0.42105263, "price_return_12m_ex1m": -0.34210526, "distance_from_52w_high": -0.5, "distance_from_52w_low": 0, "relative_strength": -0.43389942, "local_beta": 0.6279, "volatility_252d": 0.687147, "volatility_60d": 1.61744, "max_drawdown_12m": -0.5, "revenue_ttm": 4875000, "gross_profit_ttm": -484000, "ebit_ttm": -11322000, "ebitda_ttm": -8746000, "net_income_ttm": -16471000, "eps_diluted_ttm": -0.11521848, "operating_cash_flow_ttm": -6404000, "capital_expenditure_ttm": -87000, "fcf_ttm": -6569000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 11076000, "interest_expense_ttm": 4384000, "cash_and_equivalents": 5388000, "total_current_assets": 7208000, "total_current_liabilities": 36434000, "net_ppe": null, "total_assets": 31455000, "total_debt": 32819000, "total_equity": -4979000, "net_working_capital": -1871000, "book_value_per_share": -0.03482926, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 47, "quality_composite": 49, "momentum_composite": 48, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.11, "os": 0.55, "value": 0.53, "quality": 0.51, "momentum": 0.52, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.7044, "roe": 3.3081, "momentum_12_1": -0.3421, "complete_fields": { "id": 9997, "ticker_id": 23055, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:31.944578+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.11, "market_cap": 15724995.44, "market_cap_usd": 15724995.44, "enterprise_value": 43155995.44, "shares_outstanding": 142954504, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.22564009, "pcf_ratio": null, "pfcf_ratio": -2.39381876, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 8.85251189, "ev_fcf": -6.56964461, "earnings_yield": null, "fcf_yield": -0.15221524, "dividend_yield": 0, "buyback_yield": -0.70435633, "shareholder_yield": -0.70435633, "debt_paydown_yield": 0.00858506, "total_yield": -0.69577127, "gross_margin": -0.09928205, "operating_margin": -2.32246154, "net_margin": -3.37866667, "ebitda_margin": -1.79405128, "fcf_margin": -1.34748718, "roe": 3.30809399, "roa": -0.52363694, "roic": -0.37820684, "roc_greenblatt": null, "asset_turnover": 0.15498331, "cash_conversion": 0.39882217, "accruals_ratio": -0.32004451, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -3.13640521, "debt_to_assets": 1.04336354, "interest_coverage": -2.58257299, "current_ratio": 0.19783719, "quick_ratio": 0.19783719, "net_debt": 27431000, "revenue_growth_1y": 0.36369288, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.83636123, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.120207, "revenue_stability_5y": 1.181722, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12, "price_return_3m": -0.45, "price_return_6m": -0.3125, "price_return_9m": -0.37142857, "price_return_12m": -0.42105263, "price_return_12m_ex1m": -0.34210526, "distance_from_52w_high": -0.5, "distance_from_52w_low": 0, "relative_strength": -0.43389942, "local_beta": 0.6279, "volatility_252d": 0.687147, "volatility_60d": 1.61744, "max_drawdown_12m": -0.5, "revenue_ttm": 4875000, "gross_profit_ttm": -484000, "ebit_ttm": -11322000, "ebitda_ttm": -8746000, "net_income_ttm": -16471000, "eps_diluted_ttm": -0.11521848, "operating_cash_flow_ttm": -6404000, "capital_expenditure_ttm": -87000, "fcf_ttm": -6569000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 11076000, "interest_expense_ttm": 4384000, "cash_and_equivalents": 5388000, "total_current_assets": 7208000, "total_current_liabilities": 36434000, "net_ppe": null, "total_assets": 31455000, "total_debt": 32819000, "total_equity": -4979000, "net_working_capital": -1871000, "book_value_per_share": -0.03482926, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 47, "quality_composite": 49, "momentum_composite": 48, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "income_statement": { "revenue": 4387000, "cost_of_revenue": 5126000, "gross_profit": -739000, "ebit": -11271000, "ebitda": -9281000, "pretax_income": null, "tax_provision": null, "net_income": -17586000, "net_income_to_common": -17586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9491000, "total_current_assets": 11035000, "total_assets": 36778000, "short_term_debt": 30577000, "long_term_debt": null, "total_debt": 30716000, "total_liabilities": null, "total_equity": 2848000, "shares_outstanding": 142804504, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7982000, "capital_expenditure": -87000, "free_cash_flow": -8069000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 11076000, "net_debt_issued": -134000 }, "complete_fields": { "id": 411939, "ticker_id": 23055, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-9281000", "netIncome": "-17586000", "grossProfit": "-739000", "totalRevenue": "4387000", "costOfRevenue": "5126000", "interestExpense": "4257000", "operatingIncome": "-11271000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3903000" }, "balance": { "totalDebt": "30716000", "totalAssets": "36778000", "longTermDebt": null, "shortTermDebt": "30577000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "142804504", "totalCurrentAssets": "11035000", "totalShareholderEquity": "2848000", "totalCurrentLiabilities": "33919000", "propertyPlantEquipmentNet": "23863000", "cashAndShortTermInvestments": "9491000" }, "cashflow": { "freeCashFlow": "-8069000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "11076000", "repaymentOfDebt": "-134000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-7982000", "repurchaseOfStock": null, "capitalExpenditures": "-87000" } }, "revenue": 4387000, "cost_of_revenue": 5126000, "gross_profit": -739000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11271000, "depreciation_amortisation": 3903000, "ebitda": -9281000, "interest_expense": 4257000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -17586000, "net_income_continuing_ops": null, "net_income_to_common": -17586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9491000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11035000, "net_ppe": 23863000, "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": 36778000, "short_term_debt": 30577000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33919000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2848000, "shares_outstanding": 142804504, "operating_cash_flow": -7982000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -87000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 11076000, "net_debt_issued": -134000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8069000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-9281000", "netIncome": "-17586000", "grossProfit": "-739000", "totalRevenue": "4387000", "costOfRevenue": "5126000", "interestExpense": "4257000", "operatingIncome": "-11271000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3903000" }, "balance": { "totalDebt": "30716000", "totalAssets": "36778000", "longTermDebt": null, "shortTermDebt": "30577000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "142804504", "totalCurrentAssets": "11035000", "totalShareholderEquity": "2848000", "totalCurrentLiabilities": "33919000", "propertyPlantEquipmentNet": "23863000", "cashAndShortTermInvestments": "9491000" }, "cashflow": { "freeCashFlow": "-8069000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "11076000", "repaymentOfDebt": "-134000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-7982000", "repurchaseOfStock": null, "capitalExpenditures": "-87000" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "income_statement": { "revenue": 3217000, "cost_of_revenue": 3776000, "gross_profit": -559000, "ebit": -15230000, "ebitda": -12034000, "pretax_income": null, "tax_provision": null, "net_income": -18327000, "net_income_to_common": -18327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9364000, "total_current_assets": 10952000, "total_assets": 40468000, "short_term_debt": 27541000, "long_term_debt": 27541272, "total_debt": 27798000, "total_liabilities": null, "total_equity": 9815000, "shares_outstanding": 80533845, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13585000, "capital_expenditure": -4205000, "free_cash_flow": -17790000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 25697000 }, "complete_fields": { "id": 411944, "ticker_id": 23055, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-12034000", "netIncome": "-18327000", "grossProfit": "-559000", "totalRevenue": "3217000", "costOfRevenue": "3776000", "interestExpense": "3605000", "operatingIncome": "-15230000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2598000" }, "balance": { "totalDebt": "27798000", "totalAssets": "40468000", "longTermDebt": "27541272", "shortTermDebt": "27541000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "80533845", "totalCurrentAssets": "10952000", "totalShareholderEquity": "9815000", "totalCurrentLiabilities": "30513000", "propertyPlantEquipmentNet": "27636000", "cashAndShortTermInvestments": "9364000" }, "cashflow": { "freeCashFlow": "-17790000", "dividendsPaid": "0", "issuanceOfDebt": "25973000", "issuanceOfStock": "0", "repaymentOfDebt": "-276000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "-13585000", "repurchaseOfStock": null, "capitalExpenditures": "-4205000" } }, "revenue": 3217000, "cost_of_revenue": 3776000, "gross_profit": -559000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15230000, "depreciation_amortisation": 2598000, "ebitda": -12034000, "interest_expense": 3605000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -18327000, "net_income_continuing_ops": null, "net_income_to_common": -18327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9364000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10952000, "net_ppe": 27636000, "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": 40468000, "short_term_debt": 27541000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30513000, "long_term_debt": 27541272, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27798000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9815000, "shares_outstanding": 80533845, "operating_cash_flow": -13585000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 25697000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -17790000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-12034000", "netIncome": "-18327000", "grossProfit": "-559000", "totalRevenue": "3217000", "costOfRevenue": "3776000", "interestExpense": "3605000", "operatingIncome": "-15230000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2598000" }, "balance": { "totalDebt": "27798000", "totalAssets": "40468000", "longTermDebt": "27541272", "shortTermDebt": "27541000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "80533845", "totalCurrentAssets": "10952000", "totalShareholderEquity": "9815000", "totalCurrentLiabilities": "30513000", "propertyPlantEquipmentNet": "27636000", "cashAndShortTermInvestments": "9364000" }, "cashflow": { "freeCashFlow": "-17790000", "dividendsPaid": "0", "issuanceOfDebt": "25973000", "issuanceOfStock": "0", "repaymentOfDebt": "-276000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "-13585000", "repurchaseOfStock": null, "capitalExpenditures": "-4205000" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -12988764, "ebitda": -11721801, "pretax_income": null, "tax_provision": null, "net_income": -12008131, "net_income_to_common": -12008131, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7649711, "total_current_assets": 8543689, "total_assets": 29952554, "short_term_debt": null, "long_term_debt": null, "total_debt": 172417, "total_liabilities": null, "total_equity": 27100068, "shares_outstanding": 80533845, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10844199, "capital_expenditure": -3537868, "free_cash_flow": -14382067, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -210171 }, "complete_fields": { "id": 411945, "ticker_id": 23055, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11721801", "netIncome": "-12008131", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "25157", "operatingIncome": "-12988764", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "261173" }, "balance": { "totalDebt": "172417", "totalAssets": "29952554", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "80533845", "totalCurrentAssets": "8543689", "totalShareholderEquity": "27100068", "totalCurrentLiabilities": "2852486", "propertyPlantEquipmentNet": "15158837", "cashAndShortTermInvestments": "7649711" }, "cashflow": { "freeCashFlow": "-14382067", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-210171", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "-10844199", "repurchaseOfStock": null, "capitalExpenditures": "-3537868" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12988764, "depreciation_amortisation": 261173, "ebitda": -11721801, "interest_expense": 25157, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12008131, "net_income_continuing_ops": null, "net_income_to_common": -12008131, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7649711, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8543689, "net_ppe": 15158837, "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": 29952554, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2852486, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 172417, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27100068, "shares_outstanding": 80533845, "operating_cash_flow": -10844199, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3537868, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -210171, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14382067, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11721801", "netIncome": "-12008131", "grossProfit": "0", "totalRevenue": "0", "costOfRevenue": "0", "interestExpense": "25157", "operatingIncome": "-12988764", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "261173" }, "balance": { "totalDebt": "172417", "totalAssets": "29952554", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "80533845", "totalCurrentAssets": "8543689", "totalShareholderEquity": "27100068", "totalCurrentLiabilities": "2852486", "propertyPlantEquipmentNet": "15158837", "cashAndShortTermInvestments": "7649711" }, "cashflow": { "freeCashFlow": "-14382067", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-210171", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "-10844199", "repurchaseOfStock": null, "capitalExpenditures": "-3537868" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 191129, "gross_profit": -191129, "ebit": -13454670, "ebitda": -13240281, "pretax_income": null, "tax_provision": null, "net_income": -13457373, "net_income_to_common": -13457373, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21560561, "total_current_assets": 22194043, "total_assets": 39895774, "short_term_debt": null, "long_term_debt": null, "total_debt": 340391, "total_liabilities": null, "total_equity": 37289973, "shares_outstanding": 80223110, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9659934, "capital_expenditure": -8239865, "free_cash_flow": -17899799, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8580106, "net_debt_issued": -195594 }, "complete_fields": { "id": 411946, "ticker_id": 23055, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-13240281", "netIncome": "-13457373", "grossProfit": "-191129", "totalRevenue": "0", "costOfRevenue": "191129", "interestExpense": "25963", "operatingIncome": "-13454670", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "191129" }, "balance": { "totalDebt": "340391", "totalAssets": "39895774", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "80223110", "totalCurrentAssets": "22194043", "totalShareholderEquity": "37289973", "totalCurrentLiabilities": "2440190", "propertyPlantEquipmentNet": "12724793", "cashAndShortTermInvestments": "21560561" }, "cashflow": { "freeCashFlow": "-17899799", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "8580106", "repaymentOfDebt": "-195594", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "-9659934", "repurchaseOfStock": null, "capitalExpenditures": "-8239865" } }, "revenue": 0, "cost_of_revenue": 191129, "gross_profit": -191129, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13454670, "depreciation_amortisation": 191129, "ebitda": -13240281, "interest_expense": 25963, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13457373, "net_income_continuing_ops": null, "net_income_to_common": -13457373, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21560561, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22194043, "net_ppe": 12724793, "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": 39895774, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2440190, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 340391, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 37289973, "shares_outstanding": 80223110, "operating_cash_flow": -9659934, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8239865, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8580106, "net_debt_issued": -195594, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -17899799, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-13240281", "netIncome": "-13457373", "grossProfit": "-191129", "totalRevenue": "0", "costOfRevenue": "191129", "interestExpense": "25963", "operatingIncome": "-13454670", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "191129" }, "balance": { "totalDebt": "340391", "totalAssets": "39895774", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "80223110", "totalCurrentAssets": "22194043", "totalShareholderEquity": "37289973", "totalCurrentLiabilities": "2440190", "propertyPlantEquipmentNet": "12724793", "cashAndShortTermInvestments": "21560561" }, "cashflow": { "freeCashFlow": "-17899799", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "8580106", "repaymentOfDebt": "-195594", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "-9659934", "repurchaseOfStock": null, "capitalExpenditures": "-8239865" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+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": 411947, "ticker_id": 23055, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-09-30", "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": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 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": "2021-09-30", "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": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "income_statement": { "revenue": 1253000, "cost_of_revenue": 1272000, "gross_profit": -19000, "ebit": -2803000, "ebitda": -2454000, "pretax_income": null, "tax_provision": null, "net_income": -4426000, "net_income_to_common": -4426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5388000, "total_current_assets": 7208000, "total_assets": 31455000, "short_term_debt": 32743000, "long_term_debt": null, "total_debt": 32819000, "total_liabilities": null, "total_equity": -4979000, "shares_outstanding": 142954504, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1644000, "capital_expenditure": -44000, "free_cash_flow": -1688000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -35000 }, "complete_fields": { "id": 411936, "ticker_id": 23055, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2454000", "netIncome": "-4426000", "grossProfit": "-19000", "totalRevenue": "1253000", "costOfRevenue": "1272000", "interestExpense": "1171000", "operatingIncome": "-2803000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "797000" }, "balance": { "totalDebt": "32819000", "totalAssets": "31455000", "longTermDebt": null, "shortTermDebt": "32743000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "142954504", "totalCurrentAssets": "7208000", "totalShareholderEquity": "-4979000", "totalCurrentLiabilities": "36434000", "propertyPlantEquipmentNet": "22367000", "cashAndShortTermInvestments": "5388000" }, "cashflow": { "freeCashFlow": "-1688000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-35000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1644000", "repurchaseOfStock": null, "capitalExpenditures": "-44000" } }, "revenue": 1253000, "cost_of_revenue": 1272000, "gross_profit": -19000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2803000, "depreciation_amortisation": 797000, "ebitda": -2454000, "interest_expense": 1171000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4426000, "net_income_continuing_ops": null, "net_income_to_common": -4426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5388000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7208000, "net_ppe": 22367000, "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": 31455000, "short_term_debt": 32743000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36434000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -4979000, "shares_outstanding": 142954504, "operating_cash_flow": -1644000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -35000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1688000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2454000", "netIncome": "-4426000", "grossProfit": "-19000", "totalRevenue": "1253000", "costOfRevenue": "1272000", "interestExpense": "1171000", "operatingIncome": "-2803000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "797000" }, "balance": { "totalDebt": "32819000", "totalAssets": "31455000", "longTermDebt": null, "shortTermDebt": "32743000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "142954504", "totalCurrentAssets": "7208000", "totalShareholderEquity": "-4979000", "totalCurrentLiabilities": "36434000", "propertyPlantEquipmentNet": "22367000", "cashAndShortTermInvestments": "5388000" }, "cashflow": { "freeCashFlow": "-1688000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-35000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1644000", "repurchaseOfStock": null, "capitalExpenditures": "-44000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "income_statement": { "revenue": 1147000, "cost_of_revenue": 1510000, "gross_profit": -363000, "ebit": -2960000, "ebitda": -1636000, "pretax_income": null, "tax_provision": null, "net_income": -3633000, "net_income_to_common": -3633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7000000, "total_current_assets": 8554000, "total_assets": 33544000, "short_term_debt": 31121000, "long_term_debt": null, "total_debt": 31229000, "total_liabilities": null, "total_equity": -676000, "shares_outstanding": 142804504, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2471000, "capital_expenditure": -123000, "free_cash_flow": -2594000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33000 }, "complete_fields": { "id": 411937, "ticker_id": 23055, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1636000", "netIncome": "-3633000", "grossProfit": "-363000", "totalRevenue": "1147000", "costOfRevenue": "1510000", "interestExpense": "1172000", "operatingIncome": "-2960000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "867000" }, "balance": { "totalDebt": "31229000", "totalAssets": "33544000", "longTermDebt": null, "shortTermDebt": "31121000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "142804504", "totalCurrentAssets": "8554000", "totalShareholderEquity": "-676000", "totalCurrentLiabilities": "34220000", "propertyPlantEquipmentNet": "23110000", "cashAndShortTermInvestments": "7000000" }, "cashflow": { "freeCashFlow": "-2594000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-33000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2471000", "repurchaseOfStock": null, "capitalExpenditures": "-123000" } }, "revenue": 1147000, "cost_of_revenue": 1510000, "gross_profit": -363000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2960000, "depreciation_amortisation": 867000, "ebitda": -1636000, "interest_expense": 1172000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3633000, "net_income_continuing_ops": null, "net_income_to_common": -3633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8554000, "net_ppe": 23110000, "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": 33544000, "short_term_debt": 31121000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34220000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -676000, "shares_outstanding": 142804504, "operating_cash_flow": -2471000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -123000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1636000", "netIncome": "-3633000", "grossProfit": "-363000", "totalRevenue": "1147000", "costOfRevenue": "1510000", "interestExpense": "1172000", "operatingIncome": "-2960000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "867000" }, "balance": { "totalDebt": "31229000", "totalAssets": "33544000", "longTermDebt": null, "shortTermDebt": "31121000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "142804504", "totalCurrentAssets": "8554000", "totalShareholderEquity": "-676000", "totalCurrentLiabilities": "34220000", "propertyPlantEquipmentNet": "23110000", "cashAndShortTermInvestments": "7000000" }, "cashflow": { "freeCashFlow": "-2594000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-33000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2471000", "repurchaseOfStock": null, "capitalExpenditures": "-123000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "income_statement": { "revenue": 943000, "cost_of_revenue": 1078000, "gross_profit": -135000, "ebit": -2660000, "ebitda": -3008000, "pretax_income": null, "tax_provision": null, "net_income": -4759000, "net_income_to_common": -4759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9491000, "total_current_assets": 11035000, "total_assets": 36778000, "short_term_debt": 30577000, "long_term_debt": null, "total_debt": 30716000, "total_liabilities": null, "total_equity": 2848000, "shares_outstanding": 142804504, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1115000, "capital_expenditure": null, "free_cash_flow": -1104000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -33000 }, "complete_fields": { "id": 411938, "ticker_id": 23055, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3008000", "netIncome": "-4759000", "grossProfit": "-135000", "totalRevenue": "943000", "costOfRevenue": "1078000", "interestExpense": "922000", "operatingIncome": "-2660000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "830000" }, "balance": { "totalDebt": "30716000", "totalAssets": "36778000", "longTermDebt": null, "shortTermDebt": "30577000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "142804504", "totalCurrentAssets": "11035000", "totalShareholderEquity": "2848000", "totalCurrentLiabilities": "33919000", "propertyPlantEquipmentNet": "23863000", "cashAndShortTermInvestments": "9491000" }, "cashflow": { "freeCashFlow": "-1104000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-33000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1115000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 943000, "cost_of_revenue": 1078000, "gross_profit": -135000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2660000, "depreciation_amortisation": 830000, "ebitda": -3008000, "interest_expense": 922000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4759000, "net_income_continuing_ops": null, "net_income_to_common": -4759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9491000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11035000, "net_ppe": 23863000, "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": 36778000, "short_term_debt": 30577000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33919000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2848000, "shares_outstanding": 142804504, "operating_cash_flow": -1115000, "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": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -33000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3008000", "netIncome": "-4759000", "grossProfit": "-135000", "totalRevenue": "943000", "costOfRevenue": "1078000", "interestExpense": "922000", "operatingIncome": "-2660000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "830000" }, "balance": { "totalDebt": "30716000", "totalAssets": "36778000", "longTermDebt": null, "shortTermDebt": "30577000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "142804504", "totalCurrentAssets": "11035000", "totalShareholderEquity": "2848000", "totalCurrentLiabilities": "33919000", "propertyPlantEquipmentNet": "23863000", "cashAndShortTermInvestments": "9491000" }, "cashflow": { "freeCashFlow": "-1104000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-33000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1115000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "income_statement": { "revenue": 1532000, "cost_of_revenue": 1499000, "gross_profit": 33000, "ebit": -2899000, "ebitda": -1648000, "pretax_income": null, "tax_provision": null, "net_income": -3653000, "net_income_to_common": -3653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10873000, "total_current_assets": 12209000, "total_assets": 38787000, "short_term_debt": null, "long_term_debt": 28620000, "total_debt": 28790000, "total_liabilities": null, "total_equity": 7082000, "shares_outstanding": 142804504, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1174000, "capital_expenditure": -9000, "free_cash_flow": -1183000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -34000 }, "complete_fields": { "id": 411940, "ticker_id": 23055, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1648000", "netIncome": "-3653000", "grossProfit": "33000", "totalRevenue": "1532000", "costOfRevenue": "1499000", "interestExpense": "1119000", "operatingIncome": "-2899000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "861000" }, "balance": { "totalDebt": "28790000", "totalAssets": "38787000", "longTermDebt": "28620000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "142804504", "totalCurrentAssets": "12209000", "totalShareholderEquity": "7082000", "totalCurrentLiabilities": "2890000", "propertyPlantEquipmentNet": "24698000", "cashAndShortTermInvestments": "10873000" }, "cashflow": { "freeCashFlow": "-1183000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-34000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-1174000", "repurchaseOfStock": null, "capitalExpenditures": "-9000" } }, "revenue": 1532000, "cost_of_revenue": 1499000, "gross_profit": 33000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2899000, "depreciation_amortisation": 861000, "ebitda": -1648000, "interest_expense": 1119000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3653000, "net_income_continuing_ops": null, "net_income_to_common": -3653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10873000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12209000, "net_ppe": 24698000, "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": 38787000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2890000, "long_term_debt": 28620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28790000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7082000, "shares_outstanding": 142804504, "operating_cash_flow": -1174000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -34000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1183000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1648000", "netIncome": "-3653000", "grossProfit": "33000", "totalRevenue": "1532000", "costOfRevenue": "1499000", "interestExpense": "1119000", "operatingIncome": "-2899000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "861000" }, "balance": { "totalDebt": "28790000", "totalAssets": "38787000", "longTermDebt": "28620000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "142804504", "totalCurrentAssets": "12209000", "totalShareholderEquity": "7082000", "totalCurrentLiabilities": "2890000", "propertyPlantEquipmentNet": "24698000", "cashAndShortTermInvestments": "10873000" }, "cashflow": { "freeCashFlow": "-1183000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-34000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-1174000", "repurchaseOfStock": null, "capitalExpenditures": "-9000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "income_statement": { "revenue": 874000, "cost_of_revenue": 1151000, "gross_profit": -277000, "ebit": -3192000, "ebitda": -1900000, "pretax_income": null, "tax_provision": null, "net_income": -3998000, "net_income_to_common": -3998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2822000, "total_current_assets": 4905000, "total_assets": 32326000, "short_term_debt": null, "long_term_debt": 29048000, "total_debt": 29248000, "total_liabilities": null, "total_equity": -692000, "shares_outstanding": 80533847, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2406000, "capital_expenditure": null, "free_cash_flow": -2399000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -34000 }, "complete_fields": { "id": 411941, "ticker_id": 23055, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1900000", "netIncome": "-3998000", "grossProfit": "-277000", "totalRevenue": "874000", "costOfRevenue": "1151000", "interestExpense": "1027000", "operatingIncome": "-3192000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1047000" }, "balance": { "totalDebt": "29248000", "totalAssets": "32326000", "longTermDebt": "29048000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "80533847", "totalCurrentAssets": "4905000", "totalShareholderEquity": "-692000", "totalCurrentLiabilities": "3871000", "propertyPlantEquipmentNet": "25541000", "cashAndShortTermInvestments": "2822000" }, "cashflow": { "freeCashFlow": "-2399000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-34000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2406000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 874000, "cost_of_revenue": 1151000, "gross_profit": -277000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3192000, "depreciation_amortisation": 1047000, "ebitda": -1900000, "interest_expense": 1027000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3998000, "net_income_continuing_ops": null, "net_income_to_common": -3998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2822000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4905000, "net_ppe": 25541000, "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": 32326000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3871000, "long_term_debt": 29048000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -692000, "shares_outstanding": 80533847, "operating_cash_flow": -2406000, "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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -34000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1900000", "netIncome": "-3998000", "grossProfit": "-277000", "totalRevenue": "874000", "costOfRevenue": "1151000", "interestExpense": "1027000", "operatingIncome": "-3192000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1047000" }, "balance": { "totalDebt": "29248000", "totalAssets": "32326000", "longTermDebt": "29048000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "80533847", "totalCurrentAssets": "4905000", "totalShareholderEquity": "-692000", "totalCurrentLiabilities": "3871000", "propertyPlantEquipmentNet": "25541000", "cashAndShortTermInvestments": "2822000" }, "cashflow": { "freeCashFlow": "-2399000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-34000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2406000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+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": 28053000, "total_debt": 28053000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -96000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 411942, "ticker_id": 23055, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "28053000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-96000" } }, "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": 28053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28053000, "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": -96000, "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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "28053000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-96000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+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": 27541000, "long_term_debt": 27541272, "total_debt": 55082272, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -103709, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 411943, "ticker_id": 23055, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:16:40.622175+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "27541272", "shortTermDebt": "27541000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-103709" } }, "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": 27541000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 27541272, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 55082272, "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": -103709, "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": "27541272", "shortTermDebt": "27541000", "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-103709" } } } ] }, "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": "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }