{ "ticker": { "uuid": "3c2a49f7-ef88-4d89-8754-d81a98940bd9", "symbol": "GEM", "name": "G8 Education Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/3c2a49f7-ef88-4d89-8754-d81a98940bd9/", "api_url": "https://sharemaestro.com/factors/api/tickers/3c2a49f7-ef88-4d89-8754-d81a98940bd9/" }, "ticker_metadata": { "id": 23307, "uuid": "3c2a49f7-ef88-4d89-8754-d81a98940bd9", "symbol": "GEM", "name": "G8 Education Limited", "asset_type": "equity", "market_cap": 115733824, "stock_exchange_id": 9, "industry": "Education & Training Services", "sector": "Consumer Defensive", "description": "G8 Education Limited provides early childhood education and care services in Australia. It operates childcare centers; and offers its services under various brands. The company was incorporated in 2007 and is based in Varsity Lakes, 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": "3c2a49f7-ef88-4d89-8754-d81a98940bd9", "symbol": "GEM", "name": "G8 Education Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/3c2a49f7-ef88-4d89-8754-d81a98940bd9/", "api_url": "https://sharemaestro.com/factors/api/tickers/3c2a49f7-ef88-4d89-8754-d81a98940bd9/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.56, "value": 0.98, "quality": 0.15, "momentum": 0, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 0.14, "market_cap": 102266031.87, "pe_ratio": null, "earnings_yield": 0.1468, "ebitda_to_ev": null, "shareholder_yield": 0.8547, "roe": -0.577, "piotroski_f_score": 3, "momentum_12_1": -0.8583, "volatility_252d": 0.6037 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "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": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:38.742132+00:00", "batch_id": "" }, "size": { "price_close": 0.135, "market_cap": 102266031.87, "market_cap_usd": 102266031.87, "enterprise_value": 883259031.87, "shares_outstanding": 757526162, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.1945, "ptbv_ratio": 0.1945, "ps_ratio": 0.108, "pcf_ratio": null, "pfcf_ratio": 0.8788, "ev_ebitda": null, "ev_ebit": 6.8102, "ev_sales": 0.9328, "ev_fcf": 7.59, "earnings_yield": 0.1468, "fcf_yield": 0.1318, "price_to_sales": 0.108, "price_to_book": 0.1945, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.072 }, "yield": { "dividend_yield": 0.4207, "buyback_yield": 0.4339, "shareholder_yield": 0.8547, "debt_paydown_yield": 0, "total_yield": 0.8547 }, "quality": { "gross_margin": 0.9691, "operating_margin": 0.137, "net_margin": -0.3203, "ebitda_margin": -0.1786, "fcf_margin": 0.1229, "roe": -0.577, "roa": -0.1966, "roic": 0.0744, "roc_greenblatt": null, "asset_turnover": 0.6137, "cash_conversion": -0.3837, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.051, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5947, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -4.6187, "debt_to_assets": 0.5309, "interest_coverage": 15.0933, "current_ratio": 0.2898, "quick_ratio": 0.2898, "net_debt": 780993000, "local_beta": 0.8322, "volatility_252d": 0.6037, "volatility_60d": 1.4522, "max_drawdown_12m": -0.8826, "risk_adjusted_momentum": -1.4218 }, "growth": { "revenue_growth_1y": -0.0674, "revenue_growth_3y_cagr": 0.0166, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.135, "book_value_growth_1y": -0.3972, "revenue_growth": -0.0674, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1818, "price_return_3m": -0.5574, "price_return_6m": -0.8085, "price_return_9m": -0.83, "price_return_12m": -0.8841, "price_return_12m_ex1m": -0.8583, "momentum_6m": -0.8085, "momentum_12m": -0.8841, "momentum_12_1": -0.8583, "distance_from_52w_high": -0.8826, "distance_from_52w_low": 0, "relative_strength": -0.8969 }, "raw_ttm": { "revenue_ttm": 946842000, "gross_profit_ttm": 917548000, "ebit_ttm": 129697000, "ebitda_ttm": -169093000, "net_income_ttm": -303305000, "eps_diluted_ttm": -0.4004, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -51669000, "fcf_ttm": 116371000, "dividends_paid_ttm": -43028000, "share_repurchases_ttm": -44374000, "shares_issued_ttm": null, "interest_expense_ttm": 8593000, "cash_and_equivalents": 38086000, "total_current_assets": 72541000, "total_current_liabilities": 250356000, "net_ppe": null, "total_assets": 1542789000, "total_debt": 819079000, "total_equity": 525680000, "net_working_capital": -215289000, "book_value_per_share": 0.6939, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6939 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 50, "rank_pb": 2, "rank_ptbv": 2, "rank_ps": 3, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 10, "rank_fcf_yield": 11, "rank_dividend_yield": 1, "rank_shareholder_yield": 1, "rank_total_yield": 2, "rank_roe": 95, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 23, "rank_fcf_margin": 38, "rank_piotroski": 61, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100 }, "composites": { "value_composite": 2, "quality_composite": 85, "momentum_composite": 100, "growth_composite": 92, "yield_composite": 1, "svqf_composite": 3, "vc1_composite": 5, "vc2_composite": 3, "vc3_composite": 4, "trending_value_composite": 99, "overall_composite": 44, "quality_value_composite": 0.3834, "os_score": 0.56, "value_percentile": 0.98, "quality_percentile": 0.15, "momentum_percentile": 0, "factor_coverage": 0.788, "signal_confidence": 0.704, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 100, "all_cap_buyback_rank": 1, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 99, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 10064, "ticker_id": 23307, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:38.742132+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.135, "market_cap": 102266031.87, "market_cap_usd": 102266031.87, "enterprise_value": 883259031.87, "shares_outstanding": 757526162, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.19454047, "ptbv_ratio": 0.19454047, "ps_ratio": 0.10800749, "pcf_ratio": null, "pfcf_ratio": 0.8787931, "ev_ebitda": null, "ev_ebit": 6.81017319, "ev_sales": 0.93284733, "ev_fcf": 7.590027, "earnings_yield": 0.14683914, "fcf_yield": 0.13175184, "dividend_yield": 0.42074577, "buyback_yield": 0.43390752, "shareholder_yield": 0.85465328, "debt_paydown_yield": 0, "total_yield": 0.85465328, "gross_margin": 0.96906136, "operating_margin": 0.1369785, "net_margin": -0.32033328, "ebitda_margin": -0.17858629, "fcf_margin": 0.12290435, "roe": -0.57697649, "roa": -0.19659526, "roic": 0.07444307, "roc_greenblatt": null, "asset_turnover": 0.61372099, "cash_conversion": -0.3836765, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.61871869, "debt_to_assets": 0.53090799, "interest_coverage": 15.09333178, "current_ratio": 0.28975139, "quick_ratio": 0.28975139, "net_debt": 780993000, "revenue_growth_1y": -0.06739698, "revenue_growth_3y_cagr": 0.01657236, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13503891, "book_value_growth_1y": -0.39721255, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.050985, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18181818, "price_return_3m": -0.55737705, "price_return_6m": -0.80851064, "price_return_9m": -0.83002533, "price_return_12m": -0.88407579, "price_return_12m_ex1m": -0.85831486, "distance_from_52w_high": -0.88260216, "distance_from_52w_low": 0, "relative_strength": -0.89692258, "local_beta": 0.8322, "volatility_252d": 0.603682, "volatility_60d": 1.452228, "max_drawdown_12m": -0.88260216, "revenue_ttm": 946842000, "gross_profit_ttm": 917548000, "ebit_ttm": 129697000, "ebitda_ttm": -169093000, "net_income_ttm": -303305000, "eps_diluted_ttm": -0.40038881, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -51669000, "fcf_ttm": 116371000, "dividends_paid_ttm": -43028000, "share_repurchases_ttm": -44374000, "shares_issued_ttm": null, "interest_expense_ttm": 8593000, "cash_and_equivalents": 38086000, "total_current_assets": 72541000, "total_current_liabilities": 250356000, "net_ppe": null, "total_assets": 1542789000, "total_debt": 819079000, "total_equity": 525680000, "net_working_capital": -215289000, "book_value_per_share": 0.69394303, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.69394303, "universe_ticker_count": 570, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 2, "rank_ptbv": 2, "rank_ps": 3, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 10, "rank_fcf_yield": 11, "rank_dividend_yield": 1, "rank_shareholder_yield": 1, "rank_total_yield": 2, "rank_roe": 95, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 23, "rank_fcf_margin": 38, "rank_piotroski": 61, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 2, "quality_composite": 85, "momentum_composite": 100, "growth_composite": 92, "yield_composite": 1, "svqf_composite": 3, "vc1_composite": 5, "vc2_composite": 3, "vc3_composite": 4, "trending_value_composite": 99, "overall_composite": 44, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 100, "all_cap_buyback_rank": 1, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.14, "os": 0.56, "value": 0.98, "quality": 0.15, "momentum": 0, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.1468, "shareholder_yield": 0.8547, "roe": -0.577, "momentum_12_1": -0.8583, "complete_fields": { "id": 10064, "ticker_id": 23307, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:38.742132+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.135, "market_cap": 102266031.87, "market_cap_usd": 102266031.87, "enterprise_value": 883259031.87, "shares_outstanding": 757526162, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.19454047, "ptbv_ratio": 0.19454047, "ps_ratio": 0.10800749, "pcf_ratio": null, "pfcf_ratio": 0.8787931, "ev_ebitda": null, "ev_ebit": 6.81017319, "ev_sales": 0.93284733, "ev_fcf": 7.590027, "earnings_yield": 0.14683914, "fcf_yield": 0.13175184, "dividend_yield": 0.42074577, "buyback_yield": 0.43390752, "shareholder_yield": 0.85465328, "debt_paydown_yield": 0, "total_yield": 0.85465328, "gross_margin": 0.96906136, "operating_margin": 0.1369785, "net_margin": -0.32033328, "ebitda_margin": -0.17858629, "fcf_margin": 0.12290435, "roe": -0.57697649, "roa": -0.19659526, "roic": 0.07444307, "roc_greenblatt": null, "asset_turnover": 0.61372099, "cash_conversion": -0.3836765, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.61871869, "debt_to_assets": 0.53090799, "interest_coverage": 15.09333178, "current_ratio": 0.28975139, "quick_ratio": 0.28975139, "net_debt": 780993000, "revenue_growth_1y": -0.06739698, "revenue_growth_3y_cagr": 0.01657236, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13503891, "book_value_growth_1y": -0.39721255, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.050985, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18181818, "price_return_3m": -0.55737705, "price_return_6m": -0.80851064, "price_return_9m": -0.83002533, "price_return_12m": -0.88407579, "price_return_12m_ex1m": -0.85831486, "distance_from_52w_high": -0.88260216, "distance_from_52w_low": 0, "relative_strength": -0.89692258, "local_beta": 0.8322, "volatility_252d": 0.603682, "volatility_60d": 1.452228, "max_drawdown_12m": -0.88260216, "revenue_ttm": 946842000, "gross_profit_ttm": 917548000, "ebit_ttm": 129697000, "ebitda_ttm": -169093000, "net_income_ttm": -303305000, "eps_diluted_ttm": -0.40038881, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -51669000, "fcf_ttm": 116371000, "dividends_paid_ttm": -43028000, "share_repurchases_ttm": -44374000, "shares_issued_ttm": null, "interest_expense_ttm": 8593000, "cash_and_equivalents": 38086000, "total_current_assets": 72541000, "total_current_liabilities": 250356000, "net_ppe": null, "total_assets": 1542789000, "total_debt": 819079000, "total_equity": 525680000, "net_working_capital": -215289000, "book_value_per_share": 0.69394303, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.69394303, "universe_ticker_count": 570, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 2, "rank_ptbv": 2, "rank_ps": 3, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 10, "rank_fcf_yield": 11, "rank_dividend_yield": 1, "rank_shareholder_yield": 1, "rank_total_yield": 2, "rank_roe": 95, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 23, "rank_fcf_margin": 38, "rank_piotroski": 61, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 2, "quality_composite": 85, "momentum_composite": 100, "growth_composite": 92, "yield_composite": 1, "svqf_composite": 3, "vc1_composite": 5, "vc2_composite": 3, "vc3_composite": 4, "trending_value_composite": 99, "overall_composite": 44, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 100, "all_cap_buyback_rank": 1, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+00:00", "is_restated": false, "income_statement": { "revenue": 946842000, "cost_of_revenue": 29294000, "gross_profit": 917548000, "ebit": 129697000, "ebitda": -169093000, "pretax_income": null, "tax_provision": null, "net_income": -303305000, "net_income_to_common": -303305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38086000, "total_current_assets": 72541000, "total_assets": 1542789000, "short_term_debt": null, "long_term_debt": 155000000, "total_debt": 819079000, "total_liabilities": null, "total_equity": 525680000, "shares_outstanding": 757526162, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -51669000, "free_cash_flow": 116371000, "dividends_paid": -43028000, "share_repurchases": -44374000, "shares_issued": null, "net_debt_issued": 40388000 }, "complete_fields": { "id": 412600, "ticker_id": 23307, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-169093000", "netIncome": "-303305000", "grossProfit": "917548000", "totalRevenue": "946842000", "costOfRevenue": "29294000", "interestExpense": "8593000", "operatingIncome": "129697000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "106477000" }, "balance": { "totalDebt": "819079000", "totalAssets": "1542789000", "longTermDebt": "155000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "757526162", "totalCurrentAssets": "72541000", "totalShareholderEquity": "525680000", "totalCurrentLiabilities": "250356000", "propertyPlantEquipmentNet": "664491000", "cashAndShortTermInvestments": "38086000" }, "cashflow": { "freeCashFlow": "116371000", "dividendsPaid": "-43028000", "issuanceOfDebt": "55000000", "issuanceOfStock": "-44374000", "repaymentOfDebt": "-14612000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-44374000", "capitalExpenditures": "-51669000" } }, "revenue": 946842000, "cost_of_revenue": 29294000, "gross_profit": 917548000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129697000, "depreciation_amortisation": 106477000, "ebitda": -169093000, "interest_expense": 8593000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -303305000, "net_income_continuing_ops": null, "net_income_to_common": -303305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38086000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 72541000, "net_ppe": 664491000, "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": 1542789000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250356000, "long_term_debt": 155000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 819079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 525680000, "shares_outstanding": 757526162, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -51669000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -43028000, "share_repurchases": -44374000, "shares_issued": null, "net_debt_issued": 40388000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 116371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-169093000", "netIncome": "-303305000", "grossProfit": "917548000", "totalRevenue": "946842000", "costOfRevenue": "29294000", "interestExpense": "8593000", "operatingIncome": "129697000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "106477000" }, "balance": { "totalDebt": "819079000", "totalAssets": "1542789000", "longTermDebt": "155000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "757526162", "totalCurrentAssets": "72541000", "totalShareholderEquity": "525680000", "totalCurrentLiabilities": "250356000", "propertyPlantEquipmentNet": "664491000", "cashAndShortTermInvestments": "38086000" }, "cashflow": { "freeCashFlow": "116371000", "dividendsPaid": "-43028000", "issuanceOfDebt": "55000000", "issuanceOfStock": "-44374000", "repaymentOfDebt": "-14612000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-44374000", "capitalExpenditures": "-51669000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+00:00", "is_restated": false, "income_statement": { "revenue": 1015268000, "cost_of_revenue": 34154000, "gross_profit": 981114000, "ebit": 151690000, "ebitda": 213621000, "pretax_income": null, "tax_provision": null, "net_income": 67688000, "net_income_to_common": 67688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47679000, "total_current_assets": 90857000, "total_assets": 1907381000, "short_term_debt": 612000, "long_term_debt": 114000000, "total_debt": 783994000, "total_liabilities": null, "total_equity": 916313000, "shares_outstanding": 795947151, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -32516000, "free_cash_flow": 134539000, "dividends_paid": -40475000, "share_repurchases": -18351000, "shares_issued": null, "net_debt_issued": 13400000 }, "complete_fields": { "id": 412602, "ticker_id": 23307, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "213621000", "netIncome": "67688000", "grossProfit": "981114000", "totalRevenue": "1015268000", "costOfRevenue": "34154000", "interestExpense": "11358000", "operatingIncome": "151690000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "104575000" }, "balance": { "totalDebt": "783994000", "totalAssets": "1907381000", "longTermDebt": "114000000", "shortTermDebt": "612000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "795947151", "totalCurrentAssets": "90857000", "totalShareholderEquity": "916313000", "totalCurrentLiabilities": "262458000", "propertyPlantEquipmentNet": "665485000", "cashAndShortTermInvestments": "47679000" }, "cashflow": { "freeCashFlow": "134539000", "dividendsPaid": "-40475000", "issuanceOfDebt": "164000000", "issuanceOfStock": "-18351000", "repaymentOfDebt": "-150600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-18351000", "capitalExpenditures": "-32516000" } }, "revenue": 1015268000, "cost_of_revenue": 34154000, "gross_profit": 981114000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151690000, "depreciation_amortisation": 104575000, "ebitda": 213621000, "interest_expense": 11358000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 67688000, "net_income_continuing_ops": null, "net_income_to_common": 67688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47679000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 90857000, "net_ppe": 665485000, "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": 1907381000, "short_term_debt": 612000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262458000, "long_term_debt": 114000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 783994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 916313000, "shares_outstanding": 795947151, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -40475000, "share_repurchases": -18351000, "shares_issued": null, "net_debt_issued": 13400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 134539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "213621000", "netIncome": "67688000", "grossProfit": "981114000", "totalRevenue": "1015268000", "costOfRevenue": "34154000", "interestExpense": "11358000", "operatingIncome": "151690000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "104575000" }, "balance": { "totalDebt": "783994000", "totalAssets": "1907381000", "longTermDebt": "114000000", "shortTermDebt": "612000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "795947151", "totalCurrentAssets": "90857000", "totalShareholderEquity": "916313000", "totalCurrentLiabilities": "262458000", "propertyPlantEquipmentNet": "665485000", "cashAndShortTermInvestments": "47679000" }, "cashflow": { "freeCashFlow": "134539000", "dividendsPaid": "-40475000", "issuanceOfDebt": "164000000", "issuanceOfStock": "-18351000", "repaymentOfDebt": "-150600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-18351000", "capitalExpenditures": "-32516000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+00:00", "is_restated": false, "income_statement": { "revenue": 983438000, "cost_of_revenue": 36278000, "gross_profit": 947160000, "ebit": 117612000, "ebitda": 195566000, "pretax_income": null, "tax_provision": null, "net_income": 56056000, "net_income_to_common": 56056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40253000, "total_current_assets": 78408000, "total_assets": 1902794000, "short_term_debt": 1311000, "long_term_debt": 99000000, "total_debt": 778135000, "total_liabilities": null, "total_equity": 905503000, "shares_outstanding": 809506134, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -44524000, "free_cash_flow": 156988000, "dividends_paid": -28333000, "share_repurchases": -7222000, "shares_issued": null, "net_debt_issued": -29780000 }, "complete_fields": { "id": 412603, "ticker_id": 23307, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "195566000", "netIncome": "56056000", "grossProfit": "947160000", "totalRevenue": "983438000", "costOfRevenue": "36278000", "interestExpense": "11464000", "operatingIncome": "117612000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "102986000" }, "balance": { "totalDebt": "778135000", "totalAssets": "1902794000", "longTermDebt": "99000000", "shortTermDebt": "1311000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "809506134", "totalCurrentAssets": "78408000", "totalShareholderEquity": "905503000", "totalCurrentLiabilities": "285333000", "propertyPlantEquipmentNet": "666746000", "cashAndShortTermInvestments": "40253000" }, "cashflow": { "freeCashFlow": "156988000", "dividendsPaid": "-28333000", "issuanceOfDebt": "-29689000", "issuanceOfStock": "-7222000", "repaymentOfDebt": "-91000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-7222000", "capitalExpenditures": "-44524000" } }, "revenue": 983438000, "cost_of_revenue": 36278000, "gross_profit": 947160000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117612000, "depreciation_amortisation": 102986000, "ebitda": 195566000, "interest_expense": 11464000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 56056000, "net_income_continuing_ops": null, "net_income_to_common": 56056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40253000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78408000, "net_ppe": 666746000, "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": 1902794000, "short_term_debt": 1311000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285333000, "long_term_debt": 99000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 778135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 905503000, "shares_outstanding": 809506134, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -28333000, "share_repurchases": -7222000, "shares_issued": null, "net_debt_issued": -29780000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 156988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "195566000", "netIncome": "56056000", "grossProfit": "947160000", "totalRevenue": "983438000", "costOfRevenue": "36278000", "interestExpense": "11464000", "operatingIncome": "117612000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "102986000" }, "balance": { "totalDebt": "778135000", "totalAssets": "1902794000", "longTermDebt": "99000000", "shortTermDebt": "1311000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "809506134", "totalCurrentAssets": "78408000", "totalShareholderEquity": "905503000", "totalCurrentLiabilities": "285333000", "propertyPlantEquipmentNet": "666746000", "cashAndShortTermInvestments": "40253000" }, "cashflow": { "freeCashFlow": "156988000", "dividendsPaid": "-28333000", "issuanceOfDebt": "-29689000", "issuanceOfStock": "-7222000", "repaymentOfDebt": "-91000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-7222000", "capitalExpenditures": "-44524000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+00:00", "is_restated": false, "income_statement": { "revenue": 901286000, "cost_of_revenue": 35148000, "gross_profit": 866138000, "ebit": 102109000, "ebitda": 162820000, "pretax_income": null, "tax_provision": null, "net_income": 36606000, "net_income_to_common": 36606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37826000, "total_current_assets": 84360000, "total_assets": 1783571000, "short_term_debt": 920000, "long_term_debt": 127935000, "total_debt": 713555000, "total_liabilities": null, "total_equity": 883363000, "shares_outstanding": 813837307, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -59607000, "free_cash_flow": 77157000, "dividends_paid": -33689000, "share_repurchases": -34808000, "shares_issued": null, "net_debt_issued": 27919000 }, "complete_fields": { "id": 412604, "ticker_id": 23307, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "162820000", "netIncome": "36606000", "grossProfit": "866138000", "totalRevenue": "901286000", "costOfRevenue": "35148000", "interestExpense": "13844000", "operatingIncome": "102109000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "95286000" }, "balance": { "totalDebt": "713555000", "totalAssets": "1783571000", "longTermDebt": "127935000", "shortTermDebt": "920000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "813837307", "totalCurrentAssets": "84360000", "totalShareholderEquity": "883363000", "totalCurrentLiabilities": "252575000", "propertyPlantEquipmentNet": "538084000", "cashAndShortTermInvestments": "37826000" }, "cashflow": { "freeCashFlow": "77157000", "dividendsPaid": "-33689000", "issuanceOfDebt": "30000000", "issuanceOfStock": "-34808000", "repaymentOfDebt": "-2081000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-34808000", "capitalExpenditures": "-59607000" } }, "revenue": 901286000, "cost_of_revenue": 35148000, "gross_profit": 866138000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102109000, "depreciation_amortisation": 95286000, "ebitda": 162820000, "interest_expense": 13844000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 36606000, "net_income_continuing_ops": null, "net_income_to_common": 36606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37826000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 84360000, "net_ppe": 538084000, "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": 1783571000, "short_term_debt": 920000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252575000, "long_term_debt": 127935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 713555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 883363000, "shares_outstanding": 813837307, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -59607000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -33689000, "share_repurchases": -34808000, "shares_issued": null, "net_debt_issued": 27919000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 77157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "162820000", "netIncome": "36606000", "grossProfit": "866138000", "totalRevenue": "901286000", "costOfRevenue": "35148000", "interestExpense": "13844000", "operatingIncome": "102109000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "95286000" }, "balance": { "totalDebt": "713555000", "totalAssets": "1783571000", "longTermDebt": "127935000", "shortTermDebt": "920000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "813837307", "totalCurrentAssets": "84360000", "totalShareholderEquity": "883363000", "totalCurrentLiabilities": "252575000", "propertyPlantEquipmentNet": "538084000", "cashAndShortTermInvestments": "37826000" }, "cashflow": { "freeCashFlow": "77157000", "dividendsPaid": "-33689000", "issuanceOfDebt": "30000000", "issuanceOfStock": "-34808000", "repaymentOfDebt": "-2081000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-34808000", "capitalExpenditures": "-59607000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+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": 412605, "ticker_id": 23307, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": 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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": 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": "2026-06-07T18:23:58.097257+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": 38086000, "total_current_assets": 72541000, "total_assets": 1542789000, "short_term_debt": null, "long_term_debt": 155000000, "total_debt": 819079000, "total_liabilities": null, "total_equity": 525680000, "shares_outstanding": 757526162, "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": 412599, "ticker_id": 23307, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "819079000", "totalAssets": "1542789000", "longTermDebt": "155000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "757526162", "totalCurrentAssets": "72541000", "totalShareholderEquity": "525680000", "totalCurrentLiabilities": "250356000", "propertyPlantEquipmentNet": "664491000", "cashAndShortTermInvestments": "38086000" } }, "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": 38086000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 72541000, "net_ppe": 664491000, "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": 1542789000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250356000, "long_term_debt": 155000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 819079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 525680000, "shares_outstanding": 757526162, "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": "819079000", "totalAssets": "1542789000", "longTermDebt": "155000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "757526162", "totalCurrentAssets": "72541000", "totalShareholderEquity": "525680000", "totalCurrentLiabilities": "250356000", "propertyPlantEquipmentNet": "664491000", "cashAndShortTermInvestments": "38086000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+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": 47679000, "total_current_assets": 90857000, "total_assets": 1907381000, "short_term_debt": 612000, "long_term_debt": 114000000, "total_debt": 783994000, "total_liabilities": null, "total_equity": 916313000, "shares_outstanding": 795947151, "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": 412601, "ticker_id": 23307, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:23:58.097257+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "783994000", "totalAssets": "1907381000", "longTermDebt": "114000000", "shortTermDebt": "612000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "795947151", "totalCurrentAssets": "90857000", "totalShareholderEquity": "916313000", "totalCurrentLiabilities": "262458000", "propertyPlantEquipmentNet": "665485000", "cashAndShortTermInvestments": "47679000" } }, "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": 47679000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 90857000, "net_ppe": 665485000, "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": 1907381000, "short_term_debt": 612000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262458000, "long_term_debt": 114000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 783994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 916313000, "shares_outstanding": 795947151, "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": "783994000", "totalAssets": "1907381000", "longTermDebt": "114000000", "shortTermDebt": "612000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "795947151", "totalCurrentAssets": "90857000", "totalShareholderEquity": "916313000", "totalCurrentLiabilities": "262458000", "propertyPlantEquipmentNet": "665485000", "cashAndShortTermInvestments": "47679000" } } } ] }, "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": "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" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }