{ "ticker": { "uuid": "46531c1d-12bb-415f-933a-6eb81a2c3ad5", "symbol": "LAM", "name": "Laramide Resources Ltd.", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Energy", "industry": "Uranium", "page_url": "https://sharemaestro.com/factors/ticker/46531c1d-12bb-415f-933a-6eb81a2c3ad5/", "api_url": "https://sharemaestro.com/factors/api/tickers/46531c1d-12bb-415f-933a-6eb81a2c3ad5/" }, "ticker_metadata": { "id": 23829, "uuid": "46531c1d-12bb-415f-933a-6eb81a2c3ad5", "symbol": "LAM", "name": "Laramide Resources Ltd.", "asset_type": "equity", "market_cap": 181698112, "stock_exchange_id": 9, "industry": "Uranium", "sector": "Energy", "description": "Laramide Resources Ltd. engages in mining, exploration, and development of uranium assets in Australia and the United States. It holds 100% interest in its flagship Westmoreland Uranium Project covering an area of approximately 1,034.82 square kilometers located Queensland, Australia. The company was incorporated in 1980 and is headquartered in Toronto, 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": "46531c1d-12bb-415f-933a-6eb81a2c3ad5", "symbol": "LAM", "name": "Laramide Resources Ltd.", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Energy", "industry": "Uranium", "page_url": "https://sharemaestro.com/factors/ticker/46531c1d-12bb-415f-933a-6eb81a2c3ad5/", "api_url": "https://sharemaestro.com/factors/api/tickers/46531c1d-12bb-415f-933a-6eb81a2c3ad5/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.36, "value": 0.4, "quality": 0.39, "momentum": 0.4, "coverage": 0.636, "confidence": 0.636, "delta": null }, "headline_factors": { "price": 0.67, "market_cap": 190047700.28, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0631, "roe": -0.0644, "piotroski_f_score": 3, "momentum_12_1": -0.0936, "volatility_252d": 0.5026 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.4286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:04.059215+00:00", "batch_id": "" }, "size": { "price_close": 0.67, "market_cap": 190047700.28, "market_cap_usd": 190047700.28, "enterprise_value": 189617676.28, "shares_outstanding": 283653284, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.6154, "ptbv_ratio": 1.6154, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -18.7814, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -18.7389, "earnings_yield": null, "fcf_yield": -0.0534, "price_to_sales": null, "price_to_book": 1.6154, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0631, "shareholder_yield": -0.0631, "debt_paydown_yield": 0.0046, "total_yield": -0.0585 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.0644, "roa": -0.0613, "roic": -0.0168, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.3365, "accruals_ratio": -0.0285, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.1276, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.0621, "debt_to_assets": 0.0094, "interest_coverage": -10.4529, "current_ratio": 3.0698, "quick_ratio": 3.0698, "net_debt": -430024, "local_beta": 1.0862, "volatility_252d": 0.5026, "volatility_60d": 1.1248, "max_drawdown_12m": -0.3523, "risk_adjusted_momentum": -0.1862 }, "growth": { "revenue_growth_1y": null, "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": -0.0112, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1355, "price_return_3m": -0.1779, "price_return_6m": -0.0429, "price_return_9m": 0.1552, "price_return_12m": -0.2164, "price_return_12m_ex1m": -0.0936, "momentum_6m": -0.0429, "momentum_12m": -0.2164, "momentum_12_1": -0.0936, "distance_from_52w_high": -0.2386, "distance_from_52w_low": 0.1754, "relative_strength": -0.2292 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -2618221, "ebitda_ttm": -6920586, "net_income_ttm": -7571356, "eps_diluted_ttm": -0.0267, "operating_cash_flow_ttm": -4046260, "capital_expenditure_ttm": -6072664, "fcf_ttm": -10118924, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 12000000, "interest_expense_ttm": 250478, "cash_and_equivalents": 1588242, "total_current_assets": 3878738, "total_current_liabilities": 1263515, "net_ppe": null, "total_assets": 123601854, "total_debt": 1158218, "total_equity": 117649690, "net_working_capital": 2177915, "book_value_per_share": 0.4148, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.4148 }, "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": 60, "quality_composite": 61, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 62, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 64, "quality_value_composite": 0.395, "os_score": 0.36, "value_percentile": 0.4, "quality_percentile": 0.39, "momentum_percentile": 0.4, "factor_coverage": 0.636, "signal_confidence": 0.636, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 61, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 10301, "ticker_id": 23829, "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": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:04.059215+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.67, "market_cap": 190047700.28, "market_cap_usd": 190047700.28, "enterprise_value": 189617676.28, "shares_outstanding": 283653284, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.61536932, "ptbv_ratio": 1.61536932, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -18.78141394, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -18.73891693, "earnings_yield": null, "fcf_yield": -0.05336488, "dividend_yield": 0, "buyback_yield": -0.06314204, "shareholder_yield": -0.06314204, "debt_paydown_yield": 0.0046365, "total_yield": -0.05850554, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.06435509, "roa": -0.06125601, "roic": -0.01675202, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.33647447, "accruals_ratio": -0.02851977, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.06213693, "debt_to_assets": 0.00937056, "interest_coverage": -10.45289806, "current_ratio": 3.06979973, "quick_ratio": 3.06979973, "net_debt": -430024, "revenue_growth_1y": null, "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": -0.01115941, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.127633, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13548387, "price_return_3m": -0.17791411, "price_return_6m": -0.04285714, "price_return_9m": 0.15517241, "price_return_12m": -0.21637427, "price_return_12m_ex1m": -0.09356725, "distance_from_52w_high": -0.23863636, "distance_from_52w_low": 0.1754386, "relative_strength": -0.22922106, "local_beta": 1.0862, "volatility_252d": 0.502551, "volatility_60d": 1.124778, "max_drawdown_12m": -0.35227273, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -2618221, "ebitda_ttm": -6920586, "net_income_ttm": -7571356, "eps_diluted_ttm": -0.02669229, "operating_cash_flow_ttm": -4046260, "capital_expenditure_ttm": -6072664, "fcf_ttm": -10118924, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 12000000, "interest_expense_ttm": 250478, "cash_and_equivalents": 1588242, "total_current_assets": 3878738, "total_current_liabilities": 1263515, "net_ppe": null, "total_assets": 123601854, "total_debt": 1158218, "total_equity": 117649690, "net_working_capital": 2177915, "book_value_per_share": 0.41476583, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.41476583, "universe_ticker_count": null, "sector": "Energy", "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": 60, "quality_composite": 61, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 62, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.636, "signal_confidence": 0.636, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 61, "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": 0.67, "os": 0.36, "value": 0.4, "quality": 0.39, "momentum": 0.4, "confidence": 0.636, "coverage": 0.636, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0631, "roe": -0.0644, "momentum_12_1": -0.0936, "complete_fields": { "id": 10301, "ticker_id": 23829, "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": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:04.059215+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.67, "market_cap": 190047700.28, "market_cap_usd": 190047700.28, "enterprise_value": 189617676.28, "shares_outstanding": 283653284, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.61536932, "ptbv_ratio": 1.61536932, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -18.78141394, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -18.73891693, "earnings_yield": null, "fcf_yield": -0.05336488, "dividend_yield": 0, "buyback_yield": -0.06314204, "shareholder_yield": -0.06314204, "debt_paydown_yield": 0.0046365, "total_yield": -0.05850554, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.06435509, "roa": -0.06125601, "roic": -0.01675202, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.33647447, "accruals_ratio": -0.02851977, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.06213693, "debt_to_assets": 0.00937056, "interest_coverage": -10.45289806, "current_ratio": 3.06979973, "quick_ratio": 3.06979973, "net_debt": -430024, "revenue_growth_1y": null, "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": -0.01115941, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.127633, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13548387, "price_return_3m": -0.17791411, "price_return_6m": -0.04285714, "price_return_9m": 0.15517241, "price_return_12m": -0.21637427, "price_return_12m_ex1m": -0.09356725, "distance_from_52w_high": -0.23863636, "distance_from_52w_low": 0.1754386, "relative_strength": -0.22922106, "local_beta": 1.0862, "volatility_252d": 0.502551, "volatility_60d": 1.124778, "max_drawdown_12m": -0.35227273, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -2618221, "ebitda_ttm": -6920586, "net_income_ttm": -7571356, "eps_diluted_ttm": -0.02669229, "operating_cash_flow_ttm": -4046260, "capital_expenditure_ttm": -6072664, "fcf_ttm": -10118924, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 12000000, "interest_expense_ttm": 250478, "cash_and_equivalents": 1588242, "total_current_assets": 3878738, "total_current_liabilities": 1263515, "net_ppe": null, "total_assets": 123601854, "total_debt": 1158218, "total_equity": 117649690, "net_working_capital": 2177915, "book_value_per_share": 0.41476583, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.41476583, "universe_ticker_count": null, "sector": "Energy", "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": 60, "quality_composite": 61, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 62, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.636, "signal_confidence": 0.636, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 61, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -3004966, "ebitda": -5733563, "pretax_income": null, "tax_provision": null, "net_income": -6790050, "net_income_to_common": -6790050, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3815831, "total_current_assets": 5885430, "total_assets": 120931075, "short_term_debt": 1150934, "long_term_debt": 42279, "total_debt": 1193213, "total_liabilities": null, "total_equity": 114995877, "shares_outstanding": 283620359, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3807155, "capital_expenditure": -6947192, "free_cash_flow": -10754347, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12000000, "net_debt_issued": -640521 }, "complete_fields": { "id": 413810, "ticker_id": 23829, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5733563", "netIncome": "-6790050", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "652580", "operatingIncome": "-3004966", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "151125" }, "balance": { "totalDebt": "1193213", "totalAssets": "120931075", "longTermDebt": "42279", "shortTermDebt": "1150934", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "283620359", "totalCurrentAssets": "5885430", "totalShareholderEquity": "114995877", "totalCurrentLiabilities": "2203975", "propertyPlantEquipmentNet": "114544462", "cashAndShortTermInvestments": "3815831" }, "cashflow": { "freeCashFlow": "-10754347", "dividendsPaid": null, "issuanceOfDebt": "750000", "issuanceOfStock": "12000000", "repaymentOfDebt": "-1390521", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-3807155", "repurchaseOfStock": null, "capitalExpenditures": "-6947192" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3004966, "depreciation_amortisation": 151125, "ebitda": -5733563, "interest_expense": 652580, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6790050, "net_income_continuing_ops": null, "net_income_to_common": -6790050, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3815831, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5885430, "net_ppe": 114544462, "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": 120931075, "short_term_debt": 1150934, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2203975, "long_term_debt": 42279, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1193213, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 114995877, "shares_outstanding": 283620359, "operating_cash_flow": -3807155, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6947192, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12000000, "net_debt_issued": -640521, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10754347, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5733563", "netIncome": "-6790050", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "652580", "operatingIncome": "-3004966", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "151125" }, "balance": { "totalDebt": "1193213", "totalAssets": "120931075", "longTermDebt": "42279", "shortTermDebt": "1150934", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "283620359", "totalCurrentAssets": "5885430", "totalShareholderEquity": "114995877", "totalCurrentLiabilities": "2203975", "propertyPlantEquipmentNet": "114544462", "cashAndShortTermInvestments": "3815831" }, "cashflow": { "freeCashFlow": "-10754347", "dividendsPaid": null, "issuanceOfDebt": "750000", "issuanceOfStock": "12000000", "repaymentOfDebt": "-1390521", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-3807155", "repurchaseOfStock": null, "capitalExpenditures": "-6947192" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -5552027, "ebitda": -5591134, "pretax_income": null, "tax_provision": null, "net_income": -6601835, "net_income_to_common": -6601835, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1160283, "total_current_assets": 6097457, "total_assets": 117774877, "short_term_debt": 4359221, "long_term_debt": 1500000, "total_debt": 5859221, "total_liabilities": null, "total_equity": 102264528, "shares_outstanding": 249405734, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3790481, "capital_expenditure": -7728824, "free_cash_flow": -11519305, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1343870 }, "complete_fields": { "id": 413815, "ticker_id": 23829, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5591134", "netIncome": "-6601835", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "994524", "operatingIncome": "-5552027", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "158006" }, "balance": { "totalDebt": "5859221", "totalAssets": "117774877", "longTermDebt": "1500000", "shortTermDebt": "4359221", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "249405734", "totalCurrentAssets": "6097457", "totalShareholderEquity": "102264528", "totalCurrentLiabilities": "10574187", "propertyPlantEquipmentNet": "111151262", "cashAndShortTermInvestments": "1160283" }, "cashflow": { "freeCashFlow": "-11519305", "dividendsPaid": null, "issuanceOfDebt": "1500000", "issuanceOfStock": "0", "repaymentOfDebt": "-156130", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-3790481", "repurchaseOfStock": null, "capitalExpenditures": "-7728824" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5552027, "depreciation_amortisation": 158006, "ebitda": -5591134, "interest_expense": 994524, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6601835, "net_income_continuing_ops": null, "net_income_to_common": -6601835, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1160283, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6097457, "net_ppe": 111151262, "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": 117774877, "short_term_debt": 4359221, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10574187, "long_term_debt": 1500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5859221, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 102264528, "shares_outstanding": 249405734, "operating_cash_flow": -3790481, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7728824, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1343870, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11519305, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5591134", "netIncome": "-6601835", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "994524", "operatingIncome": "-5552027", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "158006" }, "balance": { "totalDebt": "5859221", "totalAssets": "117774877", "longTermDebt": "1500000", "shortTermDebt": "4359221", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "249405734", "totalCurrentAssets": "6097457", "totalShareholderEquity": "102264528", "totalCurrentLiabilities": "10574187", "propertyPlantEquipmentNet": "111151262", "cashAndShortTermInvestments": "1160283" }, "cashflow": { "freeCashFlow": "-11519305", "dividendsPaid": null, "issuanceOfDebt": "1500000", "issuanceOfStock": "0", "repaymentOfDebt": "-156130", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-3790481", "repurchaseOfStock": null, "capitalExpenditures": "-7728824" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2750678, "ebitda": -3992789, "pretax_income": null, "tax_provision": null, "net_income": -4679440, "net_income_to_common": -4679440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9101305, "total_current_assets": 10220872, "total_assets": 109604014, "short_term_debt": 4238145, "long_term_debt": 90485, "total_debt": 4328630, "total_liabilities": null, "total_equity": 96642644, "shares_outstanding": 228844696, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2698642, "capital_expenditure": -7094114, "free_cash_flow": -9792756, "dividends_paid": null, "share_repurchases": null, "shares_issued": 10686000, "net_debt_issued": -1502542 }, "complete_fields": { "id": 413817, "ticker_id": 23829, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3992789", "netIncome": "-4679440", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "817414", "operatingIncome": "-2750678", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "132544" }, "balance": { "totalDebt": "4328630", "totalAssets": "109604014", "longTermDebt": "90485", "shortTermDebt": "4238145", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "228844696", "totalCurrentAssets": "10220872", "totalShareholderEquity": "96642644", "totalCurrentLiabilities": "9292894", "propertyPlantEquipmentNet": "98899511", "cashAndShortTermInvestments": "9101305" }, "cashflow": { "freeCashFlow": "-9792756", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "10686000", "repaymentOfDebt": "-1502542", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-2698642", "repurchaseOfStock": null, "capitalExpenditures": "-7094114" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2750678, "depreciation_amortisation": 132544, "ebitda": -3992789, "interest_expense": 817414, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4679440, "net_income_continuing_ops": null, "net_income_to_common": -4679440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9101305, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10220872, "net_ppe": 98899511, "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": 109604014, "short_term_debt": 4238145, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9292894, "long_term_debt": 90485, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4328630, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 96642644, "shares_outstanding": 228844696, "operating_cash_flow": -2698642, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7094114, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 10686000, "net_debt_issued": -1502542, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9792756, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3992789", "netIncome": "-4679440", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "817414", "operatingIncome": "-2750678", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "132544" }, "balance": { "totalDebt": "4328630", "totalAssets": "109604014", "longTermDebt": "90485", "shortTermDebt": "4238145", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "228844696", "totalCurrentAssets": "10220872", "totalShareholderEquity": "96642644", "totalCurrentLiabilities": "9292894", "propertyPlantEquipmentNet": "98899511", "cashAndShortTermInvestments": "9101305" }, "cashflow": { "freeCashFlow": "-9792756", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "10686000", "repaymentOfDebt": "-1502542", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-2698642", "repurchaseOfStock": null, "capitalExpenditures": "-7094114" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2756602, "ebitda": 792507, "pretax_income": null, "tax_provision": null, "net_income": -615803, "net_income_to_common": -615803, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1587213, "total_current_assets": 6264957, "total_assets": 99895961, "short_term_debt": 6013543, "long_term_debt": null, "total_debt": 6013543, "total_liabilities": null, "total_equity": 87156662, "shares_outstanding": 210979696, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1388226, "capital_expenditure": -5005687, "free_cash_flow": -6393913, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -583978 }, "complete_fields": { "id": 413818, "ticker_id": 23829, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "792507", "netIncome": "-615803", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1135203", "operatingIncome": "-2756602", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "94012" }, "balance": { "totalDebt": "6013543", "totalAssets": "99895961", "longTermDebt": null, "shortTermDebt": "6013543", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "210979696", "totalCurrentAssets": "6264957", "totalShareholderEquity": "87156662", "totalCurrentLiabilities": "8898001", "propertyPlantEquipmentNet": "93135745", "cashAndShortTermInvestments": "1587213" }, "cashflow": { "freeCashFlow": "-6393913", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-583978", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-1388226", "repurchaseOfStock": null, "capitalExpenditures": "-5005687" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2756602, "depreciation_amortisation": 94012, "ebitda": 792507, "interest_expense": 1135203, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -615803, "net_income_continuing_ops": null, "net_income_to_common": -615803, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1587213, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6264957, "net_ppe": 93135745, "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": 99895961, "short_term_debt": 6013543, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8898001, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6013543, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 87156662, "shares_outstanding": 210979696, "operating_cash_flow": -1388226, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5005687, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -583978, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6393913, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "792507", "netIncome": "-615803", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "1135203", "operatingIncome": "-2756602", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "94012" }, "balance": { "totalDebt": "6013543", "totalAssets": "99895961", "longTermDebt": null, "shortTermDebt": "6013543", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "210979696", "totalCurrentAssets": "6264957", "totalShareholderEquity": "87156662", "totalCurrentLiabilities": "8898001", "propertyPlantEquipmentNet": "93135745", "cashAndShortTermInvestments": "1587213" }, "cashflow": { "freeCashFlow": "-6393913", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-583978", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-1388226", "repurchaseOfStock": null, "capitalExpenditures": "-5005687" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 94688, "gross_profit": -94688, "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": 6244100, "total_debt": 6244100, "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": 413819, "ticker_id": 23829, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": "-94688", "totalRevenue": null, "costOfRevenue": "94688", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "6244100", "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": 94688, "gross_profit": -94688, "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": 6244100, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6244100, "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": "-94688", "totalRevenue": null, "costOfRevenue": "94688", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "6244100", "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": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -643046, "ebitda": -1054895, "pretax_income": null, "tax_provision": null, "net_income": -1133527, "net_income_to_common": -1133527, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1588242, "total_current_assets": 3878738, "total_assets": 123601854, "short_term_debt": null, "long_term_debt": 1000000, "total_debt": 1158218, "total_liabilities": null, "total_equity": 117649690, "shares_outstanding": 283653284, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -649758, "capital_expenditure": -952313, "free_cash_flow": -1602071, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -34995 }, "complete_fields": { "id": 413808, "ticker_id": 23829, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1054895", "netIncome": "-1133527", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "42767", "operatingIncome": "-643046", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "35865" }, "balance": { "totalDebt": "1158218", "totalAssets": "123601854", "longTermDebt": "1000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "283653284", "totalCurrentAssets": "3878738", "totalShareholderEquity": "117649690", "totalCurrentLiabilities": "1263515", "propertyPlantEquipmentNet": "119213413", "cashAndShortTermInvestments": "1588242" }, "cashflow": { "freeCashFlow": "-1602071", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-34995", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-649758", "repurchaseOfStock": null, "capitalExpenditures": "-952313" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -643046, "depreciation_amortisation": 35865, "ebitda": -1054895, "interest_expense": 42767, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1133527, "net_income_continuing_ops": null, "net_income_to_common": -1133527, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1588242, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3878738, "net_ppe": 119213413, "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": 123601854, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1263515, "long_term_debt": 1000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1158218, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 117649690, "shares_outstanding": 283653284, "operating_cash_flow": -649758, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -952313, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -34995, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1602071, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1054895", "netIncome": "-1133527", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "42767", "operatingIncome": "-643046", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "35865" }, "balance": { "totalDebt": "1158218", "totalAssets": "123601854", "longTermDebt": "1000000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "283653284", "totalCurrentAssets": "3878738", "totalShareholderEquity": "117649690", "totalCurrentLiabilities": "1263515", "propertyPlantEquipmentNet": "119213413", "cashAndShortTermInvestments": "1588242" }, "cashflow": { "freeCashFlow": "-1602071", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-34995", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-649758", "repurchaseOfStock": null, "capitalExpenditures": "-952313" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -454437, "ebitda": -4394462, "pretax_income": null, "tax_provision": null, "net_income": -4735714, "net_income_to_common": -4735714, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3815831, "total_current_assets": 5885430, "total_assets": 120931075, "short_term_debt": 1150934, "long_term_debt": 42279, "total_debt": 1193213, "total_liabilities": null, "total_equity": 114995877, "shares_outstanding": 283620359, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1118689, "capital_expenditure": -782614, "free_cash_flow": -1901303, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -33035 }, "complete_fields": { "id": 413809, "ticker_id": 23829, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4394462", "netIncome": "-4735714", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "52113", "operatingIncome": "-454437", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "36357" }, "balance": { "totalDebt": "1193213", "totalAssets": "120931075", "longTermDebt": "42279", "shortTermDebt": "1150934", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "283620359", "totalCurrentAssets": "5885430", "totalShareholderEquity": "114995877", "totalCurrentLiabilities": "2203975", "propertyPlantEquipmentNet": "114544462", "cashAndShortTermInvestments": "3815831" }, "cashflow": { "freeCashFlow": "-1901303", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-33035", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1118689", "repurchaseOfStock": null, "capitalExpenditures": "-782614" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -454437, "depreciation_amortisation": 36357, "ebitda": -4394462, "interest_expense": 52113, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4735714, "net_income_continuing_ops": null, "net_income_to_common": -4735714, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3815831, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5885430, "net_ppe": 114544462, "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": 120931075, "short_term_debt": 1150934, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2203975, "long_term_debt": 42279, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1193213, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 114995877, "shares_outstanding": 283620359, "operating_cash_flow": -1118689, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -782614, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -33035, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1901303, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4394462", "netIncome": "-4735714", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "52113", "operatingIncome": "-454437", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "36357" }, "balance": { "totalDebt": "1193213", "totalAssets": "120931075", "longTermDebt": "42279", "shortTermDebt": "1150934", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "283620359", "totalCurrentAssets": "5885430", "totalShareholderEquity": "114995877", "totalCurrentLiabilities": "2203975", "propertyPlantEquipmentNet": "114544462", "cashAndShortTermInvestments": "3815831" }, "cashflow": { "freeCashFlow": "-1901303", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-33035", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1118689", "repurchaseOfStock": null, "capitalExpenditures": "-782614" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -893264, "ebitda": -879175, "pretax_income": null, "tax_provision": null, "net_income": -1001450, "net_income_to_common": -1001450, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6470455, "total_current_assets": 8118069, "total_assets": 127335457, "short_term_debt": 1000000, "long_term_debt": 82912, "total_debt": 1226247, "total_liabilities": null, "total_equity": 121113391, "shares_outstanding": 283620359, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1805646, "capital_expenditure": -2960363, "free_cash_flow": -4766009, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12000000, "net_debt_issued": -1017002 }, "complete_fields": { "id": 413811, "ticker_id": 23829, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-879175", "netIncome": "-1001450", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "86467", "operatingIncome": "-893264", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "35808" }, "balance": { "totalDebt": "1226247", "totalAssets": "127335457", "longTermDebt": "82912", "shortTermDebt": "1000000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "283620359", "totalCurrentAssets": "8118069", "totalShareholderEquity": "121113391", "totalCurrentLiabilities": "2703148", "propertyPlantEquipmentNet": "118208343", "cashAndShortTermInvestments": "6470455" }, "cashflow": { "freeCashFlow": "-4766009", "dividendsPaid": null, "issuanceOfDebt": "250000", "issuanceOfStock": "12000000", "repaymentOfDebt": "-1267002", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1805646", "repurchaseOfStock": null, "capitalExpenditures": "-2960363" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -893264, "depreciation_amortisation": 35808, "ebitda": -879175, "interest_expense": 86467, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1001450, "net_income_continuing_ops": null, "net_income_to_common": -1001450, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6470455, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8118069, "net_ppe": 118208343, "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": 127335457, "short_term_debt": 1000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2703148, "long_term_debt": 82912, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1226247, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 121113391, "shares_outstanding": 283620359, "operating_cash_flow": -1805646, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2960363, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12000000, "net_debt_issued": -1017002, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4766009, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-879175", "netIncome": "-1001450", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "86467", "operatingIncome": "-893264", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "35808" }, "balance": { "totalDebt": "1226247", "totalAssets": "127335457", "longTermDebt": "82912", "shortTermDebt": "1000000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "283620359", "totalCurrentAssets": "8118069", "totalShareholderEquity": "121113391", "totalCurrentLiabilities": "2703148", "propertyPlantEquipmentNet": "118208343", "cashAndShortTermInvestments": "6470455" }, "cashflow": { "freeCashFlow": "-4766009", "dividendsPaid": null, "issuanceOfDebt": "250000", "issuanceOfStock": "12000000", "repaymentOfDebt": "-1267002", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1805646", "repurchaseOfStock": null, "capitalExpenditures": "-2960363" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -627474, "ebitda": -592054, "pretax_income": null, "tax_provision": null, "net_income": -700665, "net_income_to_common": -700665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 846699, "total_current_assets": 3297614, "total_assets": 116702663, "short_term_debt": 2000000, "long_term_debt": null, "total_debt": 2000000, "total_liabilities": null, "total_equity": 108906738, "shares_outstanding": 263620359, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -472167, "capital_expenditure": -1377374, "free_cash_flow": -1849541, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 203876 }, "complete_fields": { "id": 413812, "ticker_id": 23829, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-592054", "netIncome": "-700665", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "69131", "operatingIncome": "-627474", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "39480" }, "balance": { "totalDebt": "2000000", "totalAssets": "116702663", "longTermDebt": null, "shortTermDebt": "2000000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "263620359", "totalCurrentAssets": "3297614", "totalShareholderEquity": "108906738", "totalCurrentLiabilities": "4359784", "propertyPlantEquipmentNet": "112906170", "cashAndShortTermInvestments": "846699" }, "cashflow": { "freeCashFlow": "-1849541", "dividendsPaid": null, "issuanceOfDebt": "250000", "issuanceOfStock": null, "repaymentOfDebt": "-46124", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-472167", "repurchaseOfStock": null, "capitalExpenditures": "-1377374" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -627474, "depreciation_amortisation": 39480, "ebitda": -592054, "interest_expense": 69131, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -700665, "net_income_continuing_ops": null, "net_income_to_common": -700665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 846699, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3297614, "net_ppe": 112906170, "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": 116702663, "short_term_debt": 2000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4359784, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 108906738, "shares_outstanding": 263620359, "operating_cash_flow": -472167, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1377374, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 203876, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1849541, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-592054", "netIncome": "-700665", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "69131", "operatingIncome": "-627474", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "39480" }, "balance": { "totalDebt": "2000000", "totalAssets": "116702663", "longTermDebt": null, "shortTermDebt": "2000000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "263620359", "totalCurrentAssets": "3297614", "totalShareholderEquity": "108906738", "totalCurrentLiabilities": "4359784", "propertyPlantEquipmentNet": "112906170", "cashAndShortTermInvestments": "846699" }, "cashflow": { "freeCashFlow": "-1849541", "dividendsPaid": null, "issuanceOfDebt": "250000", "issuanceOfStock": null, "repaymentOfDebt": "-46124", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-472167", "repurchaseOfStock": null, "capitalExpenditures": "-1377374" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1029791, "ebitda": 132128, "pretax_income": null, "tax_provision": null, "net_income": -352221, "net_income_to_common": -352221, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 731199, "total_current_assets": 3621093, "total_assets": 117584425, "short_term_debt": null, "long_term_debt": 1750000, "total_debt": 1796124, "total_liabilities": null, "total_equity": 109946628, "shares_outstanding": 262300359, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -410653, "capital_expenditure": -1826841, "free_cash_flow": -2237494, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 205640 }, "complete_fields": { "id": 413813, "ticker_id": 23829, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "132128", "netIncome": "-352221", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "444869", "operatingIncome": "-1029791", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39480" }, "balance": { "totalDebt": "1796124", "totalAssets": "117584425", "longTermDebt": "1750000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "262300359", "totalCurrentAssets": "3621093", "totalShareholderEquity": "109946628", "totalCurrentLiabilities": "2451671", "propertyPlantEquipmentNet": "113437649", "cashAndShortTermInvestments": "731199" }, "cashflow": { "freeCashFlow": "-2237494", "dividendsPaid": null, "issuanceOfDebt": "250000", "issuanceOfStock": null, "repaymentOfDebt": "-44360", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-410653", "repurchaseOfStock": null, "capitalExpenditures": "-1826841" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1029791, "depreciation_amortisation": 39480, "ebitda": 132128, "interest_expense": 444869, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -352221, "net_income_continuing_ops": null, "net_income_to_common": -352221, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 731199, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3621093, "net_ppe": 113437649, "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": 117584425, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2451671, "long_term_debt": 1750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1796124, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 109946628, "shares_outstanding": 262300359, "operating_cash_flow": -410653, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1826841, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 205640, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2237494, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "132128", "netIncome": "-352221", "grossProfit": null, "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "444869", "operatingIncome": "-1029791", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39480" }, "balance": { "totalDebt": "1796124", "totalAssets": "117584425", "longTermDebt": "1750000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "262300359", "totalCurrentAssets": "3621093", "totalShareholderEquity": "109946628", "totalCurrentLiabilities": "2451671", "propertyPlantEquipmentNet": "113437649", "cashAndShortTermInvestments": "731199" }, "cashflow": { "freeCashFlow": "-2237494", "dividendsPaid": null, "issuanceOfDebt": "250000", "issuanceOfStock": null, "repaymentOfDebt": "-44360", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-410653", "repurchaseOfStock": null, "capitalExpenditures": "-1826841" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+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": 4359221, "long_term_debt": 1500000, "total_debt": 5859221, "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": 413814, "ticker_id": 23829, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+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": "1500000", "shortTermDebt": "4359221", "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": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": 4359221, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 1500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5859221, "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "1500000", "shortTermDebt": "4359221", "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": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+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": 4570230, "long_term_debt": null, "total_debt": 4570230, "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": 0, "net_debt_issued": null }, "complete_fields": { "id": 413816, "ticker_id": 23829, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:37:04.726999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "4570230", "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": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "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": 4570230, "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": 4570230, "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": 0, "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": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "4570230", "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": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "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": "2025-12-31" }, "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" ] } } }