{ "ticker": { "uuid": "4e65737b-c638-4497-8f5d-6e07041ff73a", "symbol": "NIC", "name": "Nickel Industries Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/4e65737b-c638-4497-8f5d-6e07041ff73a/", "api_url": "https://sharemaestro.com/factors/api/tickers/4e65737b-c638-4497-8f5d-6e07041ff73a/" }, "ticker_metadata": { "id": 24227, "uuid": "4e65737b-c638-4497-8f5d-6e07041ff73a", "symbol": "NIC", "name": "Nickel Industries Limited", "asset_type": "equity", "market_cap": 4602451968, "stock_exchange_id": 9, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Nickel Industries Limited engages in nickel ore mining, nickel pig iron, cobalt, and nickel matte production activities. It also produces mixed hydroxide precipitate for use in the electric vehicle supply chain. The company was formerly known as Nickel Mines Limited and changed its name to Nickel Industries Limited in June 2022. The company was incorporated in 2007 and is based in Sydney, Australia.", "currency": "AUD", "is_active": true }, "exchange_metadata": { "id": 9, "name": "ASX", "symbol": "ASX", "country_code": "AU", "currency": "AUD", "benchmark": "^AXJO", "data_symbol": "ASX", "ticker_suffix": ".AX", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "4e65737b-c638-4497-8f5d-6e07041ff73a", "symbol": "NIC", "name": "Nickel Industries Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/4e65737b-c638-4497-8f5d-6e07041ff73a/", "api_url": "https://sharemaestro.com/factors/api/tickers/4e65737b-c638-4497-8f5d-6e07041ff73a/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.19, "value": 0.08, "quality": 0.04, "momentum": 0.92, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 1.01, "market_cap": 4406049913.12, "pe_ratio": null, "earnings_yield": 0.0219, "ebitda_to_ev": 0.0469, "shareholder_yield": 0.0113, "roe": -0.0279, "piotroski_f_score": 1, "momentum_12_1": 0.5352, "volatility_252d": 0.3433 }, "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": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:22.868095+00:00", "batch_id": "" }, "size": { "price_close": 1.015, "market_cap": 4406049913.125, "market_cap_usd": 4406049913.125, "enterprise_value": 5308835634.125, "shares_outstanding": 4340935875, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.1566, "ptbv_ratio": 2.1566, "ps_ratio": 2.6718, "pcf_ratio": null, "pfcf_ratio": 28.992, "ev_ebitda": 21.3096, "ev_ebit": 45.675, "ev_sales": 3.2192, "ev_fcf": 34.9323, "earnings_yield": 0.0219, "fcf_yield": 0.0286, "price_to_sales": 2.6718, "price_to_book": 2.1566, "price_to_cashflow": null, "ebitda_to_ev": 0.0469, "sales_yield": 0.3106 }, "yield": { "dividend_yield": 0.0113, "buyback_yield": 0, "shareholder_yield": 0.0113, "debt_paydown_yield": 0, "total_yield": 0.0113 }, "quality": { "gross_margin": 0.1704, "operating_margin": 0.0705, "net_margin": -0.0346, "ebitda_margin": 0.1511, "fcf_margin": 0.0922, "roe": -0.0279, "roa": -0.0134, "roic": 0.0296, "roc_greenblatt": null, "asset_turnover": 0.3867, "cash_conversion": -2.6634, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1766, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0659, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.6238, "debt_to_assets": 0.2875, "interest_coverage": 0.8271, "current_ratio": 1.8484, "quick_ratio": 1.8484, "net_debt": 902785721, "local_beta": 1.3954, "volatility_252d": 0.3433, "volatility_60d": 0.8224, "max_drawdown_12m": -0.1465, "risk_adjusted_momentum": 1.5589 }, "growth": { "revenue_growth_1y": -0.0547, "revenue_growth_3y_cagr": 0.1066, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2721, "book_value_growth_1y": -0.0458, "revenue_growth": -0.0547, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0688, "price_return_3m": 0.1215, "price_return_6m": 0.3533, "price_return_9m": 0.4, "price_return_12m": 0.4296, "price_return_12m_ex1m": 0.5352, "momentum_6m": 0.3533, "momentum_12m": 0.4296, "momentum_12_1": 0.5352, "distance_from_52w_high": -0.0688, "distance_from_52w_low": 0.5149, "relative_strength": 0.4167 }, "raw_ttm": { "revenue_ttm": 1649099517, "gross_profit_ttm": 280962372, "ebit_ttm": 116230625, "ebitda_ttm": 249129372, "net_income_ttm": -57061395, "eps_diluted_ttm": -0.0131, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -35943896, "fcf_ttm": 151974867, "dividends_paid_ttm": -49681568, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 140532001, "cash_and_equivalents": 323327295, "total_current_assets": 1155556040.0001, "total_current_liabilities": 625176251.9999, "net_ppe": null, "total_assets": 4264418345.9999, "total_debt": 1226113016, "total_equity": 2043062787, "net_working_capital": 330901716.0002, "book_value_per_share": 0.4707, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.4707 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 50, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 82, "rank_ev_ebit": 86, "rank_earnings_yield": 86, "rank_fcf_yield": 55, "rank_dividend_yield": 60, "rank_shareholder_yield": 59, "rank_total_yield": 65, "rank_roe": 79, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 91, "rank_fcf_margin": 44, "rank_piotroski": 96, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 22 }, "composites": { "value_composite": 92, "quality_composite": 96, "momentum_composite": 8, "growth_composite": 91, "yield_composite": 87, "svqf_composite": 97, "vc1_composite": 89, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 81, "quality_value_composite": 0.0566, "os_score": 0.19, "value_percentile": 0.08, "quality_percentile": 0.04, "momentum_percentile": 0.92, "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": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 10488, "ticker_id": 24227, "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": "2026-06-07T16:38:22.868095+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.015, "market_cap": 4406049913.125, "market_cap_usd": 4406049913.125, "enterprise_value": 5308835634.125, "shares_outstanding": 4340935875, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.15659056, "ptbv_ratio": 2.15659056, "ps_ratio": 2.6717914, "pcf_ratio": null, "pfcf_ratio": 28.99196426, "ev_ebitda": 21.30955331, "ev_ebit": 45.67501581, "ev_sales": 3.21923303, "ev_fcf": 34.93232624, "earnings_yield": 0.02189381, "fcf_yield": 0.02862678, "dividend_yield": 0.01127576, "buyback_yield": 0, "shareholder_yield": 0.01127576, "debt_paydown_yield": 0, "total_yield": 0.01127576, "gross_margin": 0.17037321, "operating_margin": 0.07048127, "net_margin": -0.03460155, "ebitda_margin": 0.15106994, "fcf_margin": 0.09215627, "roe": -0.02792934, "roa": -0.01338082, "roic": 0.0295918, "roc_greenblatt": null, "asset_turnover": 0.38671148, "cash_conversion": -2.66335702, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.62376268, "debt_to_assets": 0.28752175, "interest_coverage": 0.82707586, "current_ratio": 1.84836842, "quick_ratio": 1.84836842, "net_debt": 902785721, "revenue_growth_1y": -0.05466082, "revenue_growth_3y_cagr": 0.10657398, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.27211524, "book_value_growth_1y": -0.04584888, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.176592, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06880734, "price_return_3m": 0.12154696, "price_return_6m": 0.35333333, "price_return_9m": 0.4, "price_return_12m": 0.42957746, "price_return_12m_ex1m": 0.53521127, "distance_from_52w_high": -0.06880734, "distance_from_52w_low": 0.51492537, "relative_strength": 0.41673067, "local_beta": 1.3954, "volatility_252d": 0.343337, "volatility_60d": 0.822447, "max_drawdown_12m": -0.14649682, "revenue_ttm": 1649099517, "gross_profit_ttm": 280962372, "ebit_ttm": 116230625, "ebitda_ttm": 249129372, "net_income_ttm": -57061395, "eps_diluted_ttm": -0.01314495, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -35943896, "fcf_ttm": 151974867, "dividends_paid_ttm": -49681568, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 140532001, "cash_and_equivalents": 323327295, "total_current_assets": 1155556040.0001, "total_current_liabilities": 625176251.9999, "net_ppe": null, "total_assets": 4264418345.9999, "total_debt": 1226113016, "total_equity": 2043062787, "net_working_capital": 330901716.0002, "book_value_per_share": 0.4706503, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.4706503, "universe_ticker_count": 570, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 82, "rank_ev_ebit": 86, "rank_earnings_yield": 86, "rank_fcf_yield": 55, "rank_dividend_yield": 60, "rank_shareholder_yield": 59, "rank_total_yield": 65, "rank_roe": 79, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 91, "rank_fcf_margin": 44, "rank_piotroski": 96, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 22, "value_composite": 92, "quality_composite": 96, "momentum_composite": 8, "growth_composite": 91, "yield_composite": 87, "svqf_composite": 97, "vc1_composite": 89, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.01, "os": 0.19, "value": 0.08, "quality": 0.04, "momentum": 0.92, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0219, "shareholder_yield": 0.0113, "roe": -0.0279, "momentum_12_1": 0.5352, "complete_fields": { "id": 10488, "ticker_id": 24227, "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": "2026-06-07T16:38:22.868095+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.015, "market_cap": 4406049913.125, "market_cap_usd": 4406049913.125, "enterprise_value": 5308835634.125, "shares_outstanding": 4340935875, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.15659056, "ptbv_ratio": 2.15659056, "ps_ratio": 2.6717914, "pcf_ratio": null, "pfcf_ratio": 28.99196426, "ev_ebitda": 21.30955331, "ev_ebit": 45.67501581, "ev_sales": 3.21923303, "ev_fcf": 34.93232624, "earnings_yield": 0.02189381, "fcf_yield": 0.02862678, "dividend_yield": 0.01127576, "buyback_yield": 0, "shareholder_yield": 0.01127576, "debt_paydown_yield": 0, "total_yield": 0.01127576, "gross_margin": 0.17037321, "operating_margin": 0.07048127, "net_margin": -0.03460155, "ebitda_margin": 0.15106994, "fcf_margin": 0.09215627, "roe": -0.02792934, "roa": -0.01338082, "roic": 0.0295918, "roc_greenblatt": null, "asset_turnover": 0.38671148, "cash_conversion": -2.66335702, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.62376268, "debt_to_assets": 0.28752175, "interest_coverage": 0.82707586, "current_ratio": 1.84836842, "quick_ratio": 1.84836842, "net_debt": 902785721, "revenue_growth_1y": -0.05466082, "revenue_growth_3y_cagr": 0.10657398, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.27211524, "book_value_growth_1y": -0.04584888, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.176592, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06880734, "price_return_3m": 0.12154696, "price_return_6m": 0.35333333, "price_return_9m": 0.4, "price_return_12m": 0.42957746, "price_return_12m_ex1m": 0.53521127, "distance_from_52w_high": -0.06880734, "distance_from_52w_low": 0.51492537, "relative_strength": 0.41673067, "local_beta": 1.3954, "volatility_252d": 0.343337, "volatility_60d": 0.822447, "max_drawdown_12m": -0.14649682, "revenue_ttm": 1649099517, "gross_profit_ttm": 280962372, "ebit_ttm": 116230625, "ebitda_ttm": 249129372, "net_income_ttm": -57061395, "eps_diluted_ttm": -0.01314495, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -35943896, "fcf_ttm": 151974867, "dividends_paid_ttm": -49681568, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 140532001, "cash_and_equivalents": 323327295, "total_current_assets": 1155556040.0001, "total_current_liabilities": 625176251.9999, "net_ppe": null, "total_assets": 4264418345.9999, "total_debt": 1226113016, "total_equity": 2043062787, "net_working_capital": 330901716.0002, "book_value_per_share": 0.4706503, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.4706503, "universe_ticker_count": 570, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 82, "rank_ev_ebit": 86, "rank_earnings_yield": 86, "rank_fcf_yield": 55, "rank_dividend_yield": 60, "rank_shareholder_yield": 59, "rank_total_yield": 65, "rank_roe": 79, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 91, "rank_fcf_margin": 44, "rank_piotroski": 96, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 22, "value_composite": 92, "quality_composite": 96, "momentum_composite": 8, "growth_composite": 91, "yield_composite": 87, "svqf_composite": 97, "vc1_composite": 89, "vc2_composite": 90, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+00:00", "is_restated": false, "income_statement": { "revenue": 1649099517, "cost_of_revenue": 1368137145, "gross_profit": 280962372, "ebit": 116230625, "ebitda": 249129372, "pretax_income": null, "tax_provision": null, "net_income": -57061395, "net_income_to_common": -57061395, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323327295, "total_current_assets": 1155556040.0, "total_assets": 4264418346.0, "short_term_debt": 123849223, "long_term_debt": 1102263793, "total_debt": 1226113016, "total_liabilities": null, "total_equity": 2043062787, "shares_outstanding": 4340935875, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -35943896, "free_cash_flow": 151974867, "dividends_paid": -49681568, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 153772201 }, "complete_fields": { "id": 414858, "ticker_id": 24227, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "249129372", "netIncome": "-57061395", "grossProfit": "280962372", "totalRevenue": "1649099517", "costOfRevenue": "1368137145", "interestExpense": "140532001", "operatingIncome": "116230625", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "115255303" }, "balance": { "totalDebt": "1226113016", "totalAssets": "4264418345.9999", "longTermDebt": "1102263793", "shortTermDebt": "123849223", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "415444356", "totalLiabilities": null, "sharesOutstanding": "4340935875", "totalCurrentAssets": "1155556040.0001", "totalShareholderEquity": "2043062787", "totalCurrentLiabilities": "625176251.9999", "propertyPlantEquipmentNet": "1561444916", "cashAndShortTermInvestments": "323327295" }, "cashflow": { "freeCashFlow": "151974867", "dividendsPaid": "-49681568", "issuanceOfDebt": "780859701", "issuanceOfStock": null, "repaymentOfDebt": "-627087500", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-35943896" } }, "revenue": 1649099517, "cost_of_revenue": 1368137145, "gross_profit": 280962372, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116230625, "depreciation_amortisation": 115255303, "ebitda": 249129372, "interest_expense": 140532001, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -57061395, "net_income_continuing_ops": null, "net_income_to_common": -57061395, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323327295, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1155556040.0001, "net_ppe": 1561444916, "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": 4264418345.9999, "short_term_debt": 123849223, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 625176251.9999, "long_term_debt": 1102263793, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1226113016, "preferred_stock": null, "minority_interest": 415444356, "retained_earnings": null, "total_equity": 2043062787, "shares_outstanding": 4340935875, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -35943896, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -49681568, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 153772201, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 151974867, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "249129372", "netIncome": "-57061395", "grossProfit": "280962372", "totalRevenue": "1649099517", "costOfRevenue": "1368137145", "interestExpense": "140532001", "operatingIncome": "116230625", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "115255303" }, "balance": { "totalDebt": "1226113016", "totalAssets": "4264418345.9999", "longTermDebt": "1102263793", "shortTermDebt": "123849223", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "415444356", "totalLiabilities": null, "sharesOutstanding": "4340935875", "totalCurrentAssets": "1155556040.0001", "totalShareholderEquity": "2043062787", "totalCurrentLiabilities": "625176251.9999", "propertyPlantEquipmentNet": "1561444916", "cashAndShortTermInvestments": "323327295" }, "cashflow": { "freeCashFlow": "151974867", "dividendsPaid": "-49681568", "issuanceOfDebt": "780859701", "issuanceOfStock": null, "repaymentOfDebt": "-627087500", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-35943896" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+00:00", "is_restated": false, "income_statement": { "revenue": 1744452733, "cost_of_revenue": 1429798345, "gross_profit": 314654388, "ebit": 150883527, "ebitda": 62717389, "pretax_income": null, "tax_provision": null, "net_income": -168589135, "net_income_to_common": -168589135, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210953629, "total_current_assets": 743922105.0, "total_assets": 3896248270.0, "short_term_debt": 136381806, "long_term_debt": 918180614, "total_debt": 1054562420, "total_liabilities": null, "total_equity": 2116017340, "shares_outstanding": 4289809880, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -72603601, "free_cash_flow": 208789736, "dividends_paid": -174126232, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 202044003 }, "complete_fields": { "id": 414860, "ticker_id": 24227, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "62717389", "netIncome": "-168589135", "grossProfit": "314654388", "totalRevenue": "1744452733", "costOfRevenue": "1429798345", "interestExpense": "108198973", "operatingIncome": "150883527", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "127978181" }, "balance": { "totalDebt": "1054562420", "totalAssets": "3896248270.0001", "longTermDebt": "918180614", "shortTermDebt": "136381806", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "432212366", "totalLiabilities": null, "sharesOutstanding": "4289809880", "totalCurrentAssets": "743922105.0001", "totalShareholderEquity": "2116017340", "totalCurrentLiabilities": "354977551.9999", "propertyPlantEquipmentNet": "1628864262", "cashAndShortTermInvestments": "210953629" }, "cashflow": { "freeCashFlow": "208789736", "dividendsPaid": "-174126232", "issuanceOfDebt": "454762003", "issuanceOfStock": null, "repaymentOfDebt": "-252718000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-72603601" } }, "revenue": 1744452733, "cost_of_revenue": 1429798345, "gross_profit": 314654388, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150883527, "depreciation_amortisation": 127978181, "ebitda": 62717389, "interest_expense": 108198973, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -168589135, "net_income_continuing_ops": null, "net_income_to_common": -168589135, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210953629, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 743922105.0001, "net_ppe": 1628864262, "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": 3896248270.0001, "short_term_debt": 136381806, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354977551.9999, "long_term_debt": 918180614, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1054562420, "preferred_stock": null, "minority_interest": 432212366, "retained_earnings": null, "total_equity": 2116017340, "shares_outstanding": 4289809880, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -72603601, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -174126232, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 202044003, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 208789736, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "62717389", "netIncome": "-168589135", "grossProfit": "314654388", "totalRevenue": "1744452733", "costOfRevenue": "1429798345", "interestExpense": "108198973", "operatingIncome": "150883527", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "127978181" }, "balance": { "totalDebt": "1054562420", "totalAssets": "3896248270.0001", "longTermDebt": "918180614", "shortTermDebt": "136381806", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "432212366", "totalLiabilities": null, "sharesOutstanding": "4289809880", "totalCurrentAssets": "743922105.0001", "totalShareholderEquity": "2116017340", "totalCurrentLiabilities": "354977551.9999", "propertyPlantEquipmentNet": "1628864262", "cashAndShortTermInvestments": "210953629" }, "cashflow": { "freeCashFlow": "208789736", "dividendsPaid": "-174126232", "issuanceOfDebt": "454762003", "issuanceOfStock": null, "repaymentOfDebt": "-252718000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-72603601" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+00:00", "is_restated": false, "income_statement": { "revenue": 1880104794, "cost_of_revenue": 1430421113, "gross_profit": 449683681, "ebit": 283228604, "ebitda": 405845007, "pretax_income": null, "tax_provision": null, "net_income": 121597563, "net_income_to_common": 121597563, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284053495, "total_current_assets": 1344672284.0, "total_assets": 4071345782.0, "short_term_debt": 257269448, "long_term_debt": 587753980, "total_debt": 845023428, "total_liabilities": null, "total_equity": 2425053066, "shares_outstanding": 4285809880, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -58994541, "free_cash_flow": 170761312, "dividends_paid": -85569052, "share_repurchases": -8445651, "shares_issued": 828929850, "net_debt_issued": 265048280 }, "complete_fields": { "id": 414861, "ticker_id": 24227, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "405845007", "netIncome": "121597563", "grossProfit": "449683681", "totalRevenue": "1880104794", "costOfRevenue": "1430421113", "interestExpense": "90897416", "operatingIncome": "283228604", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "111656383" }, "balance": { "totalDebt": "845023428", "totalAssets": "4071345781.9999", "longTermDebt": "587753980", "shortTermDebt": "257269448", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "481588522", "totalLiabilities": null, "sharesOutstanding": "4285809880", "totalCurrentAssets": "1344672284.0001", "totalShareholderEquity": "2425053066", "totalCurrentLiabilities": "477882385.9999", "propertyPlantEquipmentNet": "1861656019", "cashAndShortTermInvestments": "284053495" }, "cashflow": { "freeCashFlow": "170761312", "dividendsPaid": "-85569052", "issuanceOfDebt": "580530280", "issuanceOfStock": "828929850", "repaymentOfDebt": "-315482000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-8445651", "capitalExpenditures": "-58994541" } }, "revenue": 1880104794, "cost_of_revenue": 1430421113, "gross_profit": 449683681, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283228604, "depreciation_amortisation": 111656383, "ebitda": 405845007, "interest_expense": 90897416, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 121597563, "net_income_continuing_ops": null, "net_income_to_common": 121597563, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284053495, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1344672284.0001, "net_ppe": 1861656019, "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": 4071345781.9999, "short_term_debt": 257269448, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 477882385.9999, "long_term_debt": 587753980, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 845023428, "preferred_stock": null, "minority_interest": 481588522, "retained_earnings": null, "total_equity": 2425053066, "shares_outstanding": 4285809880, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -58994541, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -85569052, "share_repurchases": -8445651, "shares_issued": 828929850, "net_debt_issued": 265048280, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 170761312, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "405845007", "netIncome": "121597563", "grossProfit": "449683681", "totalRevenue": "1880104794", "costOfRevenue": "1430421113", "interestExpense": "90897416", "operatingIncome": "283228604", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "111656383" }, "balance": { "totalDebt": "845023428", "totalAssets": "4071345781.9999", "longTermDebt": "587753980", "shortTermDebt": "257269448", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "481588522", "totalLiabilities": null, "sharesOutstanding": "4285809880", "totalCurrentAssets": "1344672284.0001", "totalShareholderEquity": "2425053066", "totalCurrentLiabilities": "477882385.9999", "propertyPlantEquipmentNet": "1861656019", "cashAndShortTermInvestments": "284053495" }, "cashflow": { "freeCashFlow": "170761312", "dividendsPaid": "-85569052", "issuanceOfDebt": "580530280", "issuanceOfStock": "828929850", "repaymentOfDebt": "-315482000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-8445651", "capitalExpenditures": "-58994541" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+00:00", "is_restated": false, "income_statement": { "revenue": 1217041820, "cost_of_revenue": 856617781, "gross_profit": 360424039, "ebit": 258477651, "ebitda": 317411944, "pretax_income": null, "tax_provision": null, "net_income": 158978977, "net_income_to_common": 158978977, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144242357, "total_current_assets": 632498899.0, "total_assets": 2672519694.0, "short_term_debt": 7772688, "long_term_debt": 551515430, "total_debt": 559288118, "total_liabilities": null, "total_equity": 1298619381, "shares_outstanding": 2681507652, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -9393090, "free_cash_flow": 53650082, "dividends_paid": -100855990, "share_repurchases": -2486308, "shares_issued": 106000000, "net_debt_issued": 224696561 }, "complete_fields": { "id": 414862, "ticker_id": 24227, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "317411944", "netIncome": "158978977", "grossProfit": "360424039", "totalRevenue": "1217041820", "costOfRevenue": "856617781", "interestExpense": "33767809", "operatingIncome": "258477651", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "66598202" }, "balance": { "totalDebt": "559288118", "totalAssets": "2672519693.9999", "longTermDebt": "551515430", "shortTermDebt": "7772688", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "515925058", "totalLiabilities": null, "sharesOutstanding": "2681507652", "totalCurrentAssets": "632498898.9999", "totalShareholderEquity": "1298619381", "totalCurrentLiabilities": "207376725", "propertyPlantEquipmentNet": "1922109404", "cashAndShortTermInvestments": "144242357" }, "cashflow": { "freeCashFlow": "53650082", "dividendsPaid": "-100855990", "issuanceOfDebt": "230296561", "issuanceOfStock": "106000000", "repaymentOfDebt": "-5600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-2486308", "capitalExpenditures": "-9393090" } }, "revenue": 1217041820, "cost_of_revenue": 856617781, "gross_profit": 360424039, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258477651, "depreciation_amortisation": 66598202, "ebitda": 317411944, "interest_expense": 33767809, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 158978977, "net_income_continuing_ops": null, "net_income_to_common": 158978977, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144242357, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 632498898.9999, "net_ppe": 1922109404, "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": 2672519693.9999, "short_term_debt": 7772688, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207376725, "long_term_debt": 551515430, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 559288118, "preferred_stock": null, "minority_interest": 515925058, "retained_earnings": null, "total_equity": 1298619381, "shares_outstanding": 2681507652, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9393090, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -100855990, "share_repurchases": -2486308, "shares_issued": 106000000, "net_debt_issued": 224696561, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 53650082, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "317411944", "netIncome": "158978977", "grossProfit": "360424039", "totalRevenue": "1217041820", "costOfRevenue": "856617781", "interestExpense": "33767809", "operatingIncome": "258477651", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "66598202" }, "balance": { "totalDebt": "559288118", "totalAssets": "2672519693.9999", "longTermDebt": "551515430", "shortTermDebt": "7772688", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "515925058", "totalLiabilities": null, "sharesOutstanding": "2681507652", "totalCurrentAssets": "632498898.9999", "totalShareholderEquity": "1298619381", "totalCurrentLiabilities": "207376725", "propertyPlantEquipmentNet": "1922109404", "cashAndShortTermInvestments": "144242357" }, "cashflow": { "freeCashFlow": "53650082", "dividendsPaid": "-100855990", "issuanceOfDebt": "230296561", "issuanceOfStock": "106000000", "repaymentOfDebt": "-5600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-2486308", "capitalExpenditures": "-9393090" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+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": 414863, "ticker_id": 24227, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+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": "2026-06-07T18:48:30.713282+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": 323327295, "total_current_assets": 1155556040.0, "total_assets": 4264418346.0, "short_term_debt": 123849223, "long_term_debt": 1102263793, "total_debt": 1226113016, "total_liabilities": null, "total_equity": 2043062787, "shares_outstanding": 4340935875, "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": 414857, "ticker_id": 24227, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1226113016", "totalAssets": "4264418345.9999", "longTermDebt": "1102263793", "shortTermDebt": "123849223", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "415444356", "totalLiabilities": null, "sharesOutstanding": "4340935875", "totalCurrentAssets": "1155556040.0001", "totalShareholderEquity": "2043062787", "totalCurrentLiabilities": "625176251.9999", "propertyPlantEquipmentNet": "1561444916", "cashAndShortTermInvestments": "323327295" } }, "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": 323327295, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1155556040.0001, "net_ppe": 1561444916, "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": 4264418345.9999, "short_term_debt": 123849223, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 625176251.9999, "long_term_debt": 1102263793, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1226113016, "preferred_stock": null, "minority_interest": 415444356, "retained_earnings": null, "total_equity": 2043062787, "shares_outstanding": 4340935875, "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": "1226113016", "totalAssets": "4264418345.9999", "longTermDebt": "1102263793", "shortTermDebt": "123849223", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "415444356", "totalLiabilities": null, "sharesOutstanding": "4340935875", "totalCurrentAssets": "1155556040.0001", "totalShareholderEquity": "2043062787", "totalCurrentLiabilities": "625176251.9999", "propertyPlantEquipmentNet": "1561444916", "cashAndShortTermInvestments": "323327295" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+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": 210953629, "total_current_assets": 743922105.0, "total_assets": 3896248270.0, "short_term_debt": 136381806, "long_term_debt": 918180614, "total_debt": 1054562420, "total_liabilities": null, "total_equity": 2116017340, "shares_outstanding": 4289809880, "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": 414859, "ticker_id": 24227, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:48:30.713282+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1054562420", "totalAssets": "3896248270.0001", "longTermDebt": "918180614", "shortTermDebt": "136381806", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "432212366", "totalLiabilities": null, "sharesOutstanding": "4289809880", "totalCurrentAssets": "743922105.0001", "totalShareholderEquity": "2116017340", "totalCurrentLiabilities": "354977551.9999", "propertyPlantEquipmentNet": "1628864262", "cashAndShortTermInvestments": "210953629" } }, "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": 210953629, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 743922105.0001, "net_ppe": 1628864262, "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": 3896248270.0001, "short_term_debt": 136381806, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354977551.9999, "long_term_debt": 918180614, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1054562420, "preferred_stock": null, "minority_interest": 432212366, "retained_earnings": null, "total_equity": 2116017340, "shares_outstanding": 4289809880, "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": "1054562420", "totalAssets": "3896248270.0001", "longTermDebt": "918180614", "shortTermDebt": "136381806", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "432212366", "totalLiabilities": null, "sharesOutstanding": "4289809880", "totalCurrentAssets": "743922105.0001", "totalShareholderEquity": "2116017340", "totalCurrentLiabilities": "354977551.9999", "propertyPlantEquipmentNet": "1628864262", "cashAndShortTermInvestments": "210953629" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": 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" ] } } }