{ "ticker": { "uuid": "55d6f441-4efe-41c8-880a-94c2642bc470", "symbol": "EXL", "name": "Elixinol Wellness Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/55d6f441-4efe-41c8-880a-94c2642bc470/", "api_url": "https://sharemaestro.com/factors/api/tickers/55d6f441-4efe-41c8-880a-94c2642bc470/" }, "ticker_metadata": { "id": 23137, "uuid": "55d6f441-4efe-41c8-880a-94c2642bc470", "symbol": "EXL", "name": "Elixinol Wellness Limited", "asset_type": "equity", "market_cap": 3311902, "stock_exchange_id": 9, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Elixinol Wellness Limited, a holding company, produces and sells human nutrition, human wellness, pet wellness, and superfood ingredients in Australia, the Americas, and internationally. The company offers its products under Hemp Foods Australia, Mt Elephant, The Healthy Chef, Soul Foods, Ananda Equine, and Field Day brands. It distributes its products through grocery, wholesale, and e-commerce channels for white label customers, as well as food, beverage, and beauty manufacturers. In addition, the company engages in the manufacture and distribution of hemp-derived cannabidiol (CBD) products. The company was formerly known as Elixinol Global Limited and changed its name to Elixinol Wellness Limited in May 2021. The company was incorporated in 2017 and is based in Newtown, 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": "55d6f441-4efe-41c8-880a-94c2642bc470", "symbol": "EXL", "name": "Elixinol Wellness Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/55d6f441-4efe-41c8-880a-94c2642bc470/", "api_url": "https://sharemaestro.com/factors/api/tickers/55d6f441-4efe-41c8-880a-94c2642bc470/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.58, "value": 0.54, "quality": 0.53, "momentum": 0.54, "coverage": 0.727, "confidence": 0.65, "delta": null }, "headline_factors": { "price": 0.01, "market_cap": 3311901.85, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.7093, "roe": -0.7381, "piotroski_f_score": 3, "momentum_12_1": -0.4615, "volatility_252d": 1.5567 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:28.935034+00:00", "batch_id": "" }, "size": { "price_close": 0.008, "market_cap": 3311901.848, "market_cap_usd": 3311901.848, "enterprise_value": 5631901.848, "shares_outstanding": 413987731, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4444, "ptbv_ratio": 0.4444, "ps_ratio": 0.2137, "pcf_ratio": null, "pfcf_ratio": -0.9991, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.3633, "ev_fcf": -1.6989, "earnings_yield": null, "fcf_yield": -0.5886, "price_to_sales": 0.2137, "price_to_book": 0.4444, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 2.7522 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.7093, "shareholder_yield": -0.7093, "debt_paydown_yield": 0, "total_yield": -0.7093 }, "quality": { "gross_margin": 0.3868, "operating_margin": -0.3861, "net_margin": -0.3548, "ebitda_margin": -0.3065, "fcf_margin": -0.2139, "roe": -0.7381, "roa": -0.3445, "roic": -0.4593, "roc_greenblatt": null, "asset_turnover": 0.9709, "cash_conversion": 0.6027, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.3846, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3755, "external_financing": 0.1896 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.4884, "debt_to_assets": 0.2333, "interest_coverage": -14.3846, "current_ratio": 0.8582, "quick_ratio": 0.8582, "net_debt": 2320000, "local_beta": -0.7839, "volatility_252d": 1.5567, "volatility_60d": 3.6864, "max_drawdown_12m": -0.65, "risk_adjusted_momentum": -0.2965 }, "growth": { "revenue_growth_1y": 0.0364, "revenue_growth_3y_cagr": 0.3, "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": -0.6035, "revenue_growth": 0.0364, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1429, "price_return_3m": -0.2, "price_return_6m": -0.2727, "price_return_9m": -0.5294, "price_return_12m": -0.3846, "price_return_12m_ex1m": -0.4615, "momentum_6m": -0.2727, "momentum_12m": -0.3846, "momentum_12_1": -0.4615, "distance_from_52w_high": -0.6, "distance_from_52w_low": 0.1429, "relative_strength": -0.3975 }, "raw_ttm": { "revenue_ttm": 15500000, "gross_profit_ttm": 5995000, "ebit_ttm": -5984000, "ebitda_ttm": -4750000, "net_income_ttm": -5500000, "eps_diluted_ttm": -0.0133, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -101000, "fcf_ttm": -3315000, "dividends_paid_ttm": null, "share_repurchases_ttm": -339000, "shares_issued_ttm": 2688000, "interest_expense_ttm": 416000, "cash_and_equivalents": 1405000, "total_current_assets": 5700000, "total_current_liabilities": 6642000, "net_ppe": null, "total_assets": 15964000, "total_debt": 3725000, "total_equity": 7452000, "net_working_capital": 911000, "book_value_per_share": 0.018, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.018 }, "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": 46, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 46, "yield_composite": 46, "svqf_composite": 46, "vc1_composite": 46, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 42, "quality_value_composite": 0.535, "os_score": 0.58, "value_percentile": 0.54, "quality_percentile": 0.53, "momentum_percentile": 0.54, "factor_coverage": 0.727, "signal_confidence": 0.65, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9963, "ticker_id": 23137, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:28.935034+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.008, "market_cap": 3311901.848, "market_cap_usd": 3311901.848, "enterprise_value": 5631901.848, "shares_outstanding": 413987731, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.44443127, "ptbv_ratio": 0.44443127, "ps_ratio": 0.21367109, "pcf_ratio": null, "pfcf_ratio": -0.99906541, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.36334851, "ev_fcf": -1.69891458, "earnings_yield": null, "fcf_yield": -0.58861111, "dividend_yield": 0, "buyback_yield": -0.70926015, "shareholder_yield": -0.70926015, "debt_paydown_yield": 0, "total_yield": -0.70926015, "gross_margin": 0.38677419, "operating_margin": -0.38606452, "net_margin": -0.35483871, "ebitda_margin": -0.30645161, "fcf_margin": -0.21387097, "roe": -0.7380569, "roa": -0.34452518, "roic": -0.45927139, "roc_greenblatt": null, "asset_turnover": 0.9709346, "cash_conversion": 0.60272727, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.48842105, "debt_to_assets": 0.23333751, "interest_coverage": -14.38461538, "current_ratio": 0.85817525, "quick_ratio": 0.85817525, "net_debt": 2320000, "revenue_growth_1y": 0.03637336, "revenue_growth_3y_cagr": 0.30000461, "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": -0.60354276, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.38461, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14285714, "price_return_3m": -0.2, "price_return_6m": -0.27272727, "price_return_9m": -0.52941176, "price_return_12m": -0.38461538, "price_return_12m_ex1m": -0.46153846, "distance_from_52w_high": -0.6, "distance_from_52w_low": 0.14285714, "relative_strength": -0.39746217, "local_beta": -0.7839, "volatility_252d": 1.556738, "volatility_60d": 3.686412, "max_drawdown_12m": -0.65, "revenue_ttm": 15500000, "gross_profit_ttm": 5995000, "ebit_ttm": -5984000, "ebitda_ttm": -4750000, "net_income_ttm": -5500000, "eps_diluted_ttm": -0.01328542, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -101000, "fcf_ttm": -3315000, "dividends_paid_ttm": null, "share_repurchases_ttm": -339000, "shares_issued_ttm": 2688000, "interest_expense_ttm": 416000, "cash_and_equivalents": 1405000, "total_current_assets": 5700000, "total_current_liabilities": 6642000, "net_ppe": null, "total_assets": 15964000, "total_debt": 3725000, "total_equity": 7452000, "net_working_capital": 911000, "book_value_per_share": 0.01800053, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.01800053, "universe_ticker_count": null, "sector": "Healthcare", "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": 46, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 46, "yield_composite": 46, "svqf_composite": 46, "vc1_composite": 46, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.01, "os": 0.58, "value": 0.54, "quality": 0.53, "momentum": 0.54, "confidence": 0.65, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.7093, "roe": -0.7381, "momentum_12_1": -0.4615, "complete_fields": { "id": 9963, "ticker_id": 23137, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:28.935034+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.008, "market_cap": 3311901.848, "market_cap_usd": 3311901.848, "enterprise_value": 5631901.848, "shares_outstanding": 413987731, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.44443127, "ptbv_ratio": 0.44443127, "ps_ratio": 0.21367109, "pcf_ratio": null, "pfcf_ratio": -0.99906541, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.36334851, "ev_fcf": -1.69891458, "earnings_yield": null, "fcf_yield": -0.58861111, "dividend_yield": 0, "buyback_yield": -0.70926015, "shareholder_yield": -0.70926015, "debt_paydown_yield": 0, "total_yield": -0.70926015, "gross_margin": 0.38677419, "operating_margin": -0.38606452, "net_margin": -0.35483871, "ebitda_margin": -0.30645161, "fcf_margin": -0.21387097, "roe": -0.7380569, "roa": -0.34452518, "roic": -0.45927139, "roc_greenblatt": null, "asset_turnover": 0.9709346, "cash_conversion": 0.60272727, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.48842105, "debt_to_assets": 0.23333751, "interest_coverage": -14.38461538, "current_ratio": 0.85817525, "quick_ratio": 0.85817525, "net_debt": 2320000, "revenue_growth_1y": 0.03637336, "revenue_growth_3y_cagr": 0.30000461, "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": -0.60354276, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.38461, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14285714, "price_return_3m": -0.2, "price_return_6m": -0.27272727, "price_return_9m": -0.52941176, "price_return_12m": -0.38461538, "price_return_12m_ex1m": -0.46153846, "distance_from_52w_high": -0.6, "distance_from_52w_low": 0.14285714, "relative_strength": -0.39746217, "local_beta": -0.7839, "volatility_252d": 1.556738, "volatility_60d": 3.686412, "max_drawdown_12m": -0.65, "revenue_ttm": 15500000, "gross_profit_ttm": 5995000, "ebit_ttm": -5984000, "ebitda_ttm": -4750000, "net_income_ttm": -5500000, "eps_diluted_ttm": -0.01328542, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -101000, "fcf_ttm": -3315000, "dividends_paid_ttm": null, "share_repurchases_ttm": -339000, "shares_issued_ttm": 2688000, "interest_expense_ttm": 416000, "cash_and_equivalents": 1405000, "total_current_assets": 5700000, "total_current_liabilities": 6642000, "net_ppe": null, "total_assets": 15964000, "total_debt": 3725000, "total_equity": 7452000, "net_working_capital": 911000, "book_value_per_share": 0.01800053, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.01800053, "universe_ticker_count": null, "sector": "Healthcare", "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": 46, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 46, "yield_composite": 46, "svqf_composite": 46, "vc1_composite": 46, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+00:00", "is_restated": false, "income_statement": { "revenue": 15500000, "cost_of_revenue": 9505000, "gross_profit": 5995000, "ebit": -5984000, "ebitda": -4750000, "pretax_income": null, "tax_provision": null, "net_income": -5500000, "net_income_to_common": -5500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1405000, "total_current_assets": 5700000, "total_assets": 15964000, "short_term_debt": 3258000, "long_term_debt": 98000, "total_debt": 3725000, "total_liabilities": null, "total_equity": 7452000, "shares_outstanding": 413987731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -101000, "free_cash_flow": -3315000, "dividends_paid": null, "share_repurchases": -339000, "shares_issued": 2688000, "net_debt_issued": null }, "complete_fields": { "id": 412173, "ticker_id": 23137, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4750000", "netIncome": "-5500000", "grossProfit": "5995000", "totalRevenue": "15500000", "costOfRevenue": "9505000", "interestExpense": "416000", "operatingIncome": "-5984000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "869000" }, "balance": { "totalDebt": "3725000", "totalAssets": "15964000", "longTermDebt": "98000", "shortTermDebt": "3258000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "413987731", "totalCurrentAssets": "5700000", "totalShareholderEquity": "7452000", "totalCurrentLiabilities": "6642000", "propertyPlantEquipmentNet": "1243000", "cashAndShortTermInvestments": "1405000" }, "cashflow": { "freeCashFlow": "-3315000", "dividendsPaid": null, "issuanceOfDebt": "1606000", "issuanceOfStock": "2688000", "repaymentOfDebt": "1606000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-339000", "capitalExpenditures": "-101000" } }, "revenue": 15500000, "cost_of_revenue": 9505000, "gross_profit": 5995000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5984000, "depreciation_amortisation": 869000, "ebitda": -4750000, "interest_expense": 416000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5500000, "net_income_continuing_ops": null, "net_income_to_common": -5500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1405000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5700000, "net_ppe": 1243000, "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": 15964000, "short_term_debt": 3258000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6642000, "long_term_debt": 98000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7452000, "shares_outstanding": 413987731, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -339000, "shares_issued": 2688000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3315000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4750000", "netIncome": "-5500000", "grossProfit": "5995000", "totalRevenue": "15500000", "costOfRevenue": "9505000", "interestExpense": "416000", "operatingIncome": "-5984000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "869000" }, "balance": { "totalDebt": "3725000", "totalAssets": "15964000", "longTermDebt": "98000", "shortTermDebt": "3258000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "413987731", "totalCurrentAssets": "5700000", "totalShareholderEquity": "7452000", "totalCurrentLiabilities": "6642000", "propertyPlantEquipmentNet": "1243000", "cashAndShortTermInvestments": "1405000" }, "cashflow": { "freeCashFlow": "-3315000", "dividendsPaid": null, "issuanceOfDebt": "1606000", "issuanceOfStock": "2688000", "repaymentOfDebt": "1606000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-339000", "capitalExpenditures": "-101000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+00:00", "is_restated": false, "income_statement": { "revenue": 14956000, "cost_of_revenue": 9314000, "gross_profit": 5642000, "ebit": -5106000, "ebitda": -4092000, "pretax_income": null, "tax_provision": null, "net_income": -1722000, "net_income_to_common": -1722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1078000, "total_current_assets": 7176000, "total_assets": 18449000, "short_term_debt": 1114000, "long_term_debt": 543000, "total_debt": 1940000, "total_liabilities": null, "total_equity": 10026000, "shares_outstanding": 220820137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -60000, "free_cash_flow": -3529000, "dividends_paid": null, "share_repurchases": -564000, "shares_issued": 4659000, "net_debt_issued": null }, "complete_fields": { "id": 412175, "ticker_id": 23137, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4092000", "netIncome": "-1722000", "grossProfit": "5642000", "totalRevenue": "14956000", "costOfRevenue": "9314000", "interestExpense": "177000", "operatingIncome": "-5106000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1042000" }, "balance": { "totalDebt": "1940000", "totalAssets": "18449000", "longTermDebt": "543000", "shortTermDebt": "1114000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "220820137", "totalCurrentAssets": "7176000", "totalShareholderEquity": "10026000", "totalCurrentLiabilities": "4986000", "propertyPlantEquipmentNet": "1426000", "cashAndShortTermInvestments": "1078000" }, "cashflow": { "freeCashFlow": "-3529000", "dividendsPaid": null, "issuanceOfDebt": "861000", "issuanceOfStock": "4659000", "repaymentOfDebt": "861000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-564000", "capitalExpenditures": "-60000" } }, "revenue": 14956000, "cost_of_revenue": 9314000, "gross_profit": 5642000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5106000, "depreciation_amortisation": 1042000, "ebitda": -4092000, "interest_expense": 177000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1722000, "net_income_continuing_ops": null, "net_income_to_common": -1722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1078000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7176000, "net_ppe": 1426000, "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": 18449000, "short_term_debt": 1114000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4986000, "long_term_debt": 543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10026000, "shares_outstanding": 220820137, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -60000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -564000, "shares_issued": 4659000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3529000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4092000", "netIncome": "-1722000", "grossProfit": "5642000", "totalRevenue": "14956000", "costOfRevenue": "9314000", "interestExpense": "177000", "operatingIncome": "-5106000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1042000" }, "balance": { "totalDebt": "1940000", "totalAssets": "18449000", "longTermDebt": "543000", "shortTermDebt": "1114000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "220820137", "totalCurrentAssets": "7176000", "totalShareholderEquity": "10026000", "totalCurrentLiabilities": "4986000", "propertyPlantEquipmentNet": "1426000", "cashAndShortTermInvestments": "1078000" }, "cashflow": { "freeCashFlow": "-3529000", "dividendsPaid": null, "issuanceOfDebt": "861000", "issuanceOfStock": "4659000", "repaymentOfDebt": "861000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-564000", "capitalExpenditures": "-60000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+00:00", "is_restated": false, "income_statement": { "revenue": 8269000, "cost_of_revenue": 4849000, "gross_profit": 3420000, "ebit": -6462000, "ebitda": -6806000, "pretax_income": null, "tax_provision": null, "net_income": -7507000, "net_income_to_common": -7507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708000, "total_current_assets": 8729000, "total_assets": 8694000, "short_term_debt": 525000, "long_term_debt": 178000, "total_debt": 1262000, "total_liabilities": null, "total_equity": 6462000, "shares_outstanding": 632738503, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -17000, "free_cash_flow": -2775000, "dividends_paid": null, "share_repurchases": -199000, "shares_issued": 2250000, "net_debt_issued": null }, "complete_fields": { "id": 412176, "ticker_id": 23137, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6806000", "netIncome": "-7507000", "grossProfit": "3420000", "totalRevenue": "8269000", "costOfRevenue": "4849000", "interestExpense": "101000", "operatingIncome": "-6462000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "597000" }, "balance": { "totalDebt": "1262000", "totalAssets": "8694000", "longTermDebt": "178000", "shortTermDebt": "525000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "632738503", "totalCurrentAssets": "8729000", "totalShareholderEquity": "6462000", "totalCurrentLiabilities": "4988000", "propertyPlantEquipmentNet": "-2541000", "cashAndShortTermInvestments": "708000" }, "cashflow": { "freeCashFlow": "-2775000", "dividendsPaid": null, "issuanceOfDebt": "300000", "issuanceOfStock": "2250000", "repaymentOfDebt": "300000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-199000", "capitalExpenditures": "-17000" } }, "revenue": 8269000, "cost_of_revenue": 4849000, "gross_profit": 3420000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6462000, "depreciation_amortisation": 597000, "ebitda": -6806000, "interest_expense": 101000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7507000, "net_income_continuing_ops": null, "net_income_to_common": -7507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 708000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8729000, "net_ppe": -2541000, "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": 8694000, "short_term_debt": 525000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4988000, "long_term_debt": 178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1262000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6462000, "shares_outstanding": 632738503, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -199000, "shares_issued": 2250000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2775000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6806000", "netIncome": "-7507000", "grossProfit": "3420000", "totalRevenue": "8269000", "costOfRevenue": "4849000", "interestExpense": "101000", "operatingIncome": "-6462000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "597000" }, "balance": { "totalDebt": "1262000", "totalAssets": "8694000", "longTermDebt": "178000", "shortTermDebt": "525000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "632738503", "totalCurrentAssets": "8729000", "totalShareholderEquity": "6462000", "totalCurrentLiabilities": "4988000", "propertyPlantEquipmentNet": "-2541000", "cashAndShortTermInvestments": "708000" }, "cashflow": { "freeCashFlow": "-2775000", "dividendsPaid": null, "issuanceOfDebt": "300000", "issuanceOfStock": "2250000", "repaymentOfDebt": "300000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-199000", "capitalExpenditures": "-17000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+00:00", "is_restated": false, "income_statement": { "revenue": 7055000, "cost_of_revenue": 3817000, "gross_profit": 3238000, "ebit": -10002000, "ebitda": -9281000, "pretax_income": null, "tax_provision": null, "net_income": -10571000, "net_income_to_common": -10571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2864000, "total_current_assets": 9312000, "total_assets": 13485000, "short_term_debt": 320000, "long_term_debt": 250000, "total_debt": 1904000, "total_liabilities": null, "total_equity": 9158000, "shares_outstanding": 316132461, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -12000, "free_cash_flow": -8164000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 412177, "ticker_id": 23137, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-9281000", "netIncome": "-10571000", "grossProfit": "3238000", "totalRevenue": "7055000", "costOfRevenue": "3817000", "interestExpense": null, "operatingIncome": "-10002000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "721000" }, "balance": { "totalDebt": "1904000", "totalAssets": "13485000", "longTermDebt": "250000", "shortTermDebt": "320000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "316132461", "totalCurrentAssets": "9312000", "totalShareholderEquity": "9158000", "totalCurrentLiabilities": "3440000", "propertyPlantEquipmentNet": "1112000", "cashAndShortTermInvestments": "2864000" }, "cashflow": { "freeCashFlow": "-8164000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-12000" } }, "revenue": 7055000, "cost_of_revenue": 3817000, "gross_profit": 3238000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10002000, "depreciation_amortisation": 721000, "ebitda": -9281000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10571000, "net_income_continuing_ops": null, "net_income_to_common": -10571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2864000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9312000, "net_ppe": 1112000, "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": 13485000, "short_term_debt": 320000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3440000, "long_term_debt": 250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9158000, "shares_outstanding": 316132461, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12000, "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": -8164000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-9281000", "netIncome": "-10571000", "grossProfit": "3238000", "totalRevenue": "7055000", "costOfRevenue": "3817000", "interestExpense": null, "operatingIncome": "-10002000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "721000" }, "balance": { "totalDebt": "1904000", "totalAssets": "13485000", "longTermDebt": "250000", "shortTermDebt": "320000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "316132461", "totalCurrentAssets": "9312000", "totalShareholderEquity": "9158000", "totalCurrentLiabilities": "3440000", "propertyPlantEquipmentNet": "1112000", "cashAndShortTermInvestments": "2864000" }, "cashflow": { "freeCashFlow": "-8164000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-12000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+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": -110000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 412178, "ticker_id": 23137, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+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": "-110000", "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": -110000, "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": "-110000", "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": "2026-06-07T18:19:12.619039+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": 1405000, "total_current_assets": 5700000, "total_assets": 15964000, "short_term_debt": 3258000, "long_term_debt": 98000, "total_debt": 3725000, "total_liabilities": null, "total_equity": 7452000, "shares_outstanding": 413987731, "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": 412172, "ticker_id": 23137, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3725000", "totalAssets": "15964000", "longTermDebt": "98000", "shortTermDebt": "3258000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "413987731", "totalCurrentAssets": "5700000", "totalShareholderEquity": "7452000", "totalCurrentLiabilities": "6642000", "propertyPlantEquipmentNet": "1243000", "cashAndShortTermInvestments": "1405000" } }, "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": 1405000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5700000, "net_ppe": 1243000, "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": 15964000, "short_term_debt": 3258000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6642000, "long_term_debt": 98000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7452000, "shares_outstanding": 413987731, "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": "3725000", "totalAssets": "15964000", "longTermDebt": "98000", "shortTermDebt": "3258000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "413987731", "totalCurrentAssets": "5700000", "totalShareholderEquity": "7452000", "totalCurrentLiabilities": "6642000", "propertyPlantEquipmentNet": "1243000", "cashAndShortTermInvestments": "1405000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+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": 1078000, "total_current_assets": 7176000, "total_assets": 18449000, "short_term_debt": 1114000, "long_term_debt": 543000, "total_debt": 1940000, "total_liabilities": null, "total_equity": 10026000, "shares_outstanding": 220820137, "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": 412174, "ticker_id": 23137, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:19:12.619039+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1940000", "totalAssets": "18449000", "longTermDebt": "543000", "shortTermDebt": "1114000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "220820137", "totalCurrentAssets": "7176000", "totalShareholderEquity": "10026000", "totalCurrentLiabilities": "4986000", "propertyPlantEquipmentNet": "1426000", "cashAndShortTermInvestments": "1078000" } }, "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": 1078000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7176000, "net_ppe": 1426000, "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": 18449000, "short_term_debt": 1114000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4986000, "long_term_debt": 543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10026000, "shares_outstanding": 220820137, "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": "1940000", "totalAssets": "18449000", "longTermDebt": "543000", "shortTermDebt": "1114000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "220820137", "totalCurrentAssets": "7176000", "totalShareholderEquity": "10026000", "totalCurrentLiabilities": "4986000", "propertyPlantEquipmentNet": "1426000", "cashAndShortTermInvestments": "1078000" } } } ] }, "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": 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" ] } } }