{ "ticker": { "uuid": "5b937246-3b61-4765-afe6-b113fce57057", "symbol": "BWN", "name": "Bhagwan Marine Ltd", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/5b937246-3b61-4765-afe6-b113fce57057/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b937246-3b61-4765-afe6-b113fce57057/" }, "ticker_metadata": { "id": 22549, "uuid": "5b937246-3b61-4765-afe6-b113fce57057", "symbol": "BWN", "name": "Bhagwan Marine Ltd", "asset_type": "equity", "market_cap": 121131200, "stock_exchange_id": 9, "industry": "Marine Shipping", "sector": "Industrials", "description": "Bhagwan Marine Limited, a marine services company, owns and operates a range of vessels providing marine solutions for the offshore energy, subsea, ports and inshore, and defense sectors in Australia. Its port services include wharf and jetty construction support, crew change/transfers, harbor towage, line boats, inshore survey, geotechnical support, general marine project support, ship supply runs, navigational aid maintenance, mooring installation, maintenance and removal, mooring hire, vessel line handling, berthing, transshipping, dredging support, bed levelling, and port security vessels; and offshore services comprise dive support, remotely operated vehicle support, crew change operations, metocean equipment deployment, geophysical surveys, geotechnical surveys, offshore accommodation services, decommissioning support, pilot transfers, FPSO offtake assist, oil field support services, coastal towage, coastal freight, standby operations, search and rescue, subsea trenching and cable lay support, platform maintenance support, transshipping, dredge support, bed levelling, and hot shots. The company also provides subsea inspection maintenance and repair, construction, and decommissioning services; commercial diving services; civil construction support services; and project management services. It has a total fleet of approximately 95 vessels, including dive support vessels, tug boats, multi-cats, utility vessels, barges, and crew transfer boats, as well as other specialist vessels. The company was incorporated in 1985 and is headquartered in Perth, 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": "5b937246-3b61-4765-afe6-b113fce57057", "symbol": "BWN", "name": "Bhagwan Marine Ltd", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/5b937246-3b61-4765-afe6-b113fce57057/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b937246-3b61-4765-afe6-b113fce57057/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.82, "value": 0.98, "quality": 0.88, "momentum": 0.03, "coverage": 0.848, "confidence": 0.516, "delta": null }, "headline_factors": { "price": 0.28, "market_cap": 77056066.64, "pe_ratio": 6.1714, "earnings_yield": 0.1742, "ebitda_to_ev": 0.3984, "shareholder_yield": -0.9967, "roe": 0.0744, "piotroski_f_score": 5, "momentum_12_1": -0.2616, "volatility_252d": 0.3649 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:36:59.734782+00:00", "batch_id": "" }, "size": { "price_close": 0.28, "market_cap": 77056066.64, "market_cap_usd": 77056066.64, "enterprise_value": 126968066.64, "shares_outstanding": 275200238, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.1714, "pb_ratio": 0.4592, "ptbv_ratio": 0.4592, "ps_ratio": 0.2722, "pcf_ratio": null, "pfcf_ratio": -30.3132, "ev_ebitda": 2.5102, "ev_ebit": 5.7415, "ev_sales": 0.4486, "ev_fcf": -49.9481, "earnings_yield": 0.1742, "fcf_yield": -0.02, "price_to_sales": 0.2722, "price_to_book": 0.4592, "price_to_cashflow": null, "ebitda_to_ev": 0.3984, "sales_yield": 2.2292 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.9967, "shareholder_yield": -0.9967, "debt_paydown_yield": 0.5782, "total_yield": -0.4185 }, "quality": { "gross_margin": 0.9354, "operating_margin": 0.0781, "net_margin": 0.0441, "ebitda_margin": 0.1787, "fcf_margin": -0.009, "roe": 0.0744, "roa": 0.0443, "roic": 0.0762, "roc_greenblatt": null, "asset_turnover": 1.0044, "cash_conversion": -0.2036, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.3431, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.9396, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.9868, "debt_to_assets": 0.2346, "interest_coverage": 6.9563, "current_ratio": 0.9611, "quick_ratio": 0.9611, "net_debt": 49912000, "local_beta": 0.7372, "volatility_252d": 0.3649, "volatility_60d": 0.7987, "max_drawdown_12m": -0.5392, "risk_adjusted_momentum": -0.7169 }, "growth": { "revenue_growth_1y": 0.0489, "revenue_growth_3y_cagr": 0.2808, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.2123, "eps_growth_3y_cagr": 0.7328, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.1652, "book_value_growth_1y": 0.1576, "revenue_growth": 0.0489, "earnings_growth": 0.2123 }, "momentum": { "price_return_1m": -0.2821, "price_return_3m": -0.3252, "price_return_6m": -0.397, "price_return_9m": -0.4649, "price_return_12m": -0.4699, "price_return_12m_ex1m": -0.2616, "momentum_6m": -0.397, "momentum_12m": -0.4699, "momentum_12_1": -0.2616, "distance_from_52w_high": -0.5392, "distance_from_52w_low": 0, "relative_strength": -0.4827 }, "raw_ttm": { "revenue_ttm": 283038000, "gross_profit_ttm": 264757000, "ebit_ttm": 22114000, "ebitda_ttm": 50581000, "net_income_ttm": 12486000, "eps_diluted_ttm": 0.0454, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -38363000, "fcf_ttm": -2542000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 76800000, "interest_expense_ttm": 3179000, "cash_and_equivalents": 16192000, "total_current_assets": 75002000, "total_current_liabilities": 78039000, "net_ppe": null, "total_assets": 281791000, "total_debt": 66104000, "total_equity": 167808000, "net_working_capital": 2767000, "book_value_per_share": 0.6098, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6098 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 7, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 7, "rank_pcf": 50, "rank_ev_ebitda": 5, "rank_ev_ebit": 8, "rank_earnings_yield": 8, "rank_fcf_yield": 78, "rank_dividend_yield": 76, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 50, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 26, "rank_fcf_margin": 73, "rank_piotroski": 13, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 39, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 92 }, "composites": { "value_composite": 2, "quality_composite": 12, "momentum_composite": 97, "growth_composite": 16, "yield_composite": 99, "svqf_composite": 3, "vc1_composite": 1, "vc2_composite": 4, "vc3_composite": 5, "trending_value_composite": 84, "overall_composite": 18, "quality_value_composite": 0.9287, "os_score": 0.82, "value_percentile": 0.98, "quality_percentile": 0.88, "momentum_percentile": 0.03, "factor_coverage": 0.848, "signal_confidence": 0.516, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 72, "all_cap_buyback_rank": 99, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 84, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9681, "ticker_id": 22549, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:36:59.734782+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.28, "market_cap": 77056066.64, "market_cap_usd": 77056066.64, "enterprise_value": 126968066.64, "shares_outstanding": 275200238, "fx_rate_to_usd": null, "pe_ratio": 6.1713973, "pb_ratio": 0.45919185, "ptbv_ratio": 0.45919185, "ps_ratio": 0.27224636, "pcf_ratio": null, "pfcf_ratio": -30.31316548, "ev_ebitda": 2.51019289, "ev_ebit": 5.74152422, "ev_sales": 0.44859018, "ev_fcf": -49.9480986, "earnings_yield": 0.17416978, "fcf_yield": -0.02002078, "dividend_yield": 0, "buyback_yield": -0.99667688, "shareholder_yield": -0.99667688, "debt_paydown_yield": 0.57816343, "total_yield": -0.41851345, "gross_margin": 0.9354115, "operating_margin": 0.07813085, "net_margin": 0.04411422, "ebitda_margin": 0.17870745, "fcf_margin": -0.00898113, "roe": 0.07440646, "roa": 0.04430944, "roic": 0.07617812, "roc_greenblatt": null, "asset_turnover": 1.00442527, "cash_conversion": -0.20358802, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.98677369, "debt_to_assets": 0.23458521, "interest_coverage": 6.95627556, "current_ratio": 0.96108356, "quick_ratio": 0.96108356, "net_debt": 49912000, "revenue_growth_1y": 0.04891435, "revenue_growth_3y_cagr": 0.28083263, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.21230466, "eps_growth_3y_cagr": 0.73275581, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.16518292, "book_value_growth_1y": 0.15755521, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.34313, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.28205128, "price_return_3m": -0.32520364, "price_return_6m": -0.39698969, "price_return_9m": -0.46490237, "price_return_12m": -0.46985662, "price_return_12m_ex1m": -0.261586, "distance_from_52w_high": -0.53916292, "distance_from_52w_low": 0, "relative_strength": -0.48270341, "local_beta": 0.7372, "volatility_252d": 0.364877, "volatility_60d": 0.79872, "max_drawdown_12m": -0.53916292, "revenue_ttm": 283038000, "gross_profit_ttm": 264757000, "ebit_ttm": 22114000, "ebitda_ttm": 50581000, "net_income_ttm": 12486000, "eps_diluted_ttm": 0.0453706, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -38363000, "fcf_ttm": -2542000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 76800000, "interest_expense_ttm": 3179000, "cash_and_equivalents": 16192000, "total_current_assets": 75002000, "total_current_liabilities": 78039000, "net_ppe": null, "total_assets": 281791000, "total_debt": 66104000, "total_equity": 167808000, "net_working_capital": 2767000, "book_value_per_share": 0.60976691, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.60976691, "universe_ticker_count": 570, "sector": "Industrials", "rank_pe": 7, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 7, "rank_pcf": 50, "rank_ev_ebitda": 5, "rank_ev_ebit": 8, "rank_earnings_yield": 8, "rank_fcf_yield": 78, "rank_dividend_yield": 76, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 50, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 26, "rank_fcf_margin": 73, "rank_piotroski": 13, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 39, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 92, "value_composite": 2, "quality_composite": 12, "momentum_composite": 97, "growth_composite": 16, "yield_composite": 99, "svqf_composite": 3, "vc1_composite": 1, "vc2_composite": 4, "vc3_composite": 5, "trending_value_composite": 84, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 72, "all_cap_buyback_rank": 99, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.28, "os": 0.82, "value": 0.98, "quality": 0.88, "momentum": 0.03, "confidence": 0.516, "coverage": 0.848, "pe_ratio": 6.1714, "earnings_yield": 0.1742, "shareholder_yield": -0.9967, "roe": 0.0744, "momentum_12_1": -0.2616, "complete_fields": { "id": 9681, "ticker_id": 22549, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:36:59.734782+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.28, "market_cap": 77056066.64, "market_cap_usd": 77056066.64, "enterprise_value": 126968066.64, "shares_outstanding": 275200238, "fx_rate_to_usd": null, "pe_ratio": 6.1713973, "pb_ratio": 0.45919185, "ptbv_ratio": 0.45919185, "ps_ratio": 0.27224636, "pcf_ratio": null, "pfcf_ratio": -30.31316548, "ev_ebitda": 2.51019289, "ev_ebit": 5.74152422, "ev_sales": 0.44859018, "ev_fcf": -49.9480986, "earnings_yield": 0.17416978, "fcf_yield": -0.02002078, "dividend_yield": 0, "buyback_yield": -0.99667688, "shareholder_yield": -0.99667688, "debt_paydown_yield": 0.57816343, "total_yield": -0.41851345, "gross_margin": 0.9354115, "operating_margin": 0.07813085, "net_margin": 0.04411422, "ebitda_margin": 0.17870745, "fcf_margin": -0.00898113, "roe": 0.07440646, "roa": 0.04430944, "roic": 0.07617812, "roc_greenblatt": null, "asset_turnover": 1.00442527, "cash_conversion": -0.20358802, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.98677369, "debt_to_assets": 0.23458521, "interest_coverage": 6.95627556, "current_ratio": 0.96108356, "quick_ratio": 0.96108356, "net_debt": 49912000, "revenue_growth_1y": 0.04891435, "revenue_growth_3y_cagr": 0.28083263, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.21230466, "eps_growth_3y_cagr": 0.73275581, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.16518292, "book_value_growth_1y": 0.15755521, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.34313, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.28205128, "price_return_3m": -0.32520364, "price_return_6m": -0.39698969, "price_return_9m": -0.46490237, "price_return_12m": -0.46985662, "price_return_12m_ex1m": -0.261586, "distance_from_52w_high": -0.53916292, "distance_from_52w_low": 0, "relative_strength": -0.48270341, "local_beta": 0.7372, "volatility_252d": 0.364877, "volatility_60d": 0.79872, "max_drawdown_12m": -0.53916292, "revenue_ttm": 283038000, "gross_profit_ttm": 264757000, "ebit_ttm": 22114000, "ebitda_ttm": 50581000, "net_income_ttm": 12486000, "eps_diluted_ttm": 0.0453706, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -38363000, "fcf_ttm": -2542000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 76800000, "interest_expense_ttm": 3179000, "cash_and_equivalents": 16192000, "total_current_assets": 75002000, "total_current_liabilities": 78039000, "net_ppe": null, "total_assets": 281791000, "total_debt": 66104000, "total_equity": 167808000, "net_working_capital": 2767000, "book_value_per_share": 0.60976691, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.60976691, "universe_ticker_count": 570, "sector": "Industrials", "rank_pe": 7, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 7, "rank_pcf": 50, "rank_ev_ebitda": 5, "rank_ev_ebit": 8, "rank_earnings_yield": 8, "rank_fcf_yield": 78, "rank_dividend_yield": 76, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 50, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 26, "rank_fcf_margin": 73, "rank_piotroski": 13, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 39, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 92, "value_composite": 2, "quality_composite": 12, "momentum_composite": 97, "growth_composite": 16, "yield_composite": 99, "svqf_composite": 3, "vc1_composite": 1, "vc2_composite": 4, "vc3_composite": 5, "trending_value_composite": 84, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 72, "all_cap_buyback_rank": 99, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:39.147779+00:00", "is_restated": false, "income_statement": { "revenue": 283038000, "cost_of_revenue": 18281000, "gross_profit": 264757000, "ebit": 22114000, "ebitda": 50581000, "pretax_income": null, "tax_provision": null, "net_income": 12486000, "net_income_to_common": 12486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16192000, "total_current_assets": 75002000, "total_assets": 281791000, "short_term_debt": 21996000, "long_term_debt": 11195000, "total_debt": 66104000, "total_liabilities": null, "total_equity": 167808000, "shares_outstanding": 275200238, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -38363000, "free_cash_flow": -2542000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 76800000, "net_debt_issued": -44551000 }, "complete_fields": { "id": 410569, "ticker_id": 22549, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:39.147779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "50581000", "netIncome": "12486000", "grossProfit": "264757000", "totalRevenue": "283038000", "costOfRevenue": "18281000", "interestExpense": "3179000", "operatingIncome": "22114000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "28074000" }, "balance": { "totalDebt": "66104000", "totalAssets": "281791000", "longTermDebt": "11195000", "shortTermDebt": "21996000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "275200238", "totalCurrentAssets": "75002000", "totalShareholderEquity": "167808000", "totalCurrentLiabilities": "78039000", "propertyPlantEquipmentNet": "193605000", "cashAndShortTermInvestments": "16192000" }, "cashflow": { "freeCashFlow": "-2542000", "dividendsPaid": null, "issuanceOfDebt": "35125000", "issuanceOfStock": "76800000", "repaymentOfDebt": "-79676000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-38363000" } }, "revenue": 283038000, "cost_of_revenue": 18281000, "gross_profit": 264757000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22114000, "depreciation_amortisation": 28074000, "ebitda": 50581000, "interest_expense": 3179000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12486000, "net_income_continuing_ops": null, "net_income_to_common": 12486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16192000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 75002000, "net_ppe": 193605000, "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": 281791000, "short_term_debt": 21996000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78039000, "long_term_debt": 11195000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 66104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 167808000, "shares_outstanding": 275200238, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -38363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 76800000, "net_debt_issued": -44551000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "50581000", "netIncome": "12486000", "grossProfit": "264757000", "totalRevenue": "283038000", "costOfRevenue": "18281000", "interestExpense": "3179000", "operatingIncome": "22114000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "28074000" }, "balance": { "totalDebt": "66104000", "totalAssets": "281791000", "longTermDebt": "11195000", "shortTermDebt": "21996000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "275200238", "totalCurrentAssets": "75002000", "totalShareholderEquity": "167808000", "totalCurrentLiabilities": "78039000", "propertyPlantEquipmentNet": "193605000", "cashAndShortTermInvestments": "16192000" }, "cashflow": { "freeCashFlow": "-2542000", "dividendsPaid": null, "issuanceOfDebt": "35125000", "issuanceOfStock": "76800000", "repaymentOfDebt": "-79676000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-38363000" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:39.147779+00:00", "is_restated": false, "income_statement": { "revenue": 269839000, "cost_of_revenue": 22804000, "gross_profit": 247035000, "ebit": 17105000, "ebitda": 32501000, "pretax_income": null, "tax_provision": null, "net_income": 5547000, "net_income_to_common": 5547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1351000, "total_current_assets": 89988000, "total_assets": 254154000, "short_term_debt": 45352000, "long_term_debt": 32121000, "total_debt": 93754000, "total_liabilities": null, "total_equity": 78076000, "shares_outstanding": 148216111, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -13648000, "free_cash_flow": 15389000, "dividends_paid": null, "share_repurchases": -648000, "shares_issued": null, "net_debt_issued": -1779000 }, "complete_fields": { "id": 410570, "ticker_id": 22549, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:39.147779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "32501000", "netIncome": "5547000", "grossProfit": "247035000", "totalRevenue": "269839000", "costOfRevenue": "22804000", "interestExpense": "997000", "operatingIncome": "17105000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "23566000" }, "balance": { "totalDebt": "93754000", "totalAssets": "254154000", "longTermDebt": "32121000", "shortTermDebt": "45352000", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "148216111", "totalCurrentAssets": "89988000", "totalShareholderEquity": "78076000", "totalCurrentLiabilities": "135963000", "propertyPlantEquipmentNet": "150615000", "cashAndShortTermInvestments": "1351000" }, "cashflow": { "freeCashFlow": "15389000", "dividendsPaid": null, "issuanceOfDebt": "1885000", "issuanceOfStock": null, "repaymentOfDebt": "-3664000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": "-648000", "capitalExpenditures": "-13648000" } }, "revenue": 269839000, "cost_of_revenue": 22804000, "gross_profit": 247035000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17105000, "depreciation_amortisation": 23566000, "ebitda": 32501000, "interest_expense": 997000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5547000, "net_income_continuing_ops": null, "net_income_to_common": 5547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1351000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 89988000, "net_ppe": 150615000, "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": 254154000, "short_term_debt": 45352000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135963000, "long_term_debt": 32121000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 93754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 78076000, "shares_outstanding": 148216111, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -648000, "shares_issued": null, "net_debt_issued": -1779000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "32501000", "netIncome": "5547000", "grossProfit": "247035000", "totalRevenue": "269839000", "costOfRevenue": "22804000", "interestExpense": "997000", "operatingIncome": "17105000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "23566000" }, "balance": { "totalDebt": "93754000", "totalAssets": "254154000", "longTermDebt": "32121000", "shortTermDebt": "45352000", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "148216111", "totalCurrentAssets": "89988000", "totalShareholderEquity": "78076000", "totalCurrentLiabilities": "135963000", "propertyPlantEquipmentNet": "150615000", "cashAndShortTermInvestments": "1351000" }, "cashflow": { "freeCashFlow": "15389000", "dividendsPaid": null, "issuanceOfDebt": "1885000", "issuanceOfStock": null, "repaymentOfDebt": "-3664000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": "-648000", "capitalExpenditures": "-13648000" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:39.147779+00:00", "is_restated": false, "income_statement": { "revenue": 169000000, "cost_of_revenue": 111600000, "gross_profit": 57400000, "ebit": 16900000, "ebitda": 37700000, "pretax_income": null, "tax_provision": null, "net_income": 17300000, "net_income_to_common": 17300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 0, "total_assets": 0, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 0, "shares_outstanding": 275200238, "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": 410571, "ticker_id": 22549, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:39.147779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "37700000", "netIncome": "17300000", "grossProfit": "57400000", "totalRevenue": "169000000", "costOfRevenue": "111600000", "interestExpense": "6700000", "operatingIncome": "16900000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "21000000" }, "balance": { "totalDebt": null, "totalAssets": "0", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "275200238", "totalCurrentAssets": "0", "totalShareholderEquity": "0", "totalCurrentLiabilities": "0", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null } }, "revenue": 169000000, "cost_of_revenue": 111600000, "gross_profit": 57400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16900000, "depreciation_amortisation": 21000000, "ebitda": 37700000, "interest_expense": 6700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17300000, "net_income_continuing_ops": null, "net_income_to_common": 17300000, "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": 0, "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": 0, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 0, "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": 0, "shares_outstanding": 275200238, "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": "37700000", "netIncome": "17300000", "grossProfit": "57400000", "totalRevenue": "169000000", "costOfRevenue": "111600000", "interestExpense": "6700000", "operatingIncome": "16900000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "21000000" }, "balance": { "totalDebt": null, "totalAssets": "0", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "275200238", "totalCurrentAssets": "0", "totalShareholderEquity": "0", "totalCurrentLiabilities": "0", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:39.147779+00:00", "is_restated": false, "income_statement": { "revenue": 134700000, "cost_of_revenue": 94500000, "gross_profit": 40200000, "ebit": 4800000, "ebitda": 26500000, "pretax_income": null, "tax_provision": null, "net_income": 2400000, "net_income_to_common": 2400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 0, "total_assets": 0, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 0, "shares_outstanding": 275200238, "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": 410572, "ticker_id": 22549, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:39.147779+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26500000", "netIncome": "2400000", "grossProfit": "40200000", "totalRevenue": "134700000", "costOfRevenue": "94500000", "interestExpense": "4700000", "operatingIncome": "4800000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "19400000" }, "balance": { "totalDebt": null, "totalAssets": "0", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "275200238", "totalCurrentAssets": "0", "totalShareholderEquity": "0", "totalCurrentLiabilities": "0", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null } }, "revenue": 134700000, "cost_of_revenue": 94500000, "gross_profit": 40200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4800000, "depreciation_amortisation": 19400000, "ebitda": 26500000, "interest_expense": 4700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2400000, "net_income_continuing_ops": null, "net_income_to_common": 2400000, "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": 0, "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": 0, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 0, "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": 0, "shares_outstanding": 275200238, "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": "26500000", "netIncome": "2400000", "grossProfit": "40200000", "totalRevenue": "134700000", "costOfRevenue": "94500000", "interestExpense": "4700000", "operatingIncome": "4800000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "19400000" }, "balance": { "totalDebt": null, "totalAssets": "0", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "275200238", "totalCurrentAssets": "0", "totalShareholderEquity": "0", "totalCurrentLiabilities": "0", "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:39.147779+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": 16192000, "total_current_assets": 75002000, "total_assets": 281791000, "short_term_debt": 21996000, "long_term_debt": 11195000, "total_debt": 66104000, "total_liabilities": null, "total_equity": 167808000, "shares_outstanding": 275200238, "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": 410568, "ticker_id": 22549, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:01:39.147779+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "66104000", "totalAssets": "281791000", "longTermDebt": "11195000", "shortTermDebt": "21996000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "275200238", "totalCurrentAssets": "75002000", "totalShareholderEquity": "167808000", "totalCurrentLiabilities": "78039000", "propertyPlantEquipmentNet": "193605000", "cashAndShortTermInvestments": "16192000" } }, "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": 16192000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 75002000, "net_ppe": 193605000, "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": 281791000, "short_term_debt": 21996000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78039000, "long_term_debt": 11195000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 66104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 167808000, "shares_outstanding": 275200238, "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": "66104000", "totalAssets": "281791000", "longTermDebt": "11195000", "shortTermDebt": "21996000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "275200238", "totalCurrentAssets": "75002000", "totalShareholderEquity": "167808000", "totalCurrentLiabilities": "78039000", "propertyPlantEquipmentNet": "193605000", "cashAndShortTermInvestments": "16192000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 1, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }