{ "ticker": { "uuid": "5f70c314-4464-46bf-94d0-787c847c1441", "symbol": "W2V", "name": "Way 2 Vat Ltd", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/5f70c314-4464-46bf-94d0-787c847c1441/", "api_url": "https://sharemaestro.com/factors/api/tickers/5f70c314-4464-46bf-94d0-787c847c1441/" }, "ticker_metadata": { "id": 25328, "uuid": "5f70c314-4464-46bf-94d0-787c847c1441", "symbol": "W2V", "name": "Way 2 Vat Ltd", "asset_type": "equity", "market_cap": 18165104, "stock_exchange_id": 9, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Way 2 Vat Ltd, a fintech company, engages in the development of automatic value added tax (VAT) reclaims and compliance applications for enterprises in Israel and internationally. The company owns and operates VAT/goods and services tax (GST) reclaim platform. It also provides foreign and local VAT\\GST reclaim solutions; VAT\\GST reclaims on account payable invoices and travel expenses reclaim services; VAT consultancy and compliances services; and automated AP invoice compliance services. Way 2 Vat Ltd was incorporated in 2014 and is based in Petah Tikva, Israel.", "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": "5f70c314-4464-46bf-94d0-787c847c1441", "symbol": "W2V", "name": "Way 2 Vat Ltd", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/5f70c314-4464-46bf-94d0-787c847c1441/", "api_url": "https://sharemaestro.com/factors/api/tickers/5f70c314-4464-46bf-94d0-787c847c1441/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.89, "value": 0.77, "quality": 0.76, "momentum": 0.77, "coverage": 0.636, "confidence": 0.569, "delta": null }, "headline_factors": { "price": 0.07, "market_cap": 17127098.01, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.3318, "roe": -2.9367, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 0.835 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:39:11.635621+00:00", "batch_id": "" }, "size": { "price_close": 0.066, "market_cap": 17127098.01, "market_cap_usd": 17127098.01, "enterprise_value": 20436098.01, "shares_outstanding": 259501485, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 7.9072, "ptbv_ratio": 7.9072, "ps_ratio": 2.6587, "pcf_ratio": null, "pfcf_ratio": -2.8785, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 3.1723, "ev_fcf": -3.4346, "earnings_yield": null, "fcf_yield": -0.2912, "price_to_sales": 2.6587, "price_to_book": 7.9072, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.3152 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.3318, "shareholder_yield": -0.3318, "debt_paydown_yield": 0, "total_yield": -0.3318 }, "quality": { "gross_margin": 0.8002, "operating_margin": -0.6912, "net_margin": -0.9874, "ebitda_margin": -0.6177, "fcf_margin": -0.9236, "roe": -2.9367, "roa": -0.5033, "roic": -0.61, "roc_greenblatt": -1.5864, "asset_turnover": 0.5097, "cash_conversion": 0.9354, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.4931, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4079, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.8316, "debt_to_assets": 0.3226, "interest_coverage": -2.436, "current_ratio": 0.9918, "quick_ratio": 0.9918, "net_debt": 3309000, "local_beta": null, "volatility_252d": 0.835, "volatility_60d": 0.5505, "max_drawdown_12m": -0.56, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.3322, "revenue_growth_3y_cagr": 0.4975, "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": null, "revenue_growth": 0.3322, "earnings_growth": null }, "momentum": { "price_return_1m": -0.12, "price_return_3m": -0.3714, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.56, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 6442000, "gross_profit_ttm": 5155000, "ebit_ttm": -4453000, "ebitda_ttm": -3979000, "net_income_ttm": -6361000, "eps_diluted_ttm": -0.0245, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -16000, "fcf_ttm": -5950000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 5683000, "interest_expense_ttm": 1828000, "cash_and_equivalents": 768000, "total_current_assets": 8445000, "total_current_liabilities": 8515000, "net_ppe": 985000, "total_assets": 12638000, "total_debt": 4077000, "total_equity": 2166000, "net_working_capital": 1822000, "book_value_per_share": 0.0083, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0083 }, "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": 23, "quality_composite": 24, "momentum_composite": 23, "growth_composite": 23, "yield_composite": 23, "svqf_composite": 22, "vc1_composite": 23, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.765, "os_score": 0.89, "value_percentile": 0.77, "quality_percentile": 0.76, "momentum_percentile": 0.77, "factor_coverage": 0.636, "signal_confidence": 0.569, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "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": 10997, "ticker_id": 25328, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:39:11.635621+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.066, "market_cap": 17127098.01, "market_cap_usd": 17127098.01, "enterprise_value": 20436098.01, "shares_outstanding": 259501485, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 7.90724747, "ptbv_ratio": 7.90724747, "ps_ratio": 2.6586616, "pcf_ratio": null, "pfcf_ratio": -2.87850387, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 3.17232195, "ev_fcf": -3.43463832, "earnings_yield": null, "fcf_yield": -0.29115147, "dividend_yield": 0, "buyback_yield": -0.33181336, "shareholder_yield": -0.33181336, "debt_paydown_yield": 0, "total_yield": -0.33181336, "gross_margin": 0.80021732, "operating_margin": -0.69124495, "net_margin": -0.98742627, "ebitda_margin": -0.61766532, "fcf_margin": -0.9236262, "roe": -2.93674977, "roa": -0.50332331, "roic": -0.61, "roc_greenblatt": -1.58639116, "asset_turnover": 0.50973255, "cash_conversion": 0.93538752, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.83161598, "debt_to_assets": 0.32259851, "interest_coverage": -2.43599562, "current_ratio": 0.99177921, "quick_ratio": 0.99177921, "net_debt": 3309000, "revenue_growth_1y": 0.33216505, "revenue_growth_3y_cagr": 0.49751162, "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": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.493106, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12, "price_return_3m": -0.37142857, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.56, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0.835029, "volatility_60d": 0.5505, "max_drawdown_12m": -0.56, "revenue_ttm": 6442000, "gross_profit_ttm": 5155000, "ebit_ttm": -4453000, "ebitda_ttm": -3979000, "net_income_ttm": -6361000, "eps_diluted_ttm": -0.02451238, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -16000, "fcf_ttm": -5950000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 5683000, "interest_expense_ttm": 1828000, "cash_and_equivalents": 768000, "total_current_assets": 8445000, "total_current_liabilities": 8515000, "net_ppe": 985000, "total_assets": 12638000, "total_debt": 4077000, "total_equity": 2166000, "net_working_capital": 1822000, "book_value_per_share": 0.00834677, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00834677, "universe_ticker_count": null, "sector": "Technology", "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": 23, "quality_composite": 24, "momentum_composite": 23, "growth_composite": 23, "yield_composite": 23, "svqf_composite": 22, "vc1_composite": 23, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.636, "signal_confidence": 0.569, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "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": 0.07, "os": 0.89, "value": 0.77, "quality": 0.76, "momentum": 0.77, "confidence": 0.569, "coverage": 0.636, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3318, "roe": -2.9367, "momentum_12_1": null, "complete_fields": { "id": 10997, "ticker_id": 25328, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:39:11.635621+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.066, "market_cap": 17127098.01, "market_cap_usd": 17127098.01, "enterprise_value": 20436098.01, "shares_outstanding": 259501485, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 7.90724747, "ptbv_ratio": 7.90724747, "ps_ratio": 2.6586616, "pcf_ratio": null, "pfcf_ratio": -2.87850387, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 3.17232195, "ev_fcf": -3.43463832, "earnings_yield": null, "fcf_yield": -0.29115147, "dividend_yield": 0, "buyback_yield": -0.33181336, "shareholder_yield": -0.33181336, "debt_paydown_yield": 0, "total_yield": -0.33181336, "gross_margin": 0.80021732, "operating_margin": -0.69124495, "net_margin": -0.98742627, "ebitda_margin": -0.61766532, "fcf_margin": -0.9236262, "roe": -2.93674977, "roa": -0.50332331, "roic": -0.61, "roc_greenblatt": -1.58639116, "asset_turnover": 0.50973255, "cash_conversion": 0.93538752, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.83161598, "debt_to_assets": 0.32259851, "interest_coverage": -2.43599562, "current_ratio": 0.99177921, "quick_ratio": 0.99177921, "net_debt": 3309000, "revenue_growth_1y": 0.33216505, "revenue_growth_3y_cagr": 0.49751162, "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": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.493106, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12, "price_return_3m": -0.37142857, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.56, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0.835029, "volatility_60d": 0.5505, "max_drawdown_12m": -0.56, "revenue_ttm": 6442000, "gross_profit_ttm": 5155000, "ebit_ttm": -4453000, "ebitda_ttm": -3979000, "net_income_ttm": -6361000, "eps_diluted_ttm": -0.02451238, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -16000, "fcf_ttm": -5950000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 5683000, "interest_expense_ttm": 1828000, "cash_and_equivalents": 768000, "total_current_assets": 8445000, "total_current_liabilities": 8515000, "net_ppe": 985000, "total_assets": 12638000, "total_debt": 4077000, "total_equity": 2166000, "net_working_capital": 1822000, "book_value_per_share": 0.00834677, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00834677, "universe_ticker_count": null, "sector": "Technology", "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": 23, "quality_composite": 24, "momentum_composite": 23, "growth_composite": 23, "yield_composite": 23, "svqf_composite": 22, "vc1_composite": 23, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.636, "signal_confidence": 0.569, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "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": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "income_statement": { "revenue": 6442000, "cost_of_revenue": 1287000, "gross_profit": 5155000, "ebit": -4453000, "ebitda": -3979000, "pretax_income": null, "tax_provision": null, "net_income": -6361000, "net_income_to_common": -6361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 768000, "total_current_assets": 8445000, "total_assets": 12638000, "short_term_debt": 2660000, "long_term_debt": 503000, "total_debt": 4077000, "total_liabilities": null, "total_equity": 2166000, "shares_outstanding": 221807156, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -16000, "free_cash_flow": -5950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5683000, "net_debt_issued": 3063000 }, "complete_fields": { "id": 417627, "ticker_id": 25328, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3979000", "netIncome": "-6361000", "grossProfit": "5155000", "totalRevenue": "6442000", "costOfRevenue": "1287000", "interestExpense": "1828000", "operatingIncome": "-4453000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "872000", "depreciationAndAmortization": "477000" }, "balance": { "totalDebt": "4077000", "totalAssets": "12638000", "longTermDebt": "503000", "shortTermDebt": "2660000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "221807156", "totalCurrentAssets": "8445000", "totalShareholderEquity": "2166000", "totalCurrentLiabilities": "8515000", "propertyPlantEquipmentNet": "985000", "cashAndShortTermInvestments": "768000" }, "cashflow": { "freeCashFlow": "-5950000", "dividendsPaid": null, "issuanceOfDebt": "3063000", "issuanceOfStock": "5683000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-16000" } }, "revenue": 6442000, "cost_of_revenue": 1287000, "gross_profit": 5155000, "research_and_development": 872000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4453000, "depreciation_amortisation": 477000, "ebitda": -3979000, "interest_expense": 1828000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6361000, "net_income_continuing_ops": null, "net_income_to_common": -6361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 768000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8445000, "net_ppe": 985000, "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": 12638000, "short_term_debt": 2660000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8515000, "long_term_debt": 503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4077000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2166000, "shares_outstanding": 221807156, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 5683000, "net_debt_issued": 3063000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3979000", "netIncome": "-6361000", "grossProfit": "5155000", "totalRevenue": "6442000", "costOfRevenue": "1287000", "interestExpense": "1828000", "operatingIncome": "-4453000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "872000", "depreciationAndAmortization": "477000" }, "balance": { "totalDebt": "4077000", "totalAssets": "12638000", "longTermDebt": "503000", "shortTermDebt": "2660000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "221807156", "totalCurrentAssets": "8445000", "totalShareholderEquity": "2166000", "totalCurrentLiabilities": "8515000", "propertyPlantEquipmentNet": "985000", "cashAndShortTermInvestments": "768000" }, "cashflow": { "freeCashFlow": "-5950000", "dividendsPaid": null, "issuanceOfDebt": "3063000", "issuanceOfStock": "5683000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-16000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "income_statement": { "revenue": 4835737.12, "cost_of_revenue": 870014.56, "gross_profit": 3965722.56, "ebit": -5922853.28, "ebitda": -4810006.56, "pretax_income": null, "tax_provision": null, "net_income": -5821539.2, "net_income_to_common": -5821539.2, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130260.96, "total_current_assets": 4875941.12, "total_assets": 7210989.44, "short_term_debt": 2114730.4, "long_term_debt": 365052.32, "total_debt": 3573331.52, "total_liabilities": null, "total_equity": -2124379.36, "shares_outstanding": 93266550, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -25730.56, "free_cash_flow": -5813498.4, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4346856.48, "net_debt_issued": 898961.44 }, "complete_fields": { "id": 417629, "ticker_id": 25328, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4810006.56", "netIncome": "-5821539.2", "grossProfit": "3965722.56", "totalRevenue": "4835737.12", "costOfRevenue": "870014.56", "interestExpense": "559639.68", "operatingIncome": "-5922853.28", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1014748.96", "depreciationAndAmortization": "451892.96" }, "balance": { "totalDebt": "3573331.52", "totalAssets": "7210989.44", "longTermDebt": "365052.32", "shortTermDebt": "2114730.4", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93266550", "totalCurrentAssets": "4875941.12", "totalShareholderEquity": "-2124379.36", "totalCurrentLiabilities": "7289789.28", "propertyPlantEquipmentNet": "1146618.08", "cashAndShortTermInvestments": "130260.96" }, "cashflow": { "freeCashFlow": "-5813498.4", "dividendsPaid": null, "issuanceOfDebt": "1099981.44", "issuanceOfStock": "4346856.48", "repaymentOfDebt": "-201020", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-25730.56" } }, "revenue": 4835737.12, "cost_of_revenue": 870014.56, "gross_profit": 3965722.56, "research_and_development": 1014748.96, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5922853.28, "depreciation_amortisation": 451892.96, "ebitda": -4810006.56, "interest_expense": 559639.68, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5821539.2, "net_income_continuing_ops": null, "net_income_to_common": -5821539.2, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130260.96, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4875941.12, "net_ppe": 1146618.08, "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": 7210989.44, "short_term_debt": 2114730.4, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7289789.28, "long_term_debt": 365052.32, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3573331.52, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2124379.36, "shares_outstanding": 93266550, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -25730.56, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4346856.48, "net_debt_issued": 898961.44, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5813498.4, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4810006.56", "netIncome": "-5821539.2", "grossProfit": "3965722.56", "totalRevenue": "4835737.12", "costOfRevenue": "870014.56", "interestExpense": "559639.68", "operatingIncome": "-5922853.28", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1014748.96", "depreciationAndAmortization": "451892.96" }, "balance": { "totalDebt": "3573331.52", "totalAssets": "7210989.44", "longTermDebt": "365052.32", "shortTermDebt": "2114730.4", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93266550", "totalCurrentAssets": "4875941.12", "totalShareholderEquity": "-2124379.36", "totalCurrentLiabilities": "7289789.28", "propertyPlantEquipmentNet": "1146618.08", "cashAndShortTermInvestments": "130260.96" }, "cashflow": { "freeCashFlow": "-5813498.4", "dividendsPaid": null, "issuanceOfDebt": "1099981.44", "issuanceOfStock": "4346856.48", "repaymentOfDebt": "-201020", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-25730.56" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "income_statement": { "revenue": 3007481.22, "cost_of_revenue": 634080.96, "gross_profit": 2373400.26, "ebit": -6267420.6, "ebitda": -5492432.76, "pretax_income": null, "tax_provision": null, "net_income": -6013494.66, "net_income_to_common": -6013494.66, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 723615.54, "total_current_assets": 4393065.54, "total_assets": 6085415.88, "short_term_debt": 1461908.88, "long_term_debt": 1244677.44, "total_debt": 3035369.04, "total_liabilities": null, "total_equity": -1290178.62, "shares_outstanding": 63618149, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -16145.58, "free_cash_flow": -5486561.64, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3756049.02, "net_debt_issued": null }, "complete_fields": { "id": 417630, "ticker_id": 25328, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5492432.76", "netIncome": "-6013494.66", "grossProfit": "2373400.26", "totalRevenue": "3007481.22", "costOfRevenue": "634080.96", "interestExpense": "176133.6", "operatingIncome": "-6267420.6", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "421252.86", "depreciationAndAmortization": "344928.3" }, "balance": { "totalDebt": "3035369.04", "totalAssets": "6085415.88", "longTermDebt": "1244677.44", "shortTermDebt": "1461908.88", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "63618149", "totalCurrentAssets": "4393065.54", "totalShareholderEquity": "-1290178.62", "totalCurrentLiabilities": "5461609.38", "propertyPlantEquipmentNet": "371348.34", "cashAndShortTermInvestments": "723615.54" }, "cashflow": { "freeCashFlow": "-5486561.64", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3756049.02", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-16145.58" } }, "revenue": 3007481.22, "cost_of_revenue": 634080.96, "gross_profit": 2373400.26, "research_and_development": 421252.86, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6267420.6, "depreciation_amortisation": 344928.3, "ebitda": -5492432.76, "interest_expense": 176133.6, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6013494.66, "net_income_continuing_ops": null, "net_income_to_common": -6013494.66, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 723615.54, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4393065.54, "net_ppe": 371348.34, "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": 6085415.88, "short_term_debt": 1461908.88, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5461609.38, "long_term_debt": 1244677.44, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3035369.04, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -1290178.62, "shares_outstanding": 63618149, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16145.58, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3756049.02, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5486561.64, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5492432.76", "netIncome": "-6013494.66", "grossProfit": "2373400.26", "totalRevenue": "3007481.22", "costOfRevenue": "634080.96", "interestExpense": "176133.6", "operatingIncome": "-6267420.6", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "421252.86", "depreciationAndAmortization": "344928.3" }, "balance": { "totalDebt": "3035369.04", "totalAssets": "6085415.88", "longTermDebt": "1244677.44", "shortTermDebt": "1461908.88", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "63618149", "totalCurrentAssets": "4393065.54", "totalShareholderEquity": "-1290178.62", "totalCurrentLiabilities": "5461609.38", "propertyPlantEquipmentNet": "371348.34", "cashAndShortTermInvestments": "723615.54" }, "cashflow": { "freeCashFlow": "-5486561.64", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3756049.02", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-16145.58" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "income_statement": { "revenue": 1918271.7, "cost_of_revenue": 440982, "gross_profit": 1477289.7, "ebit": -7101280.14, "ebitda": -6488315.16, "pretax_income": null, "tax_provision": null, "net_income": -6896958.48, "net_income_to_common": -6896958.48, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1514038.2, "total_current_assets": 4772895.18, "total_assets": 6338381.28, "short_term_debt": null, "long_term_debt": 871674.42, "total_debt": 1399382.88, "total_liabilities": null, "total_equity": 304277.58, "shares_outstanding": 19905445, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -16169.34, "free_cash_flow": -5284434.3, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2291636.46, "net_debt_issued": -45568.14 }, "complete_fields": { "id": 417631, "ticker_id": 25328, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6488315.16", "netIncome": "-6896958.48", "grossProfit": "1477289.7", "totalRevenue": "1918271.7", "costOfRevenue": "440982", "interestExpense": "139644.3", "operatingIncome": "-7101280.14", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "-260179.38", "depreciationAndAmortization": "268999.02" }, "balance": { "totalDebt": "1399382.88", "totalAssets": "6338381.280147", "longTermDebt": "871674.42", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "19905445", "totalCurrentAssets": "4772895.180147", "totalShareholderEquity": "304277.58", "totalCurrentLiabilities": "4509775.92", "propertyPlantEquipmentNet": "424812.66", "cashAndShortTermInvestments": "1514038.2" }, "cashflow": { "freeCashFlow": "-5284434.3", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2291636.46", "repaymentOfDebt": "-45568.14", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-16169.34" } }, "revenue": 1918271.7, "cost_of_revenue": 440982, "gross_profit": 1477289.7, "research_and_development": -260179.38, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7101280.14, "depreciation_amortisation": 268999.02, "ebitda": -6488315.16, "interest_expense": 139644.3, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6896958.48, "net_income_continuing_ops": null, "net_income_to_common": -6896958.48, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1514038.2, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4772895.1801, "net_ppe": 424812.66, "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": 6338381.2801, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4509775.92, "long_term_debt": 871674.42, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1399382.88, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 304277.58, "shares_outstanding": 19905445, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16169.34, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2291636.46, "net_debt_issued": -45568.14, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5284434.3, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6488315.16", "netIncome": "-6896958.48", "grossProfit": "1477289.7", "totalRevenue": "1918271.7", "costOfRevenue": "440982", "interestExpense": "139644.3", "operatingIncome": "-7101280.14", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "-260179.38", "depreciationAndAmortization": "268999.02" }, "balance": { "totalDebt": "1399382.88", "totalAssets": "6338381.280147", "longTermDebt": "871674.42", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "19905445", "totalCurrentAssets": "4772895.180147", "totalShareholderEquity": "304277.58", "totalCurrentLiabilities": "4509775.92", "propertyPlantEquipmentNet": "424812.66", "cashAndShortTermInvestments": "1514038.2" }, "cashflow": { "freeCashFlow": "-5284434.3", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2291636.46", "repaymentOfDebt": "-45568.14", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-16169.34" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 394531.28 }, "complete_fields": { "id": 417632, "ticker_id": 25328, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "raw_data": { "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": "409705.56", "issuanceOfStock": null, "repaymentOfDebt": "-15174.28", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 394531.28, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "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": "409705.56", "issuanceOfStock": null, "repaymentOfDebt": "-15174.28", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+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": 768000, "total_current_assets": 8445000, "total_assets": 12638000, "short_term_debt": 2660000, "long_term_debt": 503000, "total_debt": 4077000, "total_liabilities": null, "total_equity": 2166000, "shares_outstanding": 221807156, "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": 417626, "ticker_id": 25328, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4077000", "totalAssets": "12638000", "longTermDebt": "503000", "shortTermDebt": "2660000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "221807156", "totalCurrentAssets": "8445000", "totalShareholderEquity": "2166000", "totalCurrentLiabilities": "8515000", "propertyPlantEquipmentNet": "985000", "cashAndShortTermInvestments": "768000" } }, "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": 768000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8445000, "net_ppe": 985000, "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": 12638000, "short_term_debt": 2660000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8515000, "long_term_debt": 503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4077000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2166000, "shares_outstanding": 221807156, "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": "4077000", "totalAssets": "12638000", "longTermDebt": "503000", "shortTermDebt": "2660000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "221807156", "totalCurrentAssets": "8445000", "totalShareholderEquity": "2166000", "totalCurrentLiabilities": "8515000", "propertyPlantEquipmentNet": "985000", "cashAndShortTermInvestments": "768000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+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": 130260.96, "total_current_assets": 4875941.12, "total_assets": 7210989.44, "short_term_debt": 2114730.4, "long_term_debt": 365052.32, "total_debt": 3573331.52, "total_liabilities": null, "total_equity": -2124379.36, "shares_outstanding": 93266550, "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": 417628, "ticker_id": 25328, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:18:25.668822+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3573331.52", "totalAssets": "7210989.44", "longTermDebt": "365052.32", "shortTermDebt": "2114730.4", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93266550", "totalCurrentAssets": "4875941.12", "totalShareholderEquity": "-2124379.36", "totalCurrentLiabilities": "7289789.28", "propertyPlantEquipmentNet": "1146618.08", "cashAndShortTermInvestments": "130260.96" } }, "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": 130260.96, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4875941.12, "net_ppe": 1146618.08, "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": 7210989.44, "short_term_debt": 2114730.4, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7289789.28, "long_term_debt": 365052.32, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3573331.52, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -2124379.36, "shares_outstanding": 93266550, "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": "3573331.52", "totalAssets": "7210989.44", "longTermDebt": "365052.32", "shortTermDebt": "2114730.4", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93266550", "totalCurrentAssets": "4875941.12", "totalShareholderEquity": "-2124379.36", "totalCurrentLiabilities": "7289789.28", "propertyPlantEquipmentNet": "1146618.08", "cashAndShortTermInvestments": "130260.96" } } } ] }, "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": "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" ] } } }