{ "ticker": { "uuid": "762b89cd-5114-4013-86fa-0a204cf9f98e", "symbol": "BRK", "name": "Brookside Energy Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/762b89cd-5114-4013-86fa-0a204cf9f98e/", "api_url": "https://sharemaestro.com/factors/api/tickers/762b89cd-5114-4013-86fa-0a204cf9f98e/" }, "ticker_metadata": { "id": 22518, "uuid": "762b89cd-5114-4013-86fa-0a204cf9f98e", "symbol": "BRK", "name": "Brookside Energy Limited", "asset_type": "equity", "market_cap": 44327860, "stock_exchange_id": 9, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Brookside Energy Limited, together with its subsidiaries, engages in the exploration, production, and appraisal of oil and gas projects in the United States. The company develops oil and gas assets in the Anadarko Basin in Oklahoma, the United States. It also involved in the development and leasing of acreage opportunities. The company was formerly known as Red Fork Energy Limited and changed its name to Brookside Energy Limited in June 2015. Brookside Energy Limited was incorporated in 2004 and is based in West 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": "762b89cd-5114-4013-86fa-0a204cf9f98e", "symbol": "BRK", "name": "Brookside Energy Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/762b89cd-5114-4013-86fa-0a204cf9f98e/", "api_url": "https://sharemaestro.com/factors/api/tickers/762b89cd-5114-4013-86fa-0a204cf9f98e/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.98, "value": 0.98, "quality": 0.9, "momentum": 0.9, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 0.5, "market_cap": 47779516, "pe_ratio": 17.4936, "earnings_yield": 0.65, "ebitda_to_ev": 0.5169, "shareholder_yield": 0.0058, "roe": 0.0297, "piotroski_f_score": 5, "momentum_12_1": 0.3506, "volatility_252d": 0.5349 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:03.649770+00:00", "batch_id": "" }, "size": { "price_close": 0.5, "market_cap": 47779516, "market_cap_usd": 47779516, "enterprise_value": 36847646, "shares_outstanding": 95559032, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.4936, "pb_ratio": 0.5193, "ptbv_ratio": 0.5193, "ps_ratio": 0.8883, "pcf_ratio": null, "pfcf_ratio": 54.7685, "ev_ebitda": 1.9347, "ev_ebit": 1.5386, "ev_sales": 0.685, "ev_fcf": 42.2375, "earnings_yield": 0.65, "fcf_yield": 0.0237, "price_to_sales": 0.8883, "price_to_book": 0.5193, "price_to_cashflow": null, "ebitda_to_ev": 0.5169, "sales_yield": 1.4598 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0058, "shareholder_yield": 0.0058, "debt_paydown_yield": 0.0028, "total_yield": 0.0086 }, "quality": { "gross_margin": 0.8573, "operating_margin": 0.4452, "net_margin": 0.0508, "ebitda_margin": 0.3541, "fcf_margin": 0.0162, "roe": 0.0297, "roa": 0.0239, "roic": 0.2215, "roc_greenblatt": null, "asset_turnover": 0.4715, "cash_conversion": 0.3194, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.06, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4042, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.574, "debt_to_assets": 0.0081, "interest_coverage": 34.9698, "current_ratio": 0.7799, "quick_ratio": 0.7799, "net_debt": -10931870, "local_beta": -0.8387, "volatility_252d": 0.5349, "volatility_60d": 1.2855, "max_drawdown_12m": -0.2397, "risk_adjusted_momentum": 0.6556 }, "growth": { "revenue_growth_1y": 0.1468, "revenue_growth_3y_cagr": 0.005, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0367, "eps_growth_3y_cagr": -0.4344, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0367, "revenue_growth": 0.1468, "earnings_growth": -0.0367 }, "momentum": { "price_return_1m": -0.0385, "price_return_3m": 0.0989, "price_return_6m": -0.0099, "price_return_9m": 0.3699, "price_return_12m": 0.2987, "price_return_12m_ex1m": 0.3506, "momentum_6m": -0.0099, "momentum_12m": 0.2987, "momentum_12_1": 0.3506, "distance_from_52w_high": -0.1736, "distance_from_52w_low": 0.3889, "relative_strength": 0.2859 }, "raw_ttm": { "revenue_ttm": 53789020, "gross_profit_ttm": 46111232, "ebit_ttm": 23949237, "ebitda_ttm": 19045237, "net_income_ttm": 2731257, "eps_diluted_ttm": 0.0286, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -20116962, "fcf_ttm": 872391, "dividends_paid_ttm": null, "share_repurchases_ttm": -279160, "shares_issued_ttm": null, "interest_expense_ttm": 684855, "cash_and_equivalents": 11855293, "total_current_assets": 16591665, "total_current_liabilities": 21274445, "net_ppe": null, "total_assets": 114084203, "total_debt": 923423, "total_equity": 92008216, "net_working_capital": -16416192, "book_value_per_share": 0.9628, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.9628 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 47, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 25, "rank_pcf": 50, "rank_ev_ebitda": 2, "rank_ev_ebit": 2, "rank_earnings_yield": 2, "rank_fcf_yield": 59, "rank_dividend_yield": 77, "rank_shareholder_yield": 61, "rank_total_yield": 66, "rank_roe": 66, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 30, "rank_fcf_margin": 69, "rank_piotroski": 14, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 29 }, "composites": { "value_composite": 2, "quality_composite": 10, "momentum_composite": 10, "growth_composite": 17, "yield_composite": 89, "svqf_composite": 1, "vc1_composite": 3, "vc2_composite": 5, "vc3_composite": 6, "trending_value_composite": 23, "overall_composite": 2, "quality_value_composite": 0.9391, "os_score": 0.98, "value_percentile": 0.98, "quality_percentile": 0.9, "momentum_percentile": 0.9, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 18, "all_cap_buyback_rank": 7, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 23, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9719, "ticker_id": 22518, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:03.649770+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.5, "market_cap": 47779516, "market_cap_usd": 47779516, "enterprise_value": 36847646, "shares_outstanding": 95559032, "fx_rate_to_usd": null, "pe_ratio": 17.49359947, "pb_ratio": 0.51929619, "ptbv_ratio": 0.51929619, "ps_ratio": 0.88827638, "pcf_ratio": null, "pfcf_ratio": 54.76846506, "ev_ebitda": 1.93474337, "ev_ebit": 1.53857286, "ev_sales": 0.68504029, "ev_fcf": 42.23753569, "earnings_yield": 0.64995297, "fcf_yield": 0.02367562, "dividend_yield": 0, "buyback_yield": 0.00584267, "shareholder_yield": 0.00584267, "debt_paydown_yield": 0.00280267, "total_yield": 0.00864534, "gross_margin": 0.85726105, "operating_margin": 0.44524397, "net_margin": 0.05077722, "ebitda_margin": 0.35407295, "fcf_margin": 0.01621876, "roe": 0.02968493, "roa": 0.02394071, "roic": 0.22154338, "roc_greenblatt": null, "asset_turnover": 0.47148526, "cash_conversion": 0.31941007, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.57399496, "debt_to_assets": 0.00809422, "interest_coverage": 34.96979215, "current_ratio": 0.77988709, "quick_ratio": 0.77988709, "net_debt": -10931870, "revenue_growth_1y": 0.14683137, "revenue_growth_3y_cagr": 0.00495798, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0367253, "eps_growth_3y_cagr": -0.43441326, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.03665609, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.060032, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03846154, "price_return_3m": 0.0989011, "price_return_6m": -0.00990099, "price_return_9m": 0.36986301, "price_return_12m": 0.2987013, "price_return_12m_ex1m": 0.35064935, "distance_from_52w_high": -0.17355372, "distance_from_52w_low": 0.38888889, "relative_strength": 0.28585451, "local_beta": -0.8387, "volatility_252d": 0.534879, "volatility_60d": 1.285519, "max_drawdown_12m": -0.23966942, "revenue_ttm": 53789020, "gross_profit_ttm": 46111232, "ebit_ttm": 23949237, "ebitda_ttm": 19045237, "net_income_ttm": 2731257, "eps_diluted_ttm": 0.02858188, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -20116962, "fcf_ttm": 872391, "dividends_paid_ttm": null, "share_repurchases_ttm": -279160, "shares_issued_ttm": null, "interest_expense_ttm": 684855, "cash_and_equivalents": 11855293, "total_current_assets": 16591665, "total_current_liabilities": 21274445, "net_ppe": null, "total_assets": 114084203, "total_debt": 923423, "total_equity": 92008216, "net_working_capital": -16416192, "book_value_per_share": 0.96284165, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.96284165, "universe_ticker_count": 570, "sector": "Energy", "rank_pe": 47, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 25, "rank_pcf": 50, "rank_ev_ebitda": 2, "rank_ev_ebit": 2, "rank_earnings_yield": 2, "rank_fcf_yield": 59, "rank_dividend_yield": 77, "rank_shareholder_yield": 61, "rank_total_yield": 66, "rank_roe": 66, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 30, "rank_fcf_margin": 69, "rank_piotroski": 14, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 29, "value_composite": 2, "quality_composite": 10, "momentum_composite": 10, "growth_composite": 17, "yield_composite": 89, "svqf_composite": 1, "vc1_composite": 3, "vc2_composite": 5, "vc3_composite": 6, "trending_value_composite": 23, "overall_composite": 2, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 18, "all_cap_buyback_rank": 7, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.5, "os": 0.98, "value": 0.98, "quality": 0.9, "momentum": 0.9, "confidence": 0.758, "coverage": 0.848, "pe_ratio": 17.4936, "earnings_yield": 0.65, "shareholder_yield": 0.0058, "roe": 0.0297, "momentum_12_1": 0.3506, "complete_fields": { "id": 9719, "ticker_id": 22518, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:03.649770+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.5, "market_cap": 47779516, "market_cap_usd": 47779516, "enterprise_value": 36847646, "shares_outstanding": 95559032, "fx_rate_to_usd": null, "pe_ratio": 17.49359947, "pb_ratio": 0.51929619, "ptbv_ratio": 0.51929619, "ps_ratio": 0.88827638, "pcf_ratio": null, "pfcf_ratio": 54.76846506, "ev_ebitda": 1.93474337, "ev_ebit": 1.53857286, "ev_sales": 0.68504029, "ev_fcf": 42.23753569, "earnings_yield": 0.64995297, "fcf_yield": 0.02367562, "dividend_yield": 0, "buyback_yield": 0.00584267, "shareholder_yield": 0.00584267, "debt_paydown_yield": 0.00280267, "total_yield": 0.00864534, "gross_margin": 0.85726105, "operating_margin": 0.44524397, "net_margin": 0.05077722, "ebitda_margin": 0.35407295, "fcf_margin": 0.01621876, "roe": 0.02968493, "roa": 0.02394071, "roic": 0.22154338, "roc_greenblatt": null, "asset_turnover": 0.47148526, "cash_conversion": 0.31941007, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.57399496, "debt_to_assets": 0.00809422, "interest_coverage": 34.96979215, "current_ratio": 0.77988709, "quick_ratio": 0.77988709, "net_debt": -10931870, "revenue_growth_1y": 0.14683137, "revenue_growth_3y_cagr": 0.00495798, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0367253, "eps_growth_3y_cagr": -0.43441326, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.03665609, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.060032, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03846154, "price_return_3m": 0.0989011, "price_return_6m": -0.00990099, "price_return_9m": 0.36986301, "price_return_12m": 0.2987013, "price_return_12m_ex1m": 0.35064935, "distance_from_52w_high": -0.17355372, "distance_from_52w_low": 0.38888889, "relative_strength": 0.28585451, "local_beta": -0.8387, "volatility_252d": 0.534879, "volatility_60d": 1.285519, "max_drawdown_12m": -0.23966942, "revenue_ttm": 53789020, "gross_profit_ttm": 46111232, "ebit_ttm": 23949237, "ebitda_ttm": 19045237, "net_income_ttm": 2731257, "eps_diluted_ttm": 0.02858188, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -20116962, "fcf_ttm": 872391, "dividends_paid_ttm": null, "share_repurchases_ttm": -279160, "shares_issued_ttm": null, "interest_expense_ttm": 684855, "cash_and_equivalents": 11855293, "total_current_assets": 16591665, "total_current_liabilities": 21274445, "net_ppe": null, "total_assets": 114084203, "total_debt": 923423, "total_equity": 92008216, "net_working_capital": -16416192, "book_value_per_share": 0.96284165, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.96284165, "universe_ticker_count": 570, "sector": "Energy", "rank_pe": 47, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 25, "rank_pcf": 50, "rank_ev_ebitda": 2, "rank_ev_ebit": 2, "rank_earnings_yield": 2, "rank_fcf_yield": 59, "rank_dividend_yield": 77, "rank_shareholder_yield": 61, "rank_total_yield": 66, "rank_roe": 66, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 30, "rank_fcf_margin": 69, "rank_piotroski": 14, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 29, "value_composite": 2, "quality_composite": 10, "momentum_composite": 10, "growth_composite": 17, "yield_composite": 89, "svqf_composite": 1, "vc1_composite": 3, "vc2_composite": 5, "vc3_composite": 6, "trending_value_composite": 23, "overall_composite": 2, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 18, "all_cap_buyback_rank": 7, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+00:00", "is_restated": false, "income_statement": { "revenue": 53789020, "cost_of_revenue": 7677788, "gross_profit": 46111232, "ebit": 23949237, "ebitda": 19045237, "pretax_income": null, "tax_provision": null, "net_income": 2731257, "net_income_to_common": 2731257, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11855293, "total_current_assets": 16591665, "total_assets": 114084203, "short_term_debt": 121881, "long_term_debt": 801542, "total_debt": 923423, "total_liabilities": null, "total_equity": 92008216, "shares_outstanding": 95559032, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -20116962, "free_cash_flow": 872391, "dividends_paid": null, "share_repurchases": -279160, "shares_issued": null, "net_debt_issued": -133910 }, "complete_fields": { "id": 410435, "ticker_id": 22518, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19045237", "netIncome": "2731257", "grossProfit": "46111232", "totalRevenue": "53789020", "costOfRevenue": "7677788", "interestExpense": "684855", "operatingIncome": "23949237", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15629125" }, "balance": { "totalDebt": "923423", "totalAssets": "114084203", "longTermDebt": "801542", "shortTermDebt": "121881", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "95559032", "totalCurrentAssets": "16591665", "totalShareholderEquity": "92008216", "totalCurrentLiabilities": "21274445", "propertyPlantEquipmentNet": "97492538", "cashAndShortTermInvestments": "11855293" }, "cashflow": { "freeCashFlow": "872391", "dividendsPaid": null, "issuanceOfDebt": "-133910", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-279160", "capitalExpenditures": "-20116962" } }, "revenue": 53789020, "cost_of_revenue": 7677788, "gross_profit": 46111232, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23949237, "depreciation_amortisation": 15629125, "ebitda": 19045237, "interest_expense": 684855, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2731257, "net_income_continuing_ops": null, "net_income_to_common": 2731257, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11855293, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16591665, "net_ppe": 97492538, "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": 114084203, "short_term_debt": 121881, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21274445, "long_term_debt": 801542, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 923423, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 92008216, "shares_outstanding": 95559032, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20116962, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -279160, "shares_issued": null, "net_debt_issued": -133910, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 872391, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19045237", "netIncome": "2731257", "grossProfit": "46111232", "totalRevenue": "53789020", "costOfRevenue": "7677788", "interestExpense": "684855", "operatingIncome": "23949237", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15629125" }, "balance": { "totalDebt": "923423", "totalAssets": "114084203", "longTermDebt": "801542", "shortTermDebt": "121881", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "95559032", "totalCurrentAssets": "16591665", "totalShareholderEquity": "92008216", "totalCurrentLiabilities": "21274445", "propertyPlantEquipmentNet": "97492538", "cashAndShortTermInvestments": "11855293" }, "cashflow": { "freeCashFlow": "872391", "dividendsPaid": null, "issuanceOfDebt": "-133910", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-279160", "capitalExpenditures": "-20116962" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+00:00", "is_restated": false, "income_statement": { "revenue": 46902292, "cost_of_revenue": 2397148, "gross_profit": 44505144, "ebit": 23467807, "ebitda": 18606952, "pretax_income": null, "tax_provision": null, "net_income": 2832406, "net_income_to_common": 2832406, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11391127, "total_current_assets": 19815164, "total_assets": 127686807, "short_term_debt": 106091, "long_term_debt": 976884, "total_debt": 1082975, "total_liabilities": null, "total_equity": 95408781, "shares_outstanding": 95458550, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -36836165, "free_cash_flow": -15785831, "dividends_paid": null, "share_repurchases": -99000, "shares_issued": null, "net_debt_issued": -22117 }, "complete_fields": { "id": 410437, "ticker_id": 22518, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18606952", "netIncome": "2832406", "grossProfit": "44505144", "totalRevenue": "46902292", "costOfRevenue": "2397148", "interestExpense": "691298", "operatingIncome": "23467807", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15083248" }, "balance": { "totalDebt": "1082975", "totalAssets": "127686807", "longTermDebt": "976884", "shortTermDebt": "106091", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "95458550", "totalCurrentAssets": "19815164", "totalShareholderEquity": "95408781", "totalCurrentLiabilities": "29143549", "propertyPlantEquipmentNet": "107871643", "cashAndShortTermInvestments": "11391127" }, "cashflow": { "freeCashFlow": "-15785831", "dividendsPaid": null, "issuanceOfDebt": "3060198", "issuanceOfStock": null, "repaymentOfDebt": "-3082315", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-99000", "capitalExpenditures": "-36836165" } }, "revenue": 46902292, "cost_of_revenue": 2397148, "gross_profit": 44505144, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23467807, "depreciation_amortisation": 15083248, "ebitda": 18606952, "interest_expense": 691298, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2832406, "net_income_continuing_ops": null, "net_income_to_common": 2832406, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11391127, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 19815164, "net_ppe": 107871643, "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": 127686807, "short_term_debt": 106091, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29143549, "long_term_debt": 976884, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1082975, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 95408781, "shares_outstanding": 95458550, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36836165, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -99000, "shares_issued": null, "net_debt_issued": -22117, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -15785831, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18606952", "netIncome": "2832406", "grossProfit": "44505144", "totalRevenue": "46902292", "costOfRevenue": "2397148", "interestExpense": "691298", "operatingIncome": "23467807", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15083248" }, "balance": { "totalDebt": "1082975", "totalAssets": "127686807", "longTermDebt": "976884", "shortTermDebt": "106091", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "95458550", "totalCurrentAssets": "19815164", "totalShareholderEquity": "95408781", "totalCurrentLiabilities": "29143549", "propertyPlantEquipmentNet": "107871643", "cashAndShortTermInvestments": "11391127" }, "cashflow": { "freeCashFlow": "-15785831", "dividendsPaid": null, "issuanceOfDebt": "3060198", "issuanceOfStock": null, "repaymentOfDebt": "-3082315", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-99000", "capitalExpenditures": "-36836165" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+00:00", "is_restated": false, "income_statement": { "revenue": 51436980, "cost_of_revenue": 1955464, "gross_profit": 49481516, "ebit": 34775873, "ebitda": 27588224, "pretax_income": null, "tax_provision": null, "net_income": 16647566, "net_income_to_common": 16647566, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26233914, "total_current_assets": 30161639, "total_assets": 95117173, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 83433360, "shares_outstanding": 95290912, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -22259707, "free_cash_flow": -3305753, "dividends_paid": null, "share_repurchases": -3124838, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 410438, "ticker_id": 22518, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "27588224", "netIncome": "16647566", "grossProfit": "49481516", "totalRevenue": "51436980", "costOfRevenue": "1955464", "interestExpense": "14864", "operatingIncome": "34775873", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10925794" }, "balance": { "totalDebt": null, "totalAssets": "95117173", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "95290912", "totalCurrentAssets": "30161639", "totalShareholderEquity": "83433360", "totalCurrentLiabilities": "11385758", "propertyPlantEquipmentNet": "64955534", "cashAndShortTermInvestments": "26233914" }, "cashflow": { "freeCashFlow": "-3305753", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-3124838", "capitalExpenditures": "-22259707" } }, "revenue": 51436980, "cost_of_revenue": 1955464, "gross_profit": 49481516, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34775873, "depreciation_amortisation": 10925794, "ebitda": 27588224, "interest_expense": 14864, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16647566, "net_income_continuing_ops": null, "net_income_to_common": 16647566, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26233914, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30161639, "net_ppe": 64955534, "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": 95117173, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11385758, "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": 83433360, "shares_outstanding": 95290912, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22259707, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -3124838, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3305753, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "27588224", "netIncome": "16647566", "grossProfit": "49481516", "totalRevenue": "51436980", "costOfRevenue": "1955464", "interestExpense": "14864", "operatingIncome": "34775873", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10925794" }, "balance": { "totalDebt": null, "totalAssets": "95117173", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "95290912", "totalCurrentAssets": "30161639", "totalShareholderEquity": "83433360", "totalCurrentLiabilities": "11385758", "propertyPlantEquipmentNet": "64955534", "cashAndShortTermInvestments": "26233914" }, "cashflow": { "freeCashFlow": "-3305753", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-3124838", "capitalExpenditures": "-22259707" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+00:00", "is_restated": false, "income_statement": { "revenue": 52996833, "cost_of_revenue": 1224860, "gross_profit": 51771973, "ebit": 41257116, "ebitda": 22287757, "pretax_income": null, "tax_provision": null, "net_income": 15096105, "net_income_to_common": 15096105, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33901798, "total_current_assets": 38254546, "total_assets": 93761401, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 71692145, "shares_outstanding": 100245457, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -23821017, "free_cash_flow": 9794019, "dividends_paid": null, "share_repurchases": -555000, "shares_issued": 16245700, "net_debt_issued": -750000 }, "complete_fields": { "id": 410439, "ticker_id": 22518, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22287757", "netIncome": "15096105", "grossProfit": "51771973", "totalRevenue": "52996833", "costOfRevenue": "1224860", "interestExpense": "1200000", "operatingIncome": "41257116", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5991652" }, "balance": { "totalDebt": null, "totalAssets": "93761401", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "100245457", "totalCurrentAssets": "38254546", "totalShareholderEquity": "71692145", "totalCurrentLiabilities": "21995456", "propertyPlantEquipmentNet": "55506855", "cashAndShortTermInvestments": "33901798" }, "cashflow": { "freeCashFlow": "9794019", "dividendsPaid": null, "issuanceOfDebt": "7500000", "issuanceOfStock": "16245700", "repaymentOfDebt": "-8250000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-555000", "capitalExpenditures": "-23821017" } }, "revenue": 52996833, "cost_of_revenue": 1224860, "gross_profit": 51771973, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41257116, "depreciation_amortisation": 5991652, "ebitda": 22287757, "interest_expense": 1200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15096105, "net_income_continuing_ops": null, "net_income_to_common": 15096105, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33901798, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 38254546, "net_ppe": 55506855, "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": 93761401, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21995456, "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": 71692145, "shares_outstanding": 100245457, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23821017, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -555000, "shares_issued": 16245700, "net_debt_issued": -750000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9794019, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22287757", "netIncome": "15096105", "grossProfit": "51771973", "totalRevenue": "52996833", "costOfRevenue": "1224860", "interestExpense": "1200000", "operatingIncome": "41257116", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5991652" }, "balance": { "totalDebt": null, "totalAssets": "93761401", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "100245457", "totalCurrentAssets": "38254546", "totalShareholderEquity": "71692145", "totalCurrentLiabilities": "21995456", "propertyPlantEquipmentNet": "55506855", "cashAndShortTermInvestments": "33901798" }, "cashflow": { "freeCashFlow": "9794019", "dividendsPaid": null, "issuanceOfDebt": "7500000", "issuanceOfStock": "16245700", "repaymentOfDebt": "-8250000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-555000", "capitalExpenditures": "-23821017" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+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": 21344634, "net_debt_issued": -2703383 }, "complete_fields": { "id": 410440, "ticker_id": 22518, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+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": null, "issuanceOfStock": "21344634", "repaymentOfDebt": "-2703383", "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": 21344634, "net_debt_issued": -2703383, "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": null, "issuanceOfStock": "21344634", "repaymentOfDebt": "-2703383", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+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": 11855293, "total_current_assets": 16591665, "total_assets": 114084203, "short_term_debt": 121881, "long_term_debt": 801542, "total_debt": 923423, "total_liabilities": null, "total_equity": 92008216, "shares_outstanding": 95559032, "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": 410434, "ticker_id": 22518, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "923423", "totalAssets": "114084203", "longTermDebt": "801542", "shortTermDebt": "121881", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "95559032", "totalCurrentAssets": "16591665", "totalShareholderEquity": "92008216", "totalCurrentLiabilities": "21274445", "propertyPlantEquipmentNet": "97492538", "cashAndShortTermInvestments": "11855293" } }, "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": 11855293, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16591665, "net_ppe": 97492538, "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": 114084203, "short_term_debt": 121881, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21274445, "long_term_debt": 801542, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 923423, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 92008216, "shares_outstanding": 95559032, "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": "923423", "totalAssets": "114084203", "longTermDebt": "801542", "shortTermDebt": "121881", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "95559032", "totalCurrentAssets": "16591665", "totalShareholderEquity": "92008216", "totalCurrentLiabilities": "21274445", "propertyPlantEquipmentNet": "97492538", "cashAndShortTermInvestments": "11855293" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+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": 11391127, "total_current_assets": 19815164, "total_assets": 127686807, "short_term_debt": 106091, "long_term_debt": 976884, "total_debt": 1082975, "total_liabilities": null, "total_equity": 95408781, "shares_outstanding": 95458550, "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": 410436, "ticker_id": 22518, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:00:10.062807+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1082975", "totalAssets": "127686807", "longTermDebt": "976884", "shortTermDebt": "106091", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "95458550", "totalCurrentAssets": "19815164", "totalShareholderEquity": "95408781", "totalCurrentLiabilities": "29143549", "propertyPlantEquipmentNet": "107871643", "cashAndShortTermInvestments": "11391127" } }, "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": 11391127, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 19815164, "net_ppe": 107871643, "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": 127686807, "short_term_debt": 106091, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29143549, "long_term_debt": 976884, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1082975, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 95408781, "shares_outstanding": 95458550, "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": "1082975", "totalAssets": "127686807", "longTermDebt": "976884", "shortTermDebt": "106091", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "95458550", "totalCurrentAssets": "19815164", "totalShareholderEquity": "95408781", "totalCurrentLiabilities": "29143549", "propertyPlantEquipmentNet": "107871643", "cashAndShortTermInvestments": "11391127" } } } ] }, "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" } ], "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" ] } } }