{ "ticker": { "uuid": "82983057-ed91-47a1-8991-bddc689d4f2f", "symbol": "AVH", "name": "AVITA Medical, Inc.", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/82983057-ed91-47a1-8991-bddc689d4f2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/82983057-ed91-47a1-8991-bddc689d4f2f/" }, "ticker_metadata": { "id": 22363, "uuid": "82983057-ed91-47a1-8991-bddc689d4f2f", "symbol": "AVH", "name": "AVITA Medical, Inc.", "asset_type": "equity", "market_cap": 180813040, "stock_exchange_id": 9, "industry": "Medical Devices", "sector": "Healthcare", "description": "AVITA Medical, Inc., together with its subsidiaries, operates as a therapeutic acute wound care company in the United States, Japan, the European Union, Australia, and the United Kingdom. The company's lead product is the RECELL System, a cell harvesting device used for the treatment of thermal burn wounds and full-thickness skin defects, as well as for repigmentation of stable depigmented vitiligo lesions. It also provides RECALL autologous cell harvesting device, which can treat areas of up to 1,920 cm2; RECELL autologous cell harvesting device with ease-of-use, an enhanced ease-of-use device that can treat areas of up to 1,920 cm\u00b2; and RECELL GO mini autologous cell harvesting device, a line extension of the RECELL GO system to treat smaller wounds up to 480 cm2, as well as RECELL GO autologous cell harvesting device consisting of RECELL GO processing device, which controls and manages the pressure applied to disaggregate the donor skin cells and controls the incubation time of the RECELL Enzyme to optimize cell yield and promote cell viability; and RECELL GO preparation kit, which can treat areas up to 1,920 cm2. In addition, the company sells and distributes PermeaDerm, a biosynthetic wound matrix and Cohealyx, a collagen-based dermal matrix. It serves hospitals, treatment centers, and distributors. The company was formerly known as AVITA Therapeutics, Inc. and changed its name to AVITA Medical, Inc. in December 2020. AVITA Medical, Inc. is headquartered in Valencia, California.", "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": "82983057-ed91-47a1-8991-bddc689d4f2f", "symbol": "AVH", "name": "AVITA Medical, Inc.", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/82983057-ed91-47a1-8991-bddc689d4f2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/82983057-ed91-47a1-8991-bddc689d4f2f/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.82, "value": 0.72, "quality": 0.7, "momentum": 0.72, "coverage": 0.727, "confidence": 0.727, "delta": null }, "headline_factors": { "price": 1.16, "market_cap": 178504796.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0829, "roe": 1.9571, "piotroski_f_score": 2, "momentum_12_1": -0.349, "volatility_252d": 0.6737 }, "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": true }, "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": "2026-06-07T16:36:34.230549+00:00", "batch_id": "" }, "size": { "price_close": 1.16, "market_cap": 178504796.2, "market_cap_usd": 178504796.2, "enterprise_value": 218315796.2, "shares_outstanding": 153883445, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.4674, "pcf_ratio": null, "pfcf_ratio": -5.495, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 3.0177, "ev_fcf": -6.7205, "earnings_yield": null, "fcf_yield": -0.1488, "price_to_sales": 2.4674, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.3314 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0829, "shareholder_yield": -0.0829, "debt_paydown_yield": null, "total_yield": -0.0829 }, "quality": { "gross_margin": 0.8136, "operating_margin": -0.5462, "net_margin": -0.6267, "ebitda_margin": -0.5211, "fcf_margin": -0.449, "roe": 1.9571, "roa": -0.8796, "roic": -1.7804, "roc_greenblatt": -2.8877, "asset_turnover": 1.4036, "cash_conversion": 0.7165, "accruals_ratio": -0.279, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.1409, "revenue_stability_5y": 0.2979, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.142, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.056, "debt_to_assets": 0.9336, "interest_coverage": -7.6072, "current_ratio": 0.4747, "quick_ratio": 0.4747, "net_debt": 39811000, "local_beta": 1.7349, "volatility_252d": 0.6737, "volatility_60d": 1.5025, "max_drawdown_12m": -0.4432, "risk_adjusted_momentum": -0.5181 }, "growth": { "revenue_growth_1y": 0.1145, "revenue_growth_3y_cagr": 0.2766, "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": -4.1903, "revenue_growth": 0.1145, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0128, "price_return_3m": -0.1533, "price_return_6m": 0.0892, "price_return_9m": -0.1343, "price_return_12m": -0.3573, "price_return_12m_ex1m": -0.349, "momentum_6m": 0.0892, "momentum_12m": -0.3573, "momentum_12_1": -0.349, "distance_from_52w_high": -0.3573, "distance_from_52w_low": 0.1542, "relative_strength": -0.3702 }, "raw_ttm": { "revenue_ttm": 72346000, "gross_profit_ttm": 58863000, "ebit_ttm": -39512000, "ebitda_ttm": -37701000, "net_income_ttm": -45339000, "eps_diluted_ttm": -0.2946, "operating_cash_flow_ttm": -30958000, "capital_expenditure_ttm": -1527000, "fcf_ttm": -32485000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 14792000, "interest_expense_ttm": 5194000, "cash_and_equivalents": 8309000, "total_current_assets": 31647000, "total_current_liabilities": 66671000, "net_ppe": 10877000, "total_assets": 51544000, "total_debt": 48120000, "total_equity": -23166000, "net_working_capital": 2806000, "book_value_per_share": -0.1505, "retained_earnings": null, "preferred_stock": 0, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "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": 28, "quality_composite": 30, "momentum_composite": 28, "growth_composite": 28, "yield_composite": 28, "svqf_composite": 27, "vc1_composite": 28, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.7099, "os_score": 0.82, "value_percentile": 0.72, "quality_percentile": 0.7, "momentum_percentile": 0.72, "factor_coverage": 0.727, "signal_confidence": 0.727, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 35, "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": true } } }, "latest_snapshot_fields": { "id": 9443, "ticker_id": 22363, "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": "2026-06-07T16:36:34.230549+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.16, "market_cap": 178504796.2, "market_cap_usd": 178504796.2, "enterprise_value": 218315796.2, "shares_outstanding": 153883445, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.46737617, "pcf_ratio": null, "pfcf_ratio": -5.49499142, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 3.01766229, "ev_fcf": -6.72051089, "earnings_yield": null, "fcf_yield": -0.14879821, "dividend_yield": 0, "buyback_yield": -0.08286612, "shareholder_yield": -0.08286612, "debt_paydown_yield": null, "total_yield": -0.08286612, "gross_margin": 0.81363171, "operating_margin": -0.54615321, "net_margin": -0.62669671, "ebitda_margin": -0.52112073, "fcf_margin": -0.44902275, "roe": 1.95713546, "roa": -0.87961741, "roic": -1.78035446, "roc_greenblatt": -2.88767083, "asset_turnover": 1.40357753, "cash_conversion": 0.71649132, "accruals_ratio": -0.27900435, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.05596669, "debt_to_assets": 0.93357132, "interest_coverage": -7.60723912, "current_ratio": 0.47467415, "quick_ratio": 0.47467415, "net_debt": 39811000, "revenue_growth_1y": 0.11453518, "revenue_growth_3y_cagr": 0.27658596, "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": -4.19026257, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.140925, "revenue_stability_5y": 0.297908, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01276596, "price_return_3m": -0.15328467, "price_return_6m": 0.08920188, "price_return_9m": -0.13432836, "price_return_12m": -0.35734072, "price_return_12m_ex1m": -0.34903047, "distance_from_52w_high": -0.35734072, "distance_from_52w_low": 0.15422886, "relative_strength": -0.37018751, "local_beta": 1.7349, "volatility_252d": 0.673715, "volatility_60d": 1.502501, "max_drawdown_12m": -0.4432133, "revenue_ttm": 72346000, "gross_profit_ttm": 58863000, "ebit_ttm": -39512000, "ebitda_ttm": -37701000, "net_income_ttm": -45339000, "eps_diluted_ttm": -0.29463208, "operating_cash_flow_ttm": -30958000, "capital_expenditure_ttm": -1527000, "fcf_ttm": -32485000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 14792000, "interest_expense_ttm": 5194000, "cash_and_equivalents": 8309000, "total_current_assets": 31647000, "total_current_liabilities": 66671000, "net_ppe": 10877000, "total_assets": 51544000, "total_debt": 48120000, "total_equity": -23166000, "net_working_capital": 2806000, "book_value_per_share": -0.15054251, "retained_earnings": null, "preferred_stock": 0, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 28, "quality_composite": 30, "momentum_composite": 28, "growth_composite": 28, "yield_composite": 28, "svqf_composite": 27, "vc1_composite": 28, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 35, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.16, "os": 0.82, "value": 0.72, "quality": 0.7, "momentum": 0.72, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0829, "roe": 1.9571, "momentum_12_1": -0.349, "complete_fields": { "id": 9443, "ticker_id": 22363, "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": "2026-06-07T16:36:34.230549+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.16, "market_cap": 178504796.2, "market_cap_usd": 178504796.2, "enterprise_value": 218315796.2, "shares_outstanding": 153883445, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.46737617, "pcf_ratio": null, "pfcf_ratio": -5.49499142, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 3.01766229, "ev_fcf": -6.72051089, "earnings_yield": null, "fcf_yield": -0.14879821, "dividend_yield": 0, "buyback_yield": -0.08286612, "shareholder_yield": -0.08286612, "debt_paydown_yield": null, "total_yield": -0.08286612, "gross_margin": 0.81363171, "operating_margin": -0.54615321, "net_margin": -0.62669671, "ebitda_margin": -0.52112073, "fcf_margin": -0.44902275, "roe": 1.95713546, "roa": -0.87961741, "roic": -1.78035446, "roc_greenblatt": -2.88767083, "asset_turnover": 1.40357753, "cash_conversion": 0.71649132, "accruals_ratio": -0.27900435, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.05596669, "debt_to_assets": 0.93357132, "interest_coverage": -7.60723912, "current_ratio": 0.47467415, "quick_ratio": 0.47467415, "net_debt": 39811000, "revenue_growth_1y": 0.11453518, "revenue_growth_3y_cagr": 0.27658596, "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": -4.19026257, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.140925, "revenue_stability_5y": 0.297908, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01276596, "price_return_3m": -0.15328467, "price_return_6m": 0.08920188, "price_return_9m": -0.13432836, "price_return_12m": -0.35734072, "price_return_12m_ex1m": -0.34903047, "distance_from_52w_high": -0.35734072, "distance_from_52w_low": 0.15422886, "relative_strength": -0.37018751, "local_beta": 1.7349, "volatility_252d": 0.673715, "volatility_60d": 1.502501, "max_drawdown_12m": -0.4432133, "revenue_ttm": 72346000, "gross_profit_ttm": 58863000, "ebit_ttm": -39512000, "ebitda_ttm": -37701000, "net_income_ttm": -45339000, "eps_diluted_ttm": -0.29463208, "operating_cash_flow_ttm": -30958000, "capital_expenditure_ttm": -1527000, "fcf_ttm": -32485000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 14792000, "interest_expense_ttm": 5194000, "cash_and_equivalents": 8309000, "total_current_assets": 31647000, "total_current_liabilities": 66671000, "net_ppe": 10877000, "total_assets": 51544000, "total_debt": 48120000, "total_equity": -23166000, "net_working_capital": 2806000, "book_value_per_share": -0.15054251, "retained_earnings": null, "preferred_stock": 0, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 28, "quality_composite": 30, "momentum_composite": 28, "growth_composite": 28, "yield_composite": 28, "svqf_composite": 27, "vc1_composite": 28, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 35, "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": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "income_statement": { "revenue": 71610000, "cost_of_revenue": 12794000, "gross_profit": 58816000, "ebit": -42534000, "ebitda": -41225000, "pretax_income": null, "tax_provision": null, "net_income": -48587000, "net_income_to_common": -48587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10243000, "total_current_assets": 35490000, "total_assets": 56392000, "short_term_debt": 42984000, "long_term_debt": null, "total_debt": 46048000, "total_liabilities": null, "total_equity": -16650000, "shares_outstanding": 30571662, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -31195000, "capital_expenditure": -1739000, "free_cash_flow": -32934000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14792000, "net_debt_issued": null }, "complete_fields": { "id": 409945, "ticker_id": 22363, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-41225000", "netIncome": "-48587000", "grossProfit": "58816000", "totalRevenue": "71610000", "costOfRevenue": "12794000", "interestExpense": "5004000", "operatingIncome": "-42534000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "20839000", "depreciationAndAmortization": "2347000" }, "balance": { "totalDebt": "46048000", "totalAssets": "56392000", "longTermDebt": null, "shortTermDebt": "42984000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30571662", "totalCurrentAssets": "35490000", "totalShareholderEquity": "-16650000", "totalCurrentLiabilities": "62677000", "propertyPlantEquipmentNet": "11529000", "cashAndShortTermInvestments": "10243000" }, "cashflow": { "freeCashFlow": "-32934000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "14792000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-31195000", "repurchaseOfStock": null, "capitalExpenditures": "-1739000" } }, "revenue": 71610000, "cost_of_revenue": 12794000, "gross_profit": 58816000, "research_and_development": 20839000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42534000, "depreciation_amortisation": 2347000, "ebitda": -41225000, "interest_expense": 5004000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -48587000, "net_income_continuing_ops": null, "net_income_to_common": -48587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10243000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35490000, "net_ppe": 11529000, "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": 56392000, "short_term_debt": 42984000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62677000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46048000, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -16650000, "shares_outstanding": 30571662, "operating_cash_flow": -31195000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14792000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -32934000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-41225000", "netIncome": "-48587000", "grossProfit": "58816000", "totalRevenue": "71610000", "costOfRevenue": "12794000", "interestExpense": "5004000", "operatingIncome": "-42534000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "20839000", "depreciationAndAmortization": "2347000" }, "balance": { "totalDebt": "46048000", "totalAssets": "56392000", "longTermDebt": null, "shortTermDebt": "42984000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30571662", "totalCurrentAssets": "35490000", "totalShareholderEquity": "-16650000", "totalCurrentLiabilities": "62677000", "propertyPlantEquipmentNet": "11529000", "cashAndShortTermInvestments": "10243000" }, "cashflow": { "freeCashFlow": "-32934000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "14792000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-31195000", "repurchaseOfStock": null, "capitalExpenditures": "-1739000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "income_statement": { "revenue": 64251000, "cost_of_revenue": 9094000, "gross_profit": 55157000, "ebit": -56593000, "ebitda": -55304000, "pretax_income": null, "tax_provision": null, "net_income": -61845000, "net_income_to_common": -61845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14050000, "total_current_assets": 57000000, "total_assets": 79711000, "short_term_debt": null, "long_term_debt": 42245000, "total_debt": 45985000, "total_liabilities": null, "total_equity": 4499000, "shares_outstanding": 26354042, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -48939000, "capital_expenditure": -9333000, "free_cash_flow": -58272000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 409950, "ticker_id": 22363, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-55304000", "netIncome": "-61845000", "grossProfit": "55157000", "totalRevenue": "64251000", "costOfRevenue": "9094000", "interestExpense": "5361000", "operatingIncome": "-56593000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "20360000", "depreciationAndAmortization": "1126000" }, "balance": { "totalDebt": "45985000", "totalAssets": "79711000", "longTermDebt": "42245000", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "26354042", "totalCurrentAssets": "57000000", "totalShareholderEquity": "4499000", "totalCurrentLiabilities": "20158000", "propertyPlantEquipmentNet": "13589000", "cashAndShortTermInvestments": "14050000" }, "cashflow": { "freeCashFlow": "-58272000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-48939000", "repurchaseOfStock": null, "capitalExpenditures": "-9333000" } }, "revenue": 64251000, "cost_of_revenue": 9094000, "gross_profit": 55157000, "research_and_development": 20360000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56593000, "depreciation_amortisation": 1126000, "ebitda": -55304000, "interest_expense": 5361000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -61845000, "net_income_continuing_ops": null, "net_income_to_common": -61845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14050000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 57000000, "net_ppe": 13589000, "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": 79711000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20158000, "long_term_debt": 42245000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45985000, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": 4499000, "shares_outstanding": 26354042, "operating_cash_flow": -48939000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -58272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-55304000", "netIncome": "-61845000", "grossProfit": "55157000", "totalRevenue": "64251000", "costOfRevenue": "9094000", "interestExpense": "5361000", "operatingIncome": "-56593000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "20360000", "depreciationAndAmortization": "1126000" }, "balance": { "totalDebt": "45985000", "totalAssets": "79711000", "longTermDebt": "42245000", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "26354042", "totalCurrentAssets": "57000000", "totalShareholderEquity": "4499000", "totalCurrentLiabilities": "20158000", "propertyPlantEquipmentNet": "13589000", "cashAndShortTermInvestments": "14050000" }, "cashflow": { "freeCashFlow": "-58272000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-48939000", "repurchaseOfStock": null, "capitalExpenditures": "-9333000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "income_statement": { "revenue": 50143000, "cost_of_revenue": 7780000, "gross_profit": 42363000, "ebit": -42655000, "ebitda": -33540000, "pretax_income": null, "tax_provision": null, "net_income": -35381000, "net_income_to_common": -35381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22118000, "total_current_assets": 104006000, "total_assets": 111640000, "short_term_debt": null, "long_term_debt": 39812000, "total_debt": 42409000, "total_liabilities": null, "total_equity": 49056000, "shares_outstanding": 25682078, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -38011000, "capital_expenditure": -1447000, "free_cash_flow": -39458000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 38762000 }, "complete_fields": { "id": 409952, "ticker_id": 22363, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-33540000", "netIncome": "-35381000", "grossProfit": "42363000", "totalRevenue": "50143000", "costOfRevenue": "7780000", "interestExpense": "1143000", "operatingIncome": "-42655000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "20821000", "depreciationAndAmortization": "632000" }, "balance": { "totalDebt": "42409000", "totalAssets": "111640000", "longTermDebt": "39812000", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "25682078", "totalCurrentAssets": "104006000", "totalShareholderEquity": "49056000", "totalCurrentLiabilities": "13199000", "propertyPlantEquipmentNet": "4317000", "cashAndShortTermInvestments": "22118000" }, "cashflow": { "freeCashFlow": "-39458000", "dividendsPaid": null, "issuanceOfDebt": "38762000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-38011000", "repurchaseOfStock": null, "capitalExpenditures": "-1447000" } }, "revenue": 50143000, "cost_of_revenue": 7780000, "gross_profit": 42363000, "research_and_development": 20821000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42655000, "depreciation_amortisation": 632000, "ebitda": -33540000, "interest_expense": 1143000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -35381000, "net_income_continuing_ops": null, "net_income_to_common": -35381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22118000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 104006000, "net_ppe": 4317000, "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": 111640000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13199000, "long_term_debt": 39812000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 42409000, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": 49056000, "shares_outstanding": 25682078, "operating_cash_flow": -38011000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 38762000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -39458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-33540000", "netIncome": "-35381000", "grossProfit": "42363000", "totalRevenue": "50143000", "costOfRevenue": "7780000", "interestExpense": "1143000", "operatingIncome": "-42655000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "20821000", "depreciationAndAmortization": "632000" }, "balance": { "totalDebt": "42409000", "totalAssets": "111640000", "longTermDebt": "39812000", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "25682078", "totalCurrentAssets": "104006000", "totalShareholderEquity": "49056000", "totalCurrentLiabilities": "13199000", "propertyPlantEquipmentNet": "4317000", "cashAndShortTermInvestments": "22118000" }, "cashflow": { "freeCashFlow": "-39458000", "dividendsPaid": null, "issuanceOfDebt": "38762000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-38011000", "repurchaseOfStock": null, "capitalExpenditures": "-1447000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "income_statement": { "revenue": 34421000, "cost_of_revenue": 6041000, "gross_profit": 28380000, "ebit": -27505000, "ebitda": -26045000, "pretax_income": null, "tax_provision": null, "net_income": -26665000, "net_income_to_common": -26665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18164000, "total_current_assets": 87458000, "total_assets": 98264000, "short_term_debt": null, "long_term_debt": null, "total_debt": 918000, "total_liabilities": null, "total_equity": 84740000, "shares_outstanding": 25208436, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -19090000, "capital_expenditure": -525000, "free_cash_flow": -19615000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 409953, "ticker_id": 22363, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-26045000", "netIncome": "-26665000", "grossProfit": "28380000", "totalRevenue": "34421000", "costOfRevenue": "6041000", "interestExpense": "16000", "operatingIncome": "-27505000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "13857000", "depreciationAndAmortization": "568000" }, "balance": { "totalDebt": "918000", "totalAssets": "98264000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "25208436", "totalCurrentAssets": "87458000", "totalShareholderEquity": "84740000", "totalCurrentLiabilities": "10693000", "propertyPlantEquipmentNet": "2051000", "cashAndShortTermInvestments": "18164000" }, "cashflow": { "freeCashFlow": "-19615000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-19090000", "repurchaseOfStock": null, "capitalExpenditures": "-525000" } }, "revenue": 34421000, "cost_of_revenue": 6041000, "gross_profit": 28380000, "research_and_development": 13857000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27505000, "depreciation_amortisation": 568000, "ebitda": -26045000, "interest_expense": 16000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -26665000, "net_income_continuing_ops": null, "net_income_to_common": -26665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18164000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 87458000, "net_ppe": 2051000, "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": 98264000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10693000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 918000, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": 84740000, "shares_outstanding": 25208436, "operating_cash_flow": -19090000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -525000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -19615000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-26045000", "netIncome": "-26665000", "grossProfit": "28380000", "totalRevenue": "34421000", "costOfRevenue": "6041000", "interestExpense": "16000", "operatingIncome": "-27505000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "13857000", "depreciationAndAmortization": "568000" }, "balance": { "totalDebt": "918000", "totalAssets": "98264000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "25208436", "totalCurrentAssets": "87458000", "totalShareholderEquity": "84740000", "totalCurrentLiabilities": "10693000", "propertyPlantEquipmentNet": "2051000", "cashAndShortTermInvestments": "18164000" }, "cashflow": { "freeCashFlow": "-19615000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-19090000", "repurchaseOfStock": null, "capitalExpenditures": "-525000" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+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": 69106000, "net_debt_issued": -11000 }, "complete_fields": { "id": 409954, "ticker_id": 22363, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "69106000", "repaymentOfDebt": "-11000", "fiscalDateEnding": "2021-06-30", "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": 69106000, "net_debt_issued": -11000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "69106000", "repaymentOfDebt": "-11000", "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "income_statement": { "revenue": 19251000, "cost_of_revenue": 3523000, "gross_profit": 15728000, "ebit": -8803000, "ebitda": -8571000, "pretax_income": null, "tax_provision": null, "net_income": -10611000, "net_income_to_common": -10611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8309000, "total_current_assets": 31647000, "total_assets": 51544000, "short_term_debt": 46139000, "long_term_debt": null, "total_debt": 48120000, "total_liabilities": null, "total_equity": -23166000, "shares_outstanding": 30776689, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10072000, "capital_expenditure": -22000, "free_cash_flow": -10094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6097000 }, "complete_fields": { "id": 409943, "ticker_id": 22363, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-8571000", "netIncome": "-10611000", "grossProfit": "15728000", "totalRevenue": "19251000", "costOfRevenue": "3523000", "interestExpense": "1424000", "operatingIncome": "-8803000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "5629000", "depreciationAndAmortization": "627000" }, "balance": { "totalDebt": "48120000", "totalAssets": "51544000", "longTermDebt": null, "shortTermDebt": "46139000", "preferredStock": "0", "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30776689", "totalCurrentAssets": "31647000", "totalShareholderEquity": "-23166000", "totalCurrentLiabilities": "66671000", "propertyPlantEquipmentNet": "10877000", "cashAndShortTermInvestments": "8309000" }, "cashflow": { "freeCashFlow": "-10094000", "dividendsPaid": null, "issuanceOfDebt": "49081000", "issuanceOfStock": null, "repaymentOfDebt": "-42984000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-10072000", "repurchaseOfStock": null, "capitalExpenditures": "-22000" } }, "revenue": 19251000, "cost_of_revenue": 3523000, "gross_profit": 15728000, "research_and_development": 5629000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8803000, "depreciation_amortisation": 627000, "ebitda": -8571000, "interest_expense": 1424000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10611000, "net_income_continuing_ops": null, "net_income_to_common": -10611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8309000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31647000, "net_ppe": 10877000, "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": 51544000, "short_term_debt": 46139000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66671000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 48120000, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -23166000, "shares_outstanding": 30776689, "operating_cash_flow": -10072000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6097000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-8571000", "netIncome": "-10611000", "grossProfit": "15728000", "totalRevenue": "19251000", "costOfRevenue": "3523000", "interestExpense": "1424000", "operatingIncome": "-8803000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "5629000", "depreciationAndAmortization": "627000" }, "balance": { "totalDebt": "48120000", "totalAssets": "51544000", "longTermDebt": null, "shortTermDebt": "46139000", "preferredStock": "0", "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30776689", "totalCurrentAssets": "31647000", "totalShareholderEquity": "-23166000", "totalCurrentLiabilities": "66671000", "propertyPlantEquipmentNet": "10877000", "cashAndShortTermInvestments": "8309000" }, "cashflow": { "freeCashFlow": "-10094000", "dividendsPaid": null, "issuanceOfDebt": "49081000", "issuanceOfStock": null, "repaymentOfDebt": "-42984000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-10072000", "repurchaseOfStock": null, "capitalExpenditures": "-22000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "income_statement": { "revenue": 17615000, "cost_of_revenue": 3304000, "gross_profit": 14311000, "ebit": -10408000, "ebitda": -9688000, "pretax_income": null, "tax_provision": null, "net_income": -11621000, "net_income_to_common": -11621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10243000, "total_current_assets": 35490000, "total_assets": 56392000, "short_term_debt": 42984000, "long_term_debt": null, "total_debt": 46048000, "total_liabilities": null, "total_equity": -16650000, "shares_outstanding": 30571662, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5438000, "capital_expenditure": -26000, "free_cash_flow": -5464000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 409944, "ticker_id": 22363, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-9688000", "netIncome": "-11621000", "grossProfit": "14311000", "totalRevenue": "17615000", "costOfRevenue": "3304000", "interestExpense": "1250000", "operatingIncome": "-10408000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "5691000", "depreciationAndAmortization": "700000" }, "balance": { "totalDebt": "46048000", "totalAssets": "56392000", "longTermDebt": null, "shortTermDebt": "42984000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30571662", "totalCurrentAssets": "35490000", "totalShareholderEquity": "-16650000", "totalCurrentLiabilities": "62677000", "propertyPlantEquipmentNet": "11529000", "cashAndShortTermInvestments": "10243000" }, "cashflow": { "freeCashFlow": "-5464000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-5438000", "repurchaseOfStock": null, "capitalExpenditures": "-26000" } }, "revenue": 17615000, "cost_of_revenue": 3304000, "gross_profit": 14311000, "research_and_development": 5691000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10408000, "depreciation_amortisation": 700000, "ebitda": -9688000, "interest_expense": 1250000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11621000, "net_income_continuing_ops": null, "net_income_to_common": -11621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10243000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 35490000, "net_ppe": 11529000, "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": 56392000, "short_term_debt": 42984000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62677000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46048000, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -16650000, "shares_outstanding": 30571662, "operating_cash_flow": -5438000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -26000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5464000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-9688000", "netIncome": "-11621000", "grossProfit": "14311000", "totalRevenue": "17615000", "costOfRevenue": "3304000", "interestExpense": "1250000", "operatingIncome": "-10408000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "5691000", "depreciationAndAmortization": "700000" }, "balance": { "totalDebt": "46048000", "totalAssets": "56392000", "longTermDebt": null, "shortTermDebt": "42984000", "preferredStock": "0", "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30571662", "totalCurrentAssets": "35490000", "totalShareholderEquity": "-16650000", "totalCurrentLiabilities": "62677000", "propertyPlantEquipmentNet": "11529000", "cashAndShortTermInvestments": "10243000" }, "cashflow": { "freeCashFlow": "-5464000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-5438000", "repurchaseOfStock": null, "capitalExpenditures": "-26000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "income_statement": { "revenue": 17062000, "cost_of_revenue": 3187000, "gross_profit": 13875000, "ebit": -9153000, "ebitda": -11330000, "pretax_income": null, "tax_provision": null, "net_income": -13187000, "net_income_to_common": -13187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15422000, "total_current_assets": 41367000, "total_assets": 63728000, "short_term_debt": 42449000, "long_term_debt": null, "total_debt": 44773000, "total_liabilities": null, "total_equity": -6666000, "shares_outstanding": 30493111, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5219000, "capital_expenditure": -955000, "free_cash_flow": -6174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 409946, "ticker_id": 22363, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11330000", "netIncome": "-13187000", "grossProfit": "13875000", "totalRevenue": "17062000", "costOfRevenue": "3187000", "interestExpense": "1268000", "operatingIncome": "-9153000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "3748000", "depreciationAndAmortization": "574000" }, "balance": { "totalDebt": "44773000", "totalAssets": "63728000", "longTermDebt": null, "shortTermDebt": "42449000", "preferredStock": "0", "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30493111", "totalCurrentAssets": "41367000", "totalShareholderEquity": "-6666000", "totalCurrentLiabilities": "61831000", "propertyPlantEquipmentNet": "13012000", "cashAndShortTermInvestments": "15422000" }, "cashflow": { "freeCashFlow": "-6174000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-5219000", "repurchaseOfStock": null, "capitalExpenditures": "-955000" } }, "revenue": 17062000, "cost_of_revenue": 3187000, "gross_profit": 13875000, "research_and_development": 3748000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9153000, "depreciation_amortisation": 574000, "ebitda": -11330000, "interest_expense": 1268000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13187000, "net_income_continuing_ops": null, "net_income_to_common": -13187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15422000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 41367000, "net_ppe": 13012000, "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": 63728000, "short_term_debt": 42449000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61831000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 44773000, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -6666000, "shares_outstanding": 30493111, "operating_cash_flow": -5219000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -955000, "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": -6174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11330000", "netIncome": "-13187000", "grossProfit": "13875000", "totalRevenue": "17062000", "costOfRevenue": "3187000", "interestExpense": "1268000", "operatingIncome": "-9153000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "3748000", "depreciationAndAmortization": "574000" }, "balance": { "totalDebt": "44773000", "totalAssets": "63728000", "longTermDebt": null, "shortTermDebt": "42449000", "preferredStock": "0", "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "30493111", "totalCurrentAssets": "41367000", "totalShareholderEquity": "-6666000", "totalCurrentLiabilities": "61831000", "propertyPlantEquipmentNet": "13012000", "cashAndShortTermInvestments": "15422000" }, "cashflow": { "freeCashFlow": "-6174000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-5219000", "repurchaseOfStock": null, "capitalExpenditures": "-955000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "income_statement": { "revenue": 18418000, "cost_of_revenue": 3469000, "gross_profit": 14949000, "ebit": -11148000, "ebitda": -8112000, "pretax_income": null, "tax_provision": null, "net_income": -9920000, "net_income_to_common": -9920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12216000, "total_current_assets": 36253000, "total_assets": 58134000, "short_term_debt": 42216000, "long_term_debt": null, "total_debt": 44588000, "total_liabilities": null, "total_equity": -12892000, "shares_outstanding": 26613678, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10229000, "capital_expenditure": -524000, "free_cash_flow": -10753000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 409947, "ticker_id": 22363, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-8112000", "netIncome": "-9920000", "grossProfit": "14949000", "totalRevenue": "18418000", "costOfRevenue": "3469000", "interestExpense": "1252000", "operatingIncome": "-11148000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "5117000", "depreciationAndAmortization": "552000" }, "balance": { "totalDebt": "44588000", "totalAssets": "58134000", "longTermDebt": null, "shortTermDebt": "42216000", "preferredStock": "0", "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "26613678", "totalCurrentAssets": "36253000", "totalShareholderEquity": "-12892000", "totalCurrentLiabilities": "62602000", "propertyPlantEquipmentNet": "12821000", "cashAndShortTermInvestments": "12216000" }, "cashflow": { "freeCashFlow": "-10753000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-10229000", "repurchaseOfStock": null, "capitalExpenditures": "-524000" } }, "revenue": 18418000, "cost_of_revenue": 3469000, "gross_profit": 14949000, "research_and_development": 5117000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11148000, "depreciation_amortisation": 552000, "ebitda": -8112000, "interest_expense": 1252000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9920000, "net_income_continuing_ops": null, "net_income_to_common": -9920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12216000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36253000, "net_ppe": 12821000, "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": 58134000, "short_term_debt": 42216000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62602000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 44588000, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -12892000, "shares_outstanding": 26613678, "operating_cash_flow": -10229000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -524000, "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": -10753000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-8112000", "netIncome": "-9920000", "grossProfit": "14949000", "totalRevenue": "18418000", "costOfRevenue": "3469000", "interestExpense": "1252000", "operatingIncome": "-11148000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "5117000", "depreciationAndAmortization": "552000" }, "balance": { "totalDebt": "44588000", "totalAssets": "58134000", "longTermDebt": null, "shortTermDebt": "42216000", "preferredStock": "0", "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "26613678", "totalCurrentAssets": "36253000", "totalShareholderEquity": "-12892000", "totalCurrentLiabilities": "62602000", "propertyPlantEquipmentNet": "12821000", "cashAndShortTermInvestments": "12216000" }, "cashflow": { "freeCashFlow": "-10753000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-10229000", "repurchaseOfStock": null, "capitalExpenditures": "-524000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "income_statement": { "revenue": 18514000, "cost_of_revenue": 2833000, "gross_profit": 15681000, "ebit": -11827000, "ebitda": -12097000, "pretax_income": null, "tax_provision": null, "net_income": -13859000, "net_income_to_common": -13859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14870000, "total_current_assets": 47967000, "total_assets": 69556000, "short_term_debt": null, "long_term_debt": 41464000, "total_debt": 44073000, "total_liabilities": null, "total_equity": -4571000, "shares_outstanding": 26434658, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10309000, "capital_expenditure": -234000, "free_cash_flow": -10543000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 409948, "ticker_id": 22363, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-12097000", "netIncome": "-13859000", "grossProfit": "15681000", "totalRevenue": "18514000", "costOfRevenue": "2833000", "interestExpense": "1233000", "operatingIncome": "-11827000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "6284000", "depreciationAndAmortization": "521000" }, "balance": { "totalDebt": "44073000", "totalAssets": "69556000", "longTermDebt": "41464000", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "26434658", "totalCurrentAssets": "47967000", "totalShareholderEquity": "-4571000", "totalCurrentLiabilities": "22956000", "propertyPlantEquipmentNet": "13250000", "cashAndShortTermInvestments": "14870000" }, "cashflow": { "freeCashFlow": "-10543000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-10309000", "repurchaseOfStock": null, "capitalExpenditures": "-234000" } }, "revenue": 18514000, "cost_of_revenue": 2833000, "gross_profit": 15681000, "research_and_development": 6284000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11827000, "depreciation_amortisation": 521000, "ebitda": -12097000, "interest_expense": 1233000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13859000, "net_income_continuing_ops": null, "net_income_to_common": -13859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14870000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 47967000, "net_ppe": 13250000, "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": 69556000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22956000, "long_term_debt": 41464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 44073000, "preferred_stock": 0, "minority_interest": null, "retained_earnings": null, "total_equity": -4571000, "shares_outstanding": 26434658, "operating_cash_flow": -10309000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -234000, "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": -10543000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-12097000", "netIncome": "-13859000", "grossProfit": "15681000", "totalRevenue": "18514000", "costOfRevenue": "2833000", "interestExpense": "1233000", "operatingIncome": "-11827000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "6284000", "depreciationAndAmortization": "521000" }, "balance": { "totalDebt": "44073000", "totalAssets": "69556000", "longTermDebt": "41464000", "shortTermDebt": null, "preferredStock": "0", "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "26434658", "totalCurrentAssets": "47967000", "totalShareholderEquity": "-4571000", "totalCurrentLiabilities": "22956000", "propertyPlantEquipmentNet": "13250000", "cashAndShortTermInvestments": "14870000" }, "cashflow": { "freeCashFlow": "-10543000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-10309000", "repurchaseOfStock": null, "capitalExpenditures": "-234000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+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": 42245000, "total_debt": 42245000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 409949, "ticker_id": 22363, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "42245000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": 42245000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 42245000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "42245000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+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": 42547000, "total_debt": 42547000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 409951, "ticker_id": 22363, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:54:49.871412+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "42547000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "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": 42547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 42547000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "42547000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }