{ "ticker": { "uuid": "97029059-7901-49f3-9bea-8133ac731052", "symbol": "MMS", "name": "McMillan Shakespeare Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Staffing & Employment Services", "page_url": "https://sharemaestro.com/factors/ticker/97029059-7901-49f3-9bea-8133ac731052/", "api_url": "https://sharemaestro.com/factors/api/tickers/97029059-7901-49f3-9bea-8133ac731052/" }, "ticker_metadata": { "id": 24078, "uuid": "97029059-7901-49f3-9bea-8133ac731052", "symbol": "MMS", "name": "McMillan Shakespeare Limited", "asset_type": "equity", "market_cap": 1271681664, "stock_exchange_id": 9, "industry": "Staffing & Employment Services", "sector": "Industrials", "description": "McMillan Shakespeare Limited provides salary packaging, novated leasing, disability plan management, support co-ordination, asset management, and related financial products and services in Australia and New Zealand. It operates through Group Remuneration Services, Asset Management Services, and Plan and Support Services segments. The Group Remuneration Services segment offers salary packaging and ancillary services, including novated leasing asset, motor vehicle administration, and other services. The Asset Management Services segment provides financing and ancillary management services related with motor and commercial vehicles, and equipment. The Plan and Support Services segment offers plan management and support coordination services to participants in the national disability insurance scheme. It serves federal and state governments, public and private sectors, and health and charitable organizations. The company was founded in 1988 and is headquartered in Melbourne, 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": "97029059-7901-49f3-9bea-8133ac731052", "symbol": "MMS", "name": "McMillan Shakespeare Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Staffing & Employment Services", "page_url": "https://sharemaestro.com/factors/ticker/97029059-7901-49f3-9bea-8133ac731052/", "api_url": "https://sharemaestro.com/factors/api/tickers/97029059-7901-49f3-9bea-8133ac731052/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.43, "value": 0.04, "quality": 0.85, "momentum": 0.9, "coverage": 0.848, "confidence": 0.516, "delta": null }, "headline_factors": { "price": 19.26, "market_cap": 1341324642.24, "pe_ratio": 14.0693, "earnings_yield": 0.0237, "ebitda_to_ev": 0.1242, "shareholder_yield": 0.0796, "roe": 0.8452, "piotroski_f_score": 3, "momentum_12_1": 0.2666, "volatility_252d": 0.3061 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:13.552124+00:00", "batch_id": "" }, "size": { "price_close": 19.26, "market_cap": 1341324642.24, "market_cap_usd": 1341324642.24, "enterprise_value": 1973399642.24, "shares_outstanding": 69643024, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.0693, "pb_ratio": 11.8919, "ptbv_ratio": 11.8919, "ps_ratio": 3.0791, "pcf_ratio": null, "pfcf_ratio": -16.9822, "ev_ebitda": 8.0518, "ev_ebit": 42.2823, "ev_sales": 4.53, "ev_fcf": -24.9848, "earnings_yield": 0.0237, "fcf_yield": -0.04, "price_to_sales": 3.0791, "price_to_book": 11.8919, "price_to_cashflow": null, "ebitda_to_ev": 0.1242, "sales_yield": 0.2207 }, "yield": { "dividend_yield": 0.0774, "buyback_yield": 0.0023, "shareholder_yield": 0.0796, "debt_paydown_yield": 0, "total_yield": 0.0796 }, "quality": { "gross_margin": 1, "operating_margin": 0.1071, "net_margin": 0.2189, "ebitda_margin": 0.5626, "fcf_margin": -0.1813, "roe": 0.8452, "roa": 0.0644, "roic": 0.047, "roc_greenblatt": null, "asset_turnover": 0.2944, "cash_conversion": -0.8285, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0951, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2944, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.579, "debt_to_assets": 0.5124, "interest_coverage": 1.1781, "current_ratio": 1.0539, "quick_ratio": 1.0539, "net_debt": 632075000, "local_beta": 0.8157, "volatility_252d": 0.3061, "volatility_60d": 0.6959, "max_drawdown_12m": -0.2403, "risk_adjusted_momentum": 0.8709 }, "growth": { "revenue_growth_1y": 0.048, "revenue_growth_3y_cagr": 0.0079, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1411, "eps_growth_3y_cagr": 0.1066, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1246, "revenue_growth": 0.048, "earnings_growth": 0.1411 }, "momentum": { "price_return_1m": 0.0422, "price_return_3m": 0.2752, "price_return_6m": 0.1629, "price_return_9m": 0.0785, "price_return_12m": 0.3201, "price_return_12m_ex1m": 0.2666, "momentum_6m": 0.1629, "momentum_12m": 0.3201, "momentum_12_1": 0.2666, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4058, "relative_strength": 0.3072 }, "raw_ttm": { "revenue_ttm": 435625000, "gross_profit_ttm": 435625000, "ebit_ttm": 46672000, "ebitda_ttm": 245088000, "net_income_ttm": 95337000, "eps_diluted_ttm": 1.3689, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -19285000, "fcf_ttm": -78984000, "dividends_paid_ttm": -103768000, "share_repurchases_ttm": -3062000, "shares_issued_ttm": null, "interest_expense_ttm": 39616000, "cash_and_equivalents": 126285000, "total_current_assets": 711195000, "total_current_liabilities": 674792000, "net_ppe": null, "total_assets": 1479925000, "total_debt": 758360000, "total_equity": 112793000, "net_working_capital": -11571000, "book_value_per_share": 1.6196, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.6196 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 37, "rank_pb": 93, "rank_ptbv": 93, "rank_ps": 57, "rank_pcf": 50, "rank_ev_ebitda": 36, "rank_ev_ebit": 85, "rank_earnings_yield": 85, "rank_fcf_yield": 84, "rank_dividend_yield": 12, "rank_shareholder_yield": 14, "rank_total_yield": 21, "rank_roe": 2, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 15, "rank_fcf_margin": 83, "rank_piotroski": 65, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 28 }, "composites": { "value_composite": 96, "quality_composite": 15, "momentum_composite": 10, "growth_composite": 84, "yield_composite": 5, "svqf_composite": 97, "vc1_composite": 86, "vc2_composite": 15, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.1844, "os_score": 0.43, "value_percentile": 0.04, "quality_percentile": 0.85, "momentum_percentile": 0.9, "factor_coverage": 0.848, "signal_confidence": 0.516, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 10392, "ticker_id": 24078, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:13.552124+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.26, "market_cap": 1341324642.24, "market_cap_usd": 1341324642.24, "enterprise_value": 1973399642.24, "shares_outstanding": 69643024, "fx_rate_to_usd": null, "pe_ratio": 14.06929778, "pb_ratio": 11.89191388, "ptbv_ratio": 11.89191388, "ps_ratio": 3.07908096, "pcf_ratio": null, "pfcf_ratio": -16.98223238, "ev_ebitda": 8.05180034, "ev_ebit": 42.28230293, "ev_sales": 4.53004222, "ev_fcf": -24.98480252, "earnings_yield": 0.02365056, "fcf_yield": -0.04002433, "dividend_yield": 0.07736233, "buyback_yield": 0.00228282, "shareholder_yield": 0.07964515, "debt_paydown_yield": 0, "total_yield": 0.07964515, "gross_margin": 1, "operating_margin": 0.10713802, "net_margin": 0.21885108, "ebitda_margin": 0.56261234, "fcf_margin": -0.18131191, "roe": 0.84523862, "roa": 0.06442016, "roic": 0.04699356, "roc_greenblatt": null, "asset_turnover": 0.29435613, "cash_conversion": -0.82847163, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.57897163, "debt_to_assets": 0.51243137, "interest_coverage": 1.17810985, "current_ratio": 1.05394699, "quick_ratio": 1.05394699, "net_debt": 632075000, "revenue_growth_1y": 0.0480144, "revenue_growth_3y_cagr": 0.00786422, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.14111817, "eps_growth_3y_cagr": 0.1066268, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.12457701, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.095112, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04220779, "price_return_3m": 0.27524316, "price_return_6m": 0.16293905, "price_return_9m": 0.07852647, "price_return_12m": 0.32008894, "price_return_12m_ex1m": 0.2666274, "distance_from_52w_high": 0, "distance_from_52w_low": 0.40583942, "relative_strength": 0.30724215, "local_beta": 0.8157, "volatility_252d": 0.306138, "volatility_60d": 0.695862, "max_drawdown_12m": -0.24026464, "revenue_ttm": 435625000, "gross_profit_ttm": 435625000, "ebit_ttm": 46672000, "ebitda_ttm": 245088000, "net_income_ttm": 95337000, "eps_diluted_ttm": 1.36893826, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -19285000, "fcf_ttm": -78984000, "dividends_paid_ttm": -103768000, "share_repurchases_ttm": -3062000, "shares_issued_ttm": null, "interest_expense_ttm": 39616000, "cash_and_equivalents": 126285000, "total_current_assets": 711195000, "total_current_liabilities": 674792000, "net_ppe": null, "total_assets": 1479925000, "total_debt": 758360000, "total_equity": 112793000, "net_working_capital": -11571000, "book_value_per_share": 1.61958791, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.61958791, "universe_ticker_count": 570, "sector": "Industrials", "rank_pe": 37, "rank_pb": 93, "rank_ptbv": 93, "rank_ps": 57, "rank_pcf": 50, "rank_ev_ebitda": 36, "rank_ev_ebit": 85, "rank_earnings_yield": 85, "rank_fcf_yield": 84, "rank_dividend_yield": 12, "rank_shareholder_yield": 14, "rank_total_yield": 21, "rank_roe": 2, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 15, "rank_fcf_margin": 83, "rank_piotroski": 65, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 28, "value_composite": 96, "quality_composite": 15, "momentum_composite": 10, "growth_composite": 84, "yield_composite": 5, "svqf_composite": 97, "vc1_composite": 86, "vc2_composite": 15, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.26, "os": 0.43, "value": 0.04, "quality": 0.85, "momentum": 0.9, "confidence": 0.516, "coverage": 0.848, "pe_ratio": 14.0693, "earnings_yield": 0.0237, "shareholder_yield": 0.0796, "roe": 0.8452, "momentum_12_1": 0.2666, "complete_fields": { "id": 10392, "ticker_id": 24078, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:13.552124+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.26, "market_cap": 1341324642.24, "market_cap_usd": 1341324642.24, "enterprise_value": 1973399642.24, "shares_outstanding": 69643024, "fx_rate_to_usd": null, "pe_ratio": 14.06929778, "pb_ratio": 11.89191388, "ptbv_ratio": 11.89191388, "ps_ratio": 3.07908096, "pcf_ratio": null, "pfcf_ratio": -16.98223238, "ev_ebitda": 8.05180034, "ev_ebit": 42.28230293, "ev_sales": 4.53004222, "ev_fcf": -24.98480252, "earnings_yield": 0.02365056, "fcf_yield": -0.04002433, "dividend_yield": 0.07736233, "buyback_yield": 0.00228282, "shareholder_yield": 0.07964515, "debt_paydown_yield": 0, "total_yield": 0.07964515, "gross_margin": 1, "operating_margin": 0.10713802, "net_margin": 0.21885108, "ebitda_margin": 0.56261234, "fcf_margin": -0.18131191, "roe": 0.84523862, "roa": 0.06442016, "roic": 0.04699356, "roc_greenblatt": null, "asset_turnover": 0.29435613, "cash_conversion": -0.82847163, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.57897163, "debt_to_assets": 0.51243137, "interest_coverage": 1.17810985, "current_ratio": 1.05394699, "quick_ratio": 1.05394699, "net_debt": 632075000, "revenue_growth_1y": 0.0480144, "revenue_growth_3y_cagr": 0.00786422, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.14111817, "eps_growth_3y_cagr": 0.1066268, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.12457701, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.095112, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04220779, "price_return_3m": 0.27524316, "price_return_6m": 0.16293905, "price_return_9m": 0.07852647, "price_return_12m": 0.32008894, "price_return_12m_ex1m": 0.2666274, "distance_from_52w_high": 0, "distance_from_52w_low": 0.40583942, "relative_strength": 0.30724215, "local_beta": 0.8157, "volatility_252d": 0.306138, "volatility_60d": 0.695862, "max_drawdown_12m": -0.24026464, "revenue_ttm": 435625000, "gross_profit_ttm": 435625000, "ebit_ttm": 46672000, "ebitda_ttm": 245088000, "net_income_ttm": 95337000, "eps_diluted_ttm": 1.36893826, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -19285000, "fcf_ttm": -78984000, "dividends_paid_ttm": -103768000, "share_repurchases_ttm": -3062000, "shares_issued_ttm": null, "interest_expense_ttm": 39616000, "cash_and_equivalents": 126285000, "total_current_assets": 711195000, "total_current_liabilities": 674792000, "net_ppe": null, "total_assets": 1479925000, "total_debt": 758360000, "total_equity": 112793000, "net_working_capital": -11571000, "book_value_per_share": 1.61958791, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.61958791, "universe_ticker_count": 570, "sector": "Industrials", "rank_pe": 37, "rank_pb": 93, "rank_ptbv": 93, "rank_ps": 57, "rank_pcf": 50, "rank_ev_ebitda": 36, "rank_ev_ebit": 85, "rank_earnings_yield": 85, "rank_fcf_yield": 84, "rank_dividend_yield": 12, "rank_shareholder_yield": 14, "rank_total_yield": 21, "rank_roe": 2, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 15, "rank_fcf_margin": 83, "rank_piotroski": 65, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 28, "value_composite": 96, "quality_composite": 15, "momentum_composite": 10, "growth_composite": 84, "yield_composite": 5, "svqf_composite": 97, "vc1_composite": 86, "vc2_composite": 15, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+00:00", "is_restated": false, "income_statement": { "revenue": 435625000, "cost_of_revenue": null, "gross_profit": 435625000, "ebit": 46672000, "ebitda": 245088000, "pretax_income": null, "tax_provision": null, "net_income": 95337000, "net_income_to_common": 95337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126285000, "total_current_assets": 711195000, "total_assets": 1479925000, "short_term_debt": 78311000, "long_term_debt": 641625000, "total_debt": 758360000, "total_liabilities": null, "total_equity": 112793000, "shares_outstanding": 69643024, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -19285000, "free_cash_flow": -78984000, "dividends_paid": -103768000, "share_repurchases": -3062000, "shares_issued": null, "net_debt_issued": 172687000 }, "complete_fields": { "id": 414479, "ticker_id": 24078, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "245088000", "netIncome": "95337000", "grossProfit": "435625000", "totalRevenue": "435625000", "costOfRevenue": null, "interestExpense": "39616000", "operatingIncome": "46672000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "71452000" }, "balance": { "totalDebt": "758360000", "totalAssets": "1479925000", "longTermDebt": "641625000", "shortTermDebt": "78311000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "69643024", "totalCurrentAssets": "711195000", "totalShareholderEquity": "112793000", "totalCurrentLiabilities": "674792000", "propertyPlantEquipmentNet": "40173000", "cashAndShortTermInvestments": "126285000" }, "cashflow": { "freeCashFlow": "-78984000", "dividendsPaid": "-103768000", "issuanceOfDebt": "518562000", "issuanceOfStock": "-3062000", "repaymentOfDebt": "-345875000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": "-3062000", "capitalExpenditures": "-19285000" } }, "revenue": 435625000, "cost_of_revenue": null, "gross_profit": 435625000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46672000, "depreciation_amortisation": 71452000, "ebitda": 245088000, "interest_expense": 39616000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 95337000, "net_income_continuing_ops": null, "net_income_to_common": 95337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126285000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 711195000, "net_ppe": 40173000, "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": 1479925000, "short_term_debt": 78311000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 674792000, "long_term_debt": 641625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 758360000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 112793000, "shares_outstanding": 69643024, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -19285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -103768000, "share_repurchases": -3062000, "shares_issued": null, "net_debt_issued": 172687000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -78984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "245088000", "netIncome": "95337000", "grossProfit": "435625000", "totalRevenue": "435625000", "costOfRevenue": null, "interestExpense": "39616000", "operatingIncome": "46672000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "71452000" }, "balance": { "totalDebt": "758360000", "totalAssets": "1479925000", "longTermDebt": "641625000", "shortTermDebt": "78311000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "69643024", "totalCurrentAssets": "711195000", "totalShareholderEquity": "112793000", "totalCurrentLiabilities": "674792000", "propertyPlantEquipmentNet": "40173000", "cashAndShortTermInvestments": "126285000" }, "cashflow": { "freeCashFlow": "-78984000", "dividendsPaid": "-103768000", "issuanceOfDebt": "518562000", "issuanceOfStock": "-3062000", "repaymentOfDebt": "-345875000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": "-3062000", "capitalExpenditures": "-19285000" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+00:00", "is_restated": false, "income_statement": { "revenue": 415667000, "cost_of_revenue": null, "gross_profit": 415667000, "ebit": 50564000, "ebitda": 224276000, "pretax_income": null, "tax_provision": null, "net_income": 83547000, "net_income_to_common": 83547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152952000, "total_current_assets": 685736000, "total_assets": 1303050000, "short_term_debt": 2200000, "long_term_debt": 545032000, "total_debt": 588129000, "total_liabilities": null, "total_equity": 128844000, "shares_outstanding": 69643024, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -21636000, "free_cash_flow": -127633000, "dividends_paid": -98893000, "share_repurchases": -3028000, "shares_issued": null, "net_debt_issued": 268714000 }, "complete_fields": { "id": 414480, "ticker_id": 24078, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "224276000", "netIncome": "83547000", "grossProfit": "415667000", "totalRevenue": "415667000", "costOfRevenue": null, "interestExpense": "25293000", "operatingIncome": "50564000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "68361000" }, "balance": { "totalDebt": "588129000", "totalAssets": "1303050000", "longTermDebt": "545032000", "shortTermDebt": "2200000", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "69643024", "totalCurrentAssets": "685736000", "totalShareholderEquity": "128844000", "totalCurrentLiabilities": "581317000", "propertyPlantEquipmentNet": "37687000", "cashAndShortTermInvestments": "152952000" }, "cashflow": { "freeCashFlow": "-127633000", "dividendsPaid": "-98893000", "issuanceOfDebt": "302642000", "issuanceOfStock": "-3028000", "repaymentOfDebt": "-33928000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": "-3028000", "capitalExpenditures": "-21636000" } }, "revenue": 415667000, "cost_of_revenue": null, "gross_profit": 415667000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50564000, "depreciation_amortisation": 68361000, "ebitda": 224276000, "interest_expense": 25293000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 83547000, "net_income_continuing_ops": null, "net_income_to_common": 83547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152952000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 685736000, "net_ppe": 37687000, "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": 1303050000, "short_term_debt": 2200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 581317000, "long_term_debt": 545032000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 588129000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 128844000, "shares_outstanding": 69643024, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -98893000, "share_repurchases": -3028000, "shares_issued": null, "net_debt_issued": 268714000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -127633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "224276000", "netIncome": "83547000", "grossProfit": "415667000", "totalRevenue": "415667000", "costOfRevenue": null, "interestExpense": "25293000", "operatingIncome": "50564000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "68361000" }, "balance": { "totalDebt": "588129000", "totalAssets": "1303050000", "longTermDebt": "545032000", "shortTermDebt": "2200000", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "69643024", "totalCurrentAssets": "685736000", "totalShareholderEquity": "128844000", "totalCurrentLiabilities": "581317000", "propertyPlantEquipmentNet": "37687000", "cashAndShortTermInvestments": "152952000" }, "cashflow": { "freeCashFlow": "-127633000", "dividendsPaid": "-98893000", "issuanceOfDebt": "302642000", "issuanceOfStock": "-3028000", "repaymentOfDebt": "-33928000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": "-3028000", "capitalExpenditures": "-21636000" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+00:00", "is_restated": false, "income_statement": { "revenue": 349973000, "cost_of_revenue": null, "gross_profit": 349973000, "ebit": -11641000, "ebitda": 168066000, "pretax_income": null, "tax_provision": null, "net_income": 32272000, "net_income_to_common": 32272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60581000, "total_current_assets": 624420000, "total_assets": 1049562000, "short_term_debt": 3800000, "long_term_debt": 274816000, "total_debt": 325129000, "total_liabilities": null, "total_equity": 145577000, "shares_outstanding": 69643024, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -16311000, "free_cash_flow": 8296000, "dividends_paid": -91929000, "share_repurchases": -90226000, "shares_issued": null, "net_debt_issued": 113871000 }, "complete_fields": { "id": 414481, "ticker_id": 24078, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "168066000", "netIncome": "32272000", "grossProfit": "349973000", "totalRevenue": "349973000", "costOfRevenue": null, "interestExpense": "9747000", "operatingIncome": "-11641000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "66516000" }, "balance": { "totalDebt": "325129000", "totalAssets": "1049562000", "longTermDebt": "274816000", "shortTermDebt": "3800000", "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "69643024", "totalCurrentAssets": "624420000", "totalShareholderEquity": "145577000", "totalCurrentLiabilities": "550681000", "propertyPlantEquipmentNet": "51541000", "cashAndShortTermInvestments": "60581000" }, "cashflow": { "freeCashFlow": "8296000", "dividendsPaid": "-91929000", "issuanceOfDebt": "162214000", "issuanceOfStock": "-90226000", "repaymentOfDebt": "-48343000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": "-90226000", "capitalExpenditures": "-16311000" } }, "revenue": 349973000, "cost_of_revenue": null, "gross_profit": 349973000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11641000, "depreciation_amortisation": 66516000, "ebitda": 168066000, "interest_expense": 9747000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 32272000, "net_income_continuing_ops": null, "net_income_to_common": 32272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60581000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 624420000, "net_ppe": 51541000, "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": 1049562000, "short_term_debt": 3800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 550681000, "long_term_debt": 274816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 325129000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 145577000, "shares_outstanding": 69643024, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16311000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -91929000, "share_repurchases": -90226000, "shares_issued": null, "net_debt_issued": 113871000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "168066000", "netIncome": "32272000", "grossProfit": "349973000", "totalRevenue": "349973000", "costOfRevenue": null, "interestExpense": "9747000", "operatingIncome": "-11641000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "66516000" }, "balance": { "totalDebt": "325129000", "totalAssets": "1049562000", "longTermDebt": "274816000", "shortTermDebt": "3800000", "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "69643024", "totalCurrentAssets": "624420000", "totalShareholderEquity": "145577000", "totalCurrentLiabilities": "550681000", "propertyPlantEquipmentNet": "51541000", "cashAndShortTermInvestments": "60581000" }, "cashflow": { "freeCashFlow": "8296000", "dividendsPaid": "-91929000", "issuanceOfDebt": "162214000", "issuanceOfStock": "-90226000", "repaymentOfDebt": "-48343000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": "-90226000", "capitalExpenditures": "-16311000" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+00:00", "is_restated": false, "income_statement": { "revenue": 425507000, "cost_of_revenue": null, "gross_profit": 425507000, "ebit": -58593000, "ebitda": 171825000, "pretax_income": null, "tax_provision": null, "net_income": 70349000, "net_income_to_common": 70349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160796000, "total_current_assets": 308647000, "total_assets": 679897000, "short_term_debt": 15851000, "long_term_debt": 151933000, "total_debt": 218848000, "total_liabilities": null, "total_equity": 291431000, "shares_outstanding": 77381107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -9254000, "free_cash_flow": 110691000, "dividends_paid": -50375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16203000 }, "complete_fields": { "id": 414482, "ticker_id": 24078, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "171825000", "netIncome": "70349000", "grossProfit": "425507000", "totalRevenue": "425507000", "costOfRevenue": null, "interestExpense": "5022000", "operatingIncome": "-58593000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "69036000" }, "balance": { "totalDebt": "218848000", "totalAssets": "679897000", "longTermDebt": "151933000", "shortTermDebt": "15851000", "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "77381107", "totalCurrentAssets": "308647000", "totalShareholderEquity": "291431000", "totalCurrentLiabilities": "145088000", "propertyPlantEquipmentNet": "47304000", "cashAndShortTermInvestments": "160796000" }, "cashflow": { "freeCashFlow": "110691000", "dividendsPaid": "-50375000", "issuanceOfDebt": "73707000", "issuanceOfStock": null, "repaymentOfDebt": "-89910000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-9254000" } }, "revenue": 425507000, "cost_of_revenue": null, "gross_profit": 425507000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58593000, "depreciation_amortisation": 69036000, "ebitda": 171825000, "interest_expense": 5022000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 70349000, "net_income_continuing_ops": null, "net_income_to_common": 70349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160796000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 308647000, "net_ppe": 47304000, "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": 679897000, "short_term_debt": 15851000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145088000, "long_term_debt": 151933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 218848000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 291431000, "shares_outstanding": 77381107, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -50375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16203000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 110691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "171825000", "netIncome": "70349000", "grossProfit": "425507000", "totalRevenue": "425507000", "costOfRevenue": null, "interestExpense": "5022000", "operatingIncome": "-58593000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "69036000" }, "balance": { "totalDebt": "218848000", "totalAssets": "679897000", "longTermDebt": "151933000", "shortTermDebt": "15851000", "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "77381107", "totalCurrentAssets": "308647000", "totalShareholderEquity": "291431000", "totalCurrentLiabilities": "145088000", "propertyPlantEquipmentNet": "47304000", "cashAndShortTermInvestments": "160796000" }, "cashflow": { "freeCashFlow": "110691000", "dividendsPaid": "-50375000", "issuanceOfDebt": "73707000", "issuanceOfStock": null, "repaymentOfDebt": "-89910000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-9254000" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+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": -162000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 414483, "ticker_id": 24078, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+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": "-162000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": "-162000", "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": -162000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-06-30", "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": "-162000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": "-162000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+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": 126285000, "total_current_assets": 711195000, "total_assets": 1479925000, "short_term_debt": 78311000, "long_term_debt": 641625000, "total_debt": 758360000, "total_liabilities": null, "total_equity": 112793000, "shares_outstanding": 69643024, "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": 414478, "ticker_id": 24078, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:44:29.383763+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "758360000", "totalAssets": "1479925000", "longTermDebt": "641625000", "shortTermDebt": "78311000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "69643024", "totalCurrentAssets": "711195000", "totalShareholderEquity": "112793000", "totalCurrentLiabilities": "674792000", "propertyPlantEquipmentNet": "40173000", "cashAndShortTermInvestments": "126285000" } }, "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": 126285000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 711195000, "net_ppe": 40173000, "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": 1479925000, "short_term_debt": 78311000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 674792000, "long_term_debt": 641625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 758360000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 112793000, "shares_outstanding": 69643024, "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": "758360000", "totalAssets": "1479925000", "longTermDebt": "641625000", "shortTermDebt": "78311000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "69643024", "totalCurrentAssets": "711195000", "totalShareholderEquity": "112793000", "totalCurrentLiabilities": "674792000", "propertyPlantEquipmentNet": "40173000", "cashAndShortTermInvestments": "126285000" } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": 1, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }