{ "ticker": { "uuid": "9b4916c7-23cd-4958-9c8a-53cdc2f2f9c4", "symbol": "NXD", "name": "NextEd Group Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/9b4916c7-23cd-4958-9c8a-53cdc2f2f9c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b4916c7-23cd-4958-9c8a-53cdc2f2f9c4/" }, "ticker_metadata": { "id": 24293, "uuid": "9b4916c7-23cd-4958-9c8a-53cdc2f2f9c4", "symbol": "NXD", "name": "NextEd Group Limited", "asset_type": "equity", "market_cap": 27951216, "stock_exchange_id": 9, "industry": "Education & Training Services", "sector": "Consumer Defensive", "description": "NextEd Group Limited provides educational services in Australia, Europe, and South America. It operates through four segments: Technology & Design, International, Go Study, and Domestic Vocational. The International segment provides english language intensive courses, and vocational education and training courses in business, leadership and management, project management, marketing and communication, commercial cookery, hospitality, healthcare and community services for international students. The Technology & Design segment offers face-to-face and online courses in information technology, digital design, interactive multimedia, computer coding, digital marketing, games and apps programming, and digital filmmaking. The Domestic Vocational segment provides vocational course that covers commercial cookery, hospitality, business, community services, healthcare, construction, information technology, and interior design for domestic students. The Go Study segment operates an international student advisory recruitment agency. It is also involved in student recruitment. The company was formerly known as iCollege Limited and changed its name to NextEd Group Limited in December 2022. NextEd Group Limited was incorporated in 2003 and is headquartered in Ultimo, 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": "9b4916c7-23cd-4958-9c8a-53cdc2f2f9c4", "symbol": "NXD", "name": "NextEd Group Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/9b4916c7-23cd-4958-9c8a-53cdc2f2f9c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b4916c7-23cd-4958-9c8a-53cdc2f2f9c4/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.28, "value": 0.33, "quality": 0.32, "momentum": 0.33, "coverage": 0.758, "confidence": 0.227, "delta": null }, "headline_factors": { "price": 0.12, "market_cap": 27951216, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0164, "roe": -0.902, "piotroski_f_score": 1, "momentum_12_1": 0.2, "volatility_252d": 0.9654 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-06-30", "financials_age_days": 707, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:22.813401+00:00", "batch_id": "" }, "size": { "price_close": 0.125, "market_cap": 27951216, "market_cap_usd": 27951216, "enterprise_value": 56479216, "shares_outstanding": 223609728, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8073, "ptbv_ratio": 0.8073, "ps_ratio": 0.251, "pcf_ratio": null, "pfcf_ratio": -2.8807, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.5071, "ev_fcf": -5.8208, "earnings_yield": null, "fcf_yield": -0.1718, "price_to_sales": 0.251, "price_to_book": 0.8073, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.9718 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0164, "shareholder_yield": -0.0164, "debt_paydown_yield": null, "total_yield": -0.0164 }, "quality": { "gross_margin": 0.5143, "operating_margin": -0.0012, "net_margin": -0.2804, "ebitda_margin": -0.1551, "fcf_margin": -0.0871, "roe": -0.902, "roa": -0.2326, "roic": -0.0015, "roc_greenblatt": null, "asset_turnover": 0.8293, "cash_conversion": 0.3107, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.6555, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4266, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.6515, "debt_to_assets": 0.3565, "interest_coverage": -0.5759, "current_ratio": 0.8121, "quick_ratio": 0.8121, "net_debt": 28528000, "local_beta": -0.6291, "volatility_252d": 0.9654, "volatility_60d": 2.1518, "max_drawdown_12m": -0.7073, "risk_adjusted_momentum": 0.2072 }, "growth": { "revenue_growth_1y": 0.0895, "revenue_growth_3y_cagr": 0.8979, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.5098, "book_value_growth_1y": -0.4751, "revenue_growth": 0.0895, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1667, "price_return_3m": -0.2647, "price_return_6m": -0.569, "price_return_9m": -0.4565, "price_return_12m": 0, "price_return_12m_ex1m": 0.2, "momentum_6m": -0.569, "momentum_12m": 0, "momentum_12_1": 0.2, "distance_from_52w_high": -0.6951, "distance_from_52w_low": 0.1905, "relative_strength": -0.0128 }, "raw_ttm": { "revenue_ttm": 111367000, "gross_profit_ttm": 57279000, "ebit_ttm": -129000, "ebitda_ttm": -17274000, "net_income_ttm": -31231000, "eps_diluted_ttm": -0.1397, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -11411000, "fcf_ttm": -9703000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 458000, "interest_expense_ttm": 224000, "cash_and_equivalents": 19343000, "total_current_assets": 41167000, "total_current_liabilities": 50695000, "net_ppe": null, "total_assets": 134284000, "total_debt": 47871000, "total_equity": 34624000, "net_working_capital": -28871000, "book_value_per_share": 0.1548, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.1548 }, "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": 67, "quality_composite": 68, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 67, "svqf_composite": 70, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.325, "os_score": 0.28, "value_percentile": 0.33, "quality_percentile": 0.32, "momentum_percentile": 0.33, "factor_coverage": 0.758, "signal_confidence": 0.227, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 33, "all_cap_buyback_rank": 70, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 10487, "ticker_id": 24293, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-06-30", "financials_age_days": 707, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:22.813401+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.125, "market_cap": 27951216, "market_cap_usd": 27951216, "enterprise_value": 56479216, "shares_outstanding": 223609728, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.80727865, "ptbv_ratio": 0.80727865, "ps_ratio": 0.25098293, "pcf_ratio": null, "pfcf_ratio": -2.88067773, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.50714499, "ev_fcf": -5.82079934, "earnings_yield": null, "fcf_yield": -0.17179771, "dividend_yield": 0, "buyback_yield": -0.01638569, "shareholder_yield": -0.01638569, "debt_paydown_yield": null, "total_yield": -0.01638569, "gross_margin": 0.51432651, "operating_margin": -0.00115833, "net_margin": -0.28043316, "ebitda_margin": -0.15510878, "fcf_margin": -0.08712635, "roe": -0.90200439, "roa": -0.23257425, "roic": -0.00153202, "roc_greenblatt": null, "asset_turnover": 0.82933931, "cash_conversion": 0.3106849, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.65149936, "debt_to_assets": 0.35649072, "interest_coverage": -0.57589286, "current_ratio": 0.81205247, "quick_ratio": 0.81205247, "net_debt": 28528000, "revenue_growth_1y": 0.08948347, "revenue_growth_3y_cagr": 0.89791487, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.50977199, "book_value_growth_1y": -0.47505057, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.655532, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16666667, "price_return_3m": -0.26470588, "price_return_6m": -0.56896552, "price_return_9m": -0.45652174, "price_return_12m": 0, "price_return_12m_ex1m": 0.2, "distance_from_52w_high": -0.69512195, "distance_from_52w_low": 0.19047619, "relative_strength": -0.01284679, "local_beta": -0.6291, "volatility_252d": 0.965398, "volatility_60d": 2.151821, "max_drawdown_12m": -0.70731707, "revenue_ttm": 111367000, "gross_profit_ttm": 57279000, "ebit_ttm": -129000, "ebitda_ttm": -17274000, "net_income_ttm": -31231000, "eps_diluted_ttm": -0.13966745, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -11411000, "fcf_ttm": -9703000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 458000, "interest_expense_ttm": 224000, "cash_and_equivalents": 19343000, "total_current_assets": 41167000, "total_current_liabilities": 50695000, "net_ppe": null, "total_assets": 134284000, "total_debt": 47871000, "total_equity": 34624000, "net_working_capital": -28871000, "book_value_per_share": 0.15484121, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.15484121, "universe_ticker_count": null, "sector": "Consumer Defensive", "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": 67, "quality_composite": 68, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 67, "svqf_composite": 70, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.758, "signal_confidence": 0.227, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 33, "all_cap_buyback_rank": 70, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.12, "os": 0.28, "value": 0.33, "quality": 0.32, "momentum": 0.33, "confidence": 0.227, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0164, "roe": -0.902, "momentum_12_1": 0.2, "complete_fields": { "id": 10487, "ticker_id": 24293, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-06-30", "financials_age_days": 707, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:22.813401+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.125, "market_cap": 27951216, "market_cap_usd": 27951216, "enterprise_value": 56479216, "shares_outstanding": 223609728, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.80727865, "ptbv_ratio": 0.80727865, "ps_ratio": 0.25098293, "pcf_ratio": null, "pfcf_ratio": -2.88067773, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 0.50714499, "ev_fcf": -5.82079934, "earnings_yield": null, "fcf_yield": -0.17179771, "dividend_yield": 0, "buyback_yield": -0.01638569, "shareholder_yield": -0.01638569, "debt_paydown_yield": null, "total_yield": -0.01638569, "gross_margin": 0.51432651, "operating_margin": -0.00115833, "net_margin": -0.28043316, "ebitda_margin": -0.15510878, "fcf_margin": -0.08712635, "roe": -0.90200439, "roa": -0.23257425, "roic": -0.00153202, "roc_greenblatt": null, "asset_turnover": 0.82933931, "cash_conversion": 0.3106849, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.65149936, "debt_to_assets": 0.35649072, "interest_coverage": -0.57589286, "current_ratio": 0.81205247, "quick_ratio": 0.81205247, "net_debt": 28528000, "revenue_growth_1y": 0.08948347, "revenue_growth_3y_cagr": 0.89791487, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.50977199, "book_value_growth_1y": -0.47505057, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.655532, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16666667, "price_return_3m": -0.26470588, "price_return_6m": -0.56896552, "price_return_9m": -0.45652174, "price_return_12m": 0, "price_return_12m_ex1m": 0.2, "distance_from_52w_high": -0.69512195, "distance_from_52w_low": 0.19047619, "relative_strength": -0.01284679, "local_beta": -0.6291, "volatility_252d": 0.965398, "volatility_60d": 2.151821, "max_drawdown_12m": -0.70731707, "revenue_ttm": 111367000, "gross_profit_ttm": 57279000, "ebit_ttm": -129000, "ebitda_ttm": -17274000, "net_income_ttm": -31231000, "eps_diluted_ttm": -0.13966745, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -11411000, "fcf_ttm": -9703000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 458000, "interest_expense_ttm": 224000, "cash_and_equivalents": 19343000, "total_current_assets": 41167000, "total_current_liabilities": 50695000, "net_ppe": null, "total_assets": 134284000, "total_debt": 47871000, "total_equity": 34624000, "net_working_capital": -28871000, "book_value_per_share": 0.15484121, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.15484121, "universe_ticker_count": null, "sector": "Consumer Defensive", "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": 67, "quality_composite": 68, "momentum_composite": 67, "growth_composite": 67, "yield_composite": 67, "svqf_composite": 70, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.758, "signal_confidence": 0.227, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 33, "all_cap_buyback_rank": 70, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:50:32.241341+00:00", "is_restated": false, "income_statement": { "revenue": 111367000, "cost_of_revenue": 54088000, "gross_profit": 57279000, "ebit": -129000, "ebitda": -17274000, "pretax_income": null, "tax_provision": null, "net_income": -31231000, "net_income_to_common": -31231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19343000, "total_current_assets": 41167000, "total_assets": 134284000, "short_term_debt": null, "long_term_debt": null, "total_debt": 47871000, "total_liabilities": null, "total_equity": 34624000, "shares_outstanding": 221116114, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -11411000, "free_cash_flow": -9703000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 458000, "net_debt_issued": null }, "complete_fields": { "id": 415068, "ticker_id": 24293, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:50:32.241341+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-17274000", "netIncome": "-31231000", "grossProfit": "57279000", "totalRevenue": "111367000", "costOfRevenue": "54088000", "interestExpense": "224000", "operatingIncome": "-129000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "15052000" }, "balance": { "totalDebt": "47871000", "totalAssets": "134284000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "221116114", "totalCurrentAssets": "41167000", "totalShareholderEquity": "34624000", "totalCurrentLiabilities": "50695000", "propertyPlantEquipmentNet": "59138000", "cashAndShortTermInvestments": "19343000" }, "cashflow": { "freeCashFlow": "-9703000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "458000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-11411000" } }, "revenue": 111367000, "cost_of_revenue": 54088000, "gross_profit": 57279000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -129000, "depreciation_amortisation": 15052000, "ebitda": -17274000, "interest_expense": 224000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -31231000, "net_income_continuing_ops": null, "net_income_to_common": -31231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19343000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 41167000, "net_ppe": 59138000, "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": 134284000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50695000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 47871000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 34624000, "shares_outstanding": 221116114, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 458000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-17274000", "netIncome": "-31231000", "grossProfit": "57279000", "totalRevenue": "111367000", "costOfRevenue": "54088000", "interestExpense": "224000", "operatingIncome": "-129000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "15052000" }, "balance": { "totalDebt": "47871000", "totalAssets": "134284000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "221116114", "totalCurrentAssets": "41167000", "totalShareholderEquity": "34624000", "totalCurrentLiabilities": "50695000", "propertyPlantEquipmentNet": "59138000", "cashAndShortTermInvestments": "19343000" }, "cashflow": { "freeCashFlow": "-9703000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "458000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-11411000" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:50:32.241341+00:00", "is_restated": false, "income_statement": { "revenue": 102220000, "cost_of_revenue": 45352000, "gross_profit": 56868000, "ebit": 4651000, "ebitda": 14831000, "pretax_income": null, "tax_provision": null, "net_income": 3608000, "net_income_to_common": 3608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30264000, "total_current_assets": 50448000, "total_assets": 172070000, "short_term_debt": null, "long_term_debt": null, "total_debt": 43840000, "total_liabilities": null, "total_equity": 65438000, "shares_outstanding": 219376773, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -6146000, "free_cash_flow": 19034000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 225000, "net_debt_issued": -7243000 }, "complete_fields": { "id": 415069, "ticker_id": 24293, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:50:32.241341+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14831000", "netIncome": "3608000", "grossProfit": "56868000", "totalRevenue": "102220000", "costOfRevenue": "45352000", "interestExpense": "-71000", "operatingIncome": "4651000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "11986000" }, "balance": { "totalDebt": "43840000", "totalAssets": "172070000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "219376773", "totalCurrentAssets": "50448000", "totalShareholderEquity": "65438000", "totalCurrentLiabilities": "61717000", "propertyPlantEquipmentNet": "48361000", "cashAndShortTermInvestments": "30264000" }, "cashflow": { "freeCashFlow": "19034000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "225000", "repaymentOfDebt": "-7243000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-6146000" } }, "revenue": 102220000, "cost_of_revenue": 45352000, "gross_profit": 56868000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4651000, "depreciation_amortisation": 11986000, "ebitda": 14831000, "interest_expense": -71000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3608000, "net_income_continuing_ops": null, "net_income_to_common": 3608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30264000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 50448000, "net_ppe": 48361000, "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": 172070000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61717000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 43840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 65438000, "shares_outstanding": 219376773, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 225000, "net_debt_issued": -7243000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19034000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14831000", "netIncome": "3608000", "grossProfit": "56868000", "totalRevenue": "102220000", "costOfRevenue": "45352000", "interestExpense": "-71000", "operatingIncome": "4651000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "11986000" }, "balance": { "totalDebt": "43840000", "totalAssets": "172070000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "219376773", "totalCurrentAssets": "50448000", "totalShareholderEquity": "65438000", "totalCurrentLiabilities": "61717000", "propertyPlantEquipmentNet": "48361000", "cashAndShortTermInvestments": "30264000" }, "cashflow": { "freeCashFlow": "19034000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "225000", "repaymentOfDebt": "-7243000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-6146000" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:50:32.241341+00:00", "is_restated": false, "income_statement": { "revenue": 46819000, "cost_of_revenue": 18085000, "gross_profit": 28734000, "ebit": -5550000, "ebitda": -1183000, "pretax_income": null, "tax_provision": null, "net_income": -8695000, "net_income_to_common": -8695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27161000, "total_current_assets": 41999000, "total_assets": 134690000, "short_term_debt": 276000, "long_term_debt": 224000, "total_debt": 21747000, "total_liabilities": null, "total_equity": 61568000, "shares_outstanding": 219076772, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2927000, "free_cash_flow": 8273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -779000 }, "complete_fields": { "id": 415070, "ticker_id": 24293, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:50:32.241341+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1183000", "netIncome": "-8695000", "grossProfit": "28734000", "totalRevenue": "46819000", "costOfRevenue": "18085000", "interestExpense": "250000", "operatingIncome": "-5550000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7764000" }, "balance": { "totalDebt": "21747000", "totalAssets": "134690000", "longTermDebt": "224000", "shortTermDebt": "276000", "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "219076772", "totalCurrentAssets": "41999000", "totalShareholderEquity": "61568000", "totalCurrentLiabilities": "49587000", "propertyPlantEquipmentNet": "24082000", "cashAndShortTermInvestments": "27161000" }, "cashflow": { "freeCashFlow": "8273000", "dividendsPaid": null, "issuanceOfDebt": "95000", "issuanceOfStock": null, "repaymentOfDebt": "-874000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-2927000" } }, "revenue": 46819000, "cost_of_revenue": 18085000, "gross_profit": 28734000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5550000, "depreciation_amortisation": 7764000, "ebitda": -1183000, "interest_expense": 250000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8695000, "net_income_continuing_ops": null, "net_income_to_common": -8695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27161000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 41999000, "net_ppe": 24082000, "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": 134690000, "short_term_debt": 276000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49587000, "long_term_debt": 224000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 61568000, "shares_outstanding": 219076772, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -779000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1183000", "netIncome": "-8695000", "grossProfit": "28734000", "totalRevenue": "46819000", "costOfRevenue": "18085000", "interestExpense": "250000", "operatingIncome": "-5550000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7764000" }, "balance": { "totalDebt": "21747000", "totalAssets": "134690000", "longTermDebt": "224000", "shortTermDebt": "276000", "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "219076772", "totalCurrentAssets": "41999000", "totalShareholderEquity": "61568000", "totalCurrentLiabilities": "49587000", "propertyPlantEquipmentNet": "24082000", "cashAndShortTermInvestments": "27161000" }, "cashflow": { "freeCashFlow": "8273000", "dividendsPaid": null, "issuanceOfDebt": "95000", "issuanceOfStock": null, "repaymentOfDebt": "-874000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-2927000" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:50:32.241341+00:00", "is_restated": false, "income_statement": { "revenue": 16290197, "cost_of_revenue": 7823908, "gross_profit": 8466289, "ebit": -385171, "ebitda": 2020752, "pretax_income": null, "tax_provision": null, "net_income": 308095, "net_income_to_common": 308095, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4548855, "total_current_assets": 6615321, "total_assets": 12559119, "short_term_debt": 890709, "long_term_debt": 223960, "total_debt": 4932209, "total_liabilities": null, "total_equity": 1987311, "shares_outstanding": 116312929, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -380490, "free_cash_flow": -404642, "dividends_paid": null, "share_repurchases": -385682, "shares_issued": 5500000, "net_debt_issued": -644552 }, "complete_fields": { "id": 415071, "ticker_id": 24293, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:50:32.241341+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2020752", "netIncome": "308095", "grossProfit": "8466289", "totalRevenue": "16290197", "costOfRevenue": "7823908", "interestExpense": "391724", "operatingIncome": "-385171", "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1436666" }, "balance": { "totalDebt": "4932209", "totalAssets": "12559119", "longTermDebt": "223960", "shortTermDebt": "890709", "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "116312929", "totalCurrentAssets": "6615321", "totalShareholderEquity": "1987311", "totalCurrentLiabilities": "6520742", "propertyPlantEquipmentNet": "3105806", "cashAndShortTermInvestments": "4548855" }, "cashflow": { "freeCashFlow": "-404642", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "5500000", "repaymentOfDebt": "-644552", "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": "-385682", "capitalExpenditures": "-380490" } }, "revenue": 16290197, "cost_of_revenue": 7823908, "gross_profit": 8466289, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -385171, "depreciation_amortisation": 1436666, "ebitda": 2020752, "interest_expense": 391724, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 308095, "net_income_continuing_ops": null, "net_income_to_common": 308095, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4548855, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6615321, "net_ppe": 3105806, "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": 12559119, "short_term_debt": 890709, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6520742, "long_term_debt": 223960, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4932209, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1987311, "shares_outstanding": 116312929, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -380490, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -385682, "shares_issued": 5500000, "net_debt_issued": -644552, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -404642, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2020752", "netIncome": "308095", "grossProfit": "8466289", "totalRevenue": "16290197", "costOfRevenue": "7823908", "interestExpense": "391724", "operatingIncome": "-385171", "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1436666" }, "balance": { "totalDebt": "4932209", "totalAssets": "12559119", "longTermDebt": "223960", "shortTermDebt": "890709", "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "116312929", "totalCurrentAssets": "6615321", "totalShareholderEquity": "1987311", "totalCurrentLiabilities": "6520742", "propertyPlantEquipmentNet": "3105806", "cashAndShortTermInvestments": "4548855" }, "cashflow": { "freeCashFlow": "-404642", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "5500000", "repaymentOfDebt": "-644552", "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": "-385682", "capitalExpenditures": "-380490" } } } ], "quarterly": [] }, "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" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 0, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-06-30" }, "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" ] } } }