{ "ticker": { "uuid": "a0cd47b8-224b-46e5-924f-f642b2780a0d", "symbol": "VGL", "name": "Vista Group International Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/a0cd47b8-224b-46e5-924f-f642b2780a0d/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0cd47b8-224b-46e5-924f-f642b2780a0d/" }, "ticker_metadata": { "id": 25261, "uuid": "a0cd47b8-224b-46e5-924f-f642b2780a0d", "symbol": "VGL", "name": "Vista Group International Limited", "asset_type": "equity", "market_cap": 518270624, "stock_exchange_id": 9, "industry": "Software - Application", "sector": "Technology", "description": "Vista Group International Limited provides software and technology solutions to the film industry sectors in New Zealand and internationally. It operates through the Cinema and Film segments. The Cinema segment offers software products to the cinema industry, such as Vista Cinema, a cinema management software and digital solutions for large cinema circuits; Veezi, a cinema management solution for independent exhibitors; Share Dimension software; movieXchange software; Movio Classic software; and Movio Cinema EQ, a data analytics and campaign management solutions. The Film segment provides software products for film studios and distributors, including Maccs, a software solution that manages the distribution of movies to cinemas; Numero, an aggregated box office reporting platform; Movio Research and Movio Media software; Powster for interactive creative studio and production; and Flicks, a movie, cinema, and streaming website and app. The company also offers software development and licensing; marketing and creative solutions; distributes intellectual property; and advertising sales. Vista Group International Limited was founded in 1996 and is headquartered in Auckland, New Zealand.", "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": "a0cd47b8-224b-46e5-924f-f642b2780a0d", "symbol": "VGL", "name": "Vista Group International Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/a0cd47b8-224b-46e5-924f-f642b2780a0d/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0cd47b8-224b-46e5-924f-f642b2780a0d/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.01, "value": 0.03, "quality": 0.13, "momentum": 0.03, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 1.81, "market_cap": 433484401.51, "pe_ratio": 228.1497, "earnings_yield": 0.0139, "ebitda_to_ev": 0.0647, "shareholder_yield": 0.0009, "roe": 0.0129, "piotroski_f_score": 4, "momentum_12_1": -0.4794, "volatility_252d": 0.4659 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:39:08.585173+00:00", "batch_id": "" }, "size": { "price_close": 1.815, "market_cap": 433484401.515, "market_cap_usd": 433484401.515, "enterprise_value": 446384401.515, "shares_outstanding": 238834381, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 228.1497, "pb_ratio": 2.9429, "ptbv_ratio": 2.9429, "ps_ratio": 2.6384, "pcf_ratio": null, "pfcf_ratio": 64.6992, "ev_ebitda": 15.4458, "ev_ebit": 71.9975, "ev_sales": 2.7169, "ev_fcf": 66.6245, "earnings_yield": 0.0139, "fcf_yield": 0.015, "price_to_sales": 2.6384, "price_to_book": 2.9429, "price_to_cashflow": null, "ebitda_to_ev": 0.0647, "sales_yield": 0.3681 }, "yield": { "dividend_yield": 0.0009, "buyback_yield": 0, "shareholder_yield": 0.0009, "debt_paydown_yield": 0.0023, "total_yield": 0.0032 }, "quality": { "gross_margin": 0.58, "operating_margin": 0.0377, "net_margin": 0.0116, "ebitda_margin": 0.1759, "fcf_margin": 0.0408, "roe": 0.0129, "roa": 0.0079, "roic": 0.029, "roc_greenblatt": null, "asset_turnover": 0.682, "cash_conversion": 3.5263, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0837, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3956, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.4464, "debt_to_assets": 0.1366, "interest_coverage": 2.5833, "current_ratio": 1.1081, "quick_ratio": 1.1081, "net_debt": 12900000, "local_beta": 1.0535, "volatility_252d": 0.4659, "volatility_60d": 1.1482, "max_drawdown_12m": -0.5828, "risk_adjusted_momentum": -1.0289 }, "growth": { "revenue_growth_1y": 0.0953, "revenue_growth_3y_cagr": 0.0674, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0195, "revenue_growth": 0.0953, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0254, "price_return_3m": 0.1635, "price_return_6m": -0.2437, "price_return_9m": -0.3564, "price_return_12m": -0.4662, "price_return_12m_ex1m": -0.4794, "momentum_6m": -0.2437, "momentum_12m": -0.4662, "momentum_12_1": -0.4794, "distance_from_52w_high": -0.4433, "distance_from_52w_low": 0.3346, "relative_strength": -0.479 }, "raw_ttm": { "revenue_ttm": 164300000, "gross_profit_ttm": 95300000, "ebit_ttm": 6200000, "ebitda_ttm": 28900000, "net_income_ttm": 1900000, "eps_diluted_ttm": 0.008, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -21100000, "fcf_ttm": 6700000, "dividends_paid_ttm": -400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2400000, "cash_and_equivalents": 20000000, "total_current_assets": 68700000, "total_current_liabilities": 62000000, "net_ppe": null, "total_assets": 240900000, "total_debt": 32900000, "total_equity": 147300000, "net_working_capital": -12300000, "book_value_per_share": 0.6167, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6167 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 98, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 52, "rank_pcf": 50, "rank_ev_ebitda": 70, "rank_ev_ebit": 91, "rank_earnings_yield": 91, "rank_fcf_yield": 64, "rank_dividend_yield": 66, "rank_shareholder_yield": 64, "rank_total_yield": 70, "rank_roe": 71, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 54, "rank_fcf_margin": 60, "rank_piotroski": 27, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 92 }, "composites": { "value_composite": 97, "quality_composite": 87, "momentum_composite": 97, "growth_composite": 16, "yield_composite": 89, "svqf_composite": 98, "vc1_composite": 95, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 99, "quality_value_composite": 0.0624, "os_score": 0.01, "value_percentile": 0.03, "quality_percentile": 0.13, "momentum_percentile": 0.03, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 92, "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": 10963, "ticker_id": 25261, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:39:08.585173+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.815, "market_cap": 433484401.515, "market_cap_usd": 433484401.515, "enterprise_value": 446384401.515, "shares_outstanding": 238834381, "fx_rate_to_usd": null, "pe_ratio": 228.14968501, "pb_ratio": 2.94286763, "ptbv_ratio": 2.94286763, "ps_ratio": 2.63837128, "pcf_ratio": null, "pfcf_ratio": 64.69916441, "ev_ebitda": 15.44582704, "ev_ebit": 71.99748412, "ev_sales": 2.71688619, "ev_fcf": 66.62453754, "earnings_yield": 0.01388937, "fcf_yield": 0.01500949, "dividend_yield": 0.00092276, "buyback_yield": 0, "shareholder_yield": 0.00092276, "debt_paydown_yield": 0.00230689, "total_yield": 0.00322964, "gross_margin": 0.58003652, "operating_margin": 0.03773585, "net_margin": 0.01156421, "ebitda_margin": 0.17589775, "fcf_margin": 0.04077906, "roe": 0.01289885, "roa": 0.00788709, "roic": 0.02902622, "roc_greenblatt": null, "asset_turnover": 0.68202574, "cash_conversion": 3.52631579, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.44636678, "debt_to_assets": 0.13657119, "interest_coverage": 2.58333333, "current_ratio": 1.10806452, "quick_ratio": 1.10806452, "net_debt": 12900000, "revenue_growth_1y": 0.09533333, "revenue_growth_3y_cagr": 0.06740051, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0194741, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.083707, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02542373, "price_return_3m": 0.16346154, "price_return_6m": -0.24375, "price_return_9m": -0.35638298, "price_return_12m": -0.46617647, "price_return_12m_ex1m": -0.47941176, "distance_from_52w_high": -0.44325153, "distance_from_52w_low": 0.33455882, "relative_strength": -0.47902326, "local_beta": 1.0535, "volatility_252d": 0.46595, "volatility_60d": 1.148232, "max_drawdown_12m": -0.58282209, "revenue_ttm": 164300000, "gross_profit_ttm": 95300000, "ebit_ttm": 6200000, "ebitda_ttm": 28900000, "net_income_ttm": 1900000, "eps_diluted_ttm": 0.0079553, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -21100000, "fcf_ttm": 6700000, "dividends_paid_ttm": -400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2400000, "cash_and_equivalents": 20000000, "total_current_assets": 68700000, "total_current_liabilities": 62000000, "net_ppe": null, "total_assets": 240900000, "total_debt": 32900000, "total_equity": 147300000, "net_working_capital": -12300000, "book_value_per_share": 0.61674538, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.61674538, "universe_ticker_count": 570, "sector": "Technology", "rank_pe": 98, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 52, "rank_pcf": 50, "rank_ev_ebitda": 70, "rank_ev_ebit": 91, "rank_earnings_yield": 91, "rank_fcf_yield": 64, "rank_dividend_yield": 66, "rank_shareholder_yield": 64, "rank_total_yield": 70, "rank_roe": 71, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 54, "rank_fcf_margin": 60, "rank_piotroski": 27, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 92, "value_composite": 97, "quality_composite": 87, "momentum_composite": 97, "growth_composite": 16, "yield_composite": 89, "svqf_composite": 98, "vc1_composite": 95, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.81, "os": 0.01, "value": 0.03, "quality": 0.13, "momentum": 0.03, "confidence": 0.731, "coverage": 0.818, "pe_ratio": 228.1497, "earnings_yield": 0.0139, "shareholder_yield": 0.0009, "roe": 0.0129, "momentum_12_1": -0.4794, "complete_fields": { "id": 10963, "ticker_id": 25261, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:39:08.585173+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.815, "market_cap": 433484401.515, "market_cap_usd": 433484401.515, "enterprise_value": 446384401.515, "shares_outstanding": 238834381, "fx_rate_to_usd": null, "pe_ratio": 228.14968501, "pb_ratio": 2.94286763, "ptbv_ratio": 2.94286763, "ps_ratio": 2.63837128, "pcf_ratio": null, "pfcf_ratio": 64.69916441, "ev_ebitda": 15.44582704, "ev_ebit": 71.99748412, "ev_sales": 2.71688619, "ev_fcf": 66.62453754, "earnings_yield": 0.01388937, "fcf_yield": 0.01500949, "dividend_yield": 0.00092276, "buyback_yield": 0, "shareholder_yield": 0.00092276, "debt_paydown_yield": 0.00230689, "total_yield": 0.00322964, "gross_margin": 0.58003652, "operating_margin": 0.03773585, "net_margin": 0.01156421, "ebitda_margin": 0.17589775, "fcf_margin": 0.04077906, "roe": 0.01289885, "roa": 0.00788709, "roic": 0.02902622, "roc_greenblatt": null, "asset_turnover": 0.68202574, "cash_conversion": 3.52631579, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.44636678, "debt_to_assets": 0.13657119, "interest_coverage": 2.58333333, "current_ratio": 1.10806452, "quick_ratio": 1.10806452, "net_debt": 12900000, "revenue_growth_1y": 0.09533333, "revenue_growth_3y_cagr": 0.06740051, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0194741, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.083707, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02542373, "price_return_3m": 0.16346154, "price_return_6m": -0.24375, "price_return_9m": -0.35638298, "price_return_12m": -0.46617647, "price_return_12m_ex1m": -0.47941176, "distance_from_52w_high": -0.44325153, "distance_from_52w_low": 0.33455882, "relative_strength": -0.47902326, "local_beta": 1.0535, "volatility_252d": 0.46595, "volatility_60d": 1.148232, "max_drawdown_12m": -0.58282209, "revenue_ttm": 164300000, "gross_profit_ttm": 95300000, "ebit_ttm": 6200000, "ebitda_ttm": 28900000, "net_income_ttm": 1900000, "eps_diluted_ttm": 0.0079553, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -21100000, "fcf_ttm": 6700000, "dividends_paid_ttm": -400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2400000, "cash_and_equivalents": 20000000, "total_current_assets": 68700000, "total_current_liabilities": 62000000, "net_ppe": null, "total_assets": 240900000, "total_debt": 32900000, "total_equity": 147300000, "net_working_capital": -12300000, "book_value_per_share": 0.61674538, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.61674538, "universe_ticker_count": 570, "sector": "Technology", "rank_pe": 98, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 52, "rank_pcf": 50, "rank_ev_ebitda": 70, "rank_ev_ebit": 91, "rank_earnings_yield": 91, "rank_fcf_yield": 64, "rank_dividend_yield": 66, "rank_shareholder_yield": 64, "rank_total_yield": 70, "rank_roe": 71, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 54, "rank_fcf_margin": 60, "rank_piotroski": 27, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 92, "value_composite": 97, "quality_composite": 87, "momentum_composite": 97, "growth_composite": 16, "yield_composite": 89, "svqf_composite": 98, "vc1_composite": 95, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+00:00", "is_restated": false, "income_statement": { "revenue": 164300000, "cost_of_revenue": 69000000, "gross_profit": 95300000, "ebit": 6200000, "ebitda": 28900000, "pretax_income": null, "tax_provision": null, "net_income": 1900000, "net_income_to_common": 1900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20000000, "total_current_assets": 68700000, "total_assets": 240900000, "short_term_debt": null, "long_term_debt": 19300000, "total_debt": 32900000, "total_liabilities": null, "total_equity": 147300000, "shares_outstanding": 238834381, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -21100000, "free_cash_flow": 6700000, "dividends_paid": -400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 }, "complete_fields": { "id": 417474, "ticker_id": 25261, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "28900000", "netIncome": "1900000", "grossProfit": "95300000", "totalRevenue": "164300000", "costOfRevenue": "69000000", "interestExpense": "2400000", "operatingIncome": "6200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "26200000", "depreciationAndAmortization": "22100000" }, "balance": { "totalDebt": "32900000", "totalAssets": "240900000", "longTermDebt": "19300000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "2400000", "totalLiabilities": null, "sharesOutstanding": "238834381", "totalCurrentAssets": "68700000", "totalShareholderEquity": "147300000", "totalCurrentLiabilities": "62000000", "propertyPlantEquipmentNet": "13500000", "cashAndShortTermInvestments": "20000000" }, "cashflow": { "freeCashFlow": "6700000", "dividendsPaid": "-400000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-21100000" } }, "revenue": 164300000, "cost_of_revenue": 69000000, "gross_profit": 95300000, "research_and_development": 26200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6200000, "depreciation_amortisation": 22100000, "ebitda": 28900000, "interest_expense": 2400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1900000, "net_income_continuing_ops": null, "net_income_to_common": 1900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68700000, "net_ppe": 13500000, "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": 240900000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62000000, "long_term_debt": 19300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32900000, "preferred_stock": null, "minority_interest": 2400000, "retained_earnings": null, "total_equity": 147300000, "shares_outstanding": 238834381, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "28900000", "netIncome": "1900000", "grossProfit": "95300000", "totalRevenue": "164300000", "costOfRevenue": "69000000", "interestExpense": "2400000", "operatingIncome": "6200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "26200000", "depreciationAndAmortization": "22100000" }, "balance": { "totalDebt": "32900000", "totalAssets": "240900000", "longTermDebt": "19300000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "2400000", "totalLiabilities": null, "sharesOutstanding": "238834381", "totalCurrentAssets": "68700000", "totalShareholderEquity": "147300000", "totalCurrentLiabilities": "62000000", "propertyPlantEquipmentNet": "13500000", "cashAndShortTermInvestments": "20000000" }, "cashflow": { "freeCashFlow": "6700000", "dividendsPaid": "-400000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-21100000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+00:00", "is_restated": false, "income_statement": { "revenue": 150000000, "cost_of_revenue": 19500000, "gross_profit": 130500000, "ebit": 3500000, "ebitda": 24400000, "pretax_income": null, "tax_provision": null, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21800000, "total_current_assets": 70400000, "total_assets": 224300000, "short_term_debt": 1000000, "long_term_debt": 19700000, "total_debt": 29500000, "total_liabilities": null, "total_equity": 143800000, "shares_outstanding": 237700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -18100000, "free_cash_flow": -1300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -100000 }, "complete_fields": { "id": 417476, "ticker_id": 25261, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24400000", "netIncome": "-1000000", "grossProfit": "130500000", "totalRevenue": "150000000", "costOfRevenue": "19500000", "interestExpense": "2800000", "operatingIncome": "3500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "-17200000", "depreciationAndAmortization": "19800000" }, "balance": { "totalDebt": "29500000", "totalAssets": "224300000", "longTermDebt": "19700000", "shortTermDebt": "1000000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "2100000", "totalLiabilities": null, "sharesOutstanding": "237700000", "totalCurrentAssets": "70400000", "totalShareholderEquity": "143800000", "totalCurrentLiabilities": "56000000", "propertyPlantEquipmentNet": "7700000", "cashAndShortTermInvestments": "21800000" }, "cashflow": { "freeCashFlow": "-1300000", "dividendsPaid": null, "issuanceOfDebt": "2000000", "issuanceOfStock": null, "repaymentOfDebt": "-2100000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-18100000" } }, "revenue": 150000000, "cost_of_revenue": 19500000, "gross_profit": 130500000, "research_and_development": -17200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3500000, "depreciation_amortisation": 19800000, "ebitda": 24400000, "interest_expense": 2800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1000000, "net_income_continuing_ops": null, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 70400000, "net_ppe": 7700000, "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": 224300000, "short_term_debt": 1000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56000000, "long_term_debt": 19700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29500000, "preferred_stock": null, "minority_interest": 2100000, "retained_earnings": null, "total_equity": 143800000, "shares_outstanding": 237700000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24400000", "netIncome": "-1000000", "grossProfit": "130500000", "totalRevenue": "150000000", "costOfRevenue": "19500000", "interestExpense": "2800000", "operatingIncome": "3500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "-17200000", "depreciationAndAmortization": "19800000" }, "balance": { "totalDebt": "29500000", "totalAssets": "224300000", "longTermDebt": "19700000", "shortTermDebt": "1000000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "2100000", "totalLiabilities": null, "sharesOutstanding": "237700000", "totalCurrentAssets": "70400000", "totalShareholderEquity": "143800000", "totalCurrentLiabilities": "56000000", "propertyPlantEquipmentNet": "7700000", "cashAndShortTermInvestments": "21800000" }, "cashflow": { "freeCashFlow": "-1300000", "dividendsPaid": null, "issuanceOfDebt": "2000000", "issuanceOfStock": null, "repaymentOfDebt": "-2100000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-18100000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+00:00", "is_restated": false, "income_statement": { "revenue": 143000000, "cost_of_revenue": 18200000, "gross_profit": 124800000, "ebit": -6700000, "ebitda": 5100000, "pretax_income": null, "tax_provision": null, "net_income": -13900000, "net_income_to_common": -13900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28500000, "total_current_assets": 71400000, "total_assets": 220400000, "short_term_debt": 1000000, "long_term_debt": 17600000, "total_debt": 31100000, "total_liabilities": null, "total_equity": 135800000, "shares_outstanding": 236200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -20300000, "free_cash_flow": -11300000, "dividends_paid": -800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -400000 }, "complete_fields": { "id": 417477, "ticker_id": 25261, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5100000", "netIncome": "-13900000", "grossProfit": "124800000", "totalRevenue": "143000000", "costOfRevenue": "18200000", "interestExpense": "2700000", "operatingIncome": "-6700000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "-18700000", "depreciationAndAmortization": "19900000" }, "balance": { "totalDebt": "31100000", "totalAssets": "220400000", "longTermDebt": "17600000", "shortTermDebt": "1000000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "1500000", "totalLiabilities": null, "sharesOutstanding": "236200000", "totalCurrentAssets": "71400000", "totalShareholderEquity": "135800000", "totalCurrentLiabilities": "57300000", "propertyPlantEquipmentNet": "11900000", "cashAndShortTermInvestments": "28500000" }, "cashflow": { "freeCashFlow": "-11300000", "dividendsPaid": "-800000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "400000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-20300000" } }, "revenue": 143000000, "cost_of_revenue": 18200000, "gross_profit": 124800000, "research_and_development": -18700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6700000, "depreciation_amortisation": 19900000, "ebitda": 5100000, "interest_expense": 2700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13900000, "net_income_continuing_ops": null, "net_income_to_common": -13900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 71400000, "net_ppe": 11900000, "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": 220400000, "short_term_debt": 1000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57300000, "long_term_debt": 17600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31100000, "preferred_stock": null, "minority_interest": 1500000, "retained_earnings": null, "total_equity": 135800000, "shares_outstanding": 236200000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5100000", "netIncome": "-13900000", "grossProfit": "124800000", "totalRevenue": "143000000", "costOfRevenue": "18200000", "interestExpense": "2700000", "operatingIncome": "-6700000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "-18700000", "depreciationAndAmortization": "19900000" }, "balance": { "totalDebt": "31100000", "totalAssets": "220400000", "longTermDebt": "17600000", "shortTermDebt": "1000000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "1500000", "totalLiabilities": null, "sharesOutstanding": "236200000", "totalCurrentAssets": "71400000", "totalShareholderEquity": "135800000", "totalCurrentLiabilities": "57300000", "propertyPlantEquipmentNet": "11900000", "cashAndShortTermInvestments": "28500000" }, "cashflow": { "freeCashFlow": "-11300000", "dividendsPaid": "-800000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "400000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-20300000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+00:00", "is_restated": false, "income_statement": { "revenue": 135100000, "cost_of_revenue": 20500000, "gross_profit": 114600000, "ebit": -7200000, "ebitda": -3200000, "pretax_income": null, "tax_provision": null, "net_income": -21400000, "net_income_to_common": -21400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46000000, "total_current_assets": 88600000, "total_assets": 235100000, "short_term_debt": 500000, "long_term_debt": 17600000, "total_debt": 36700000, "total_liabilities": null, "total_equity": 146000000, "shares_outstanding": 233200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -18900000, "free_cash_flow": -6500000, "dividends_paid": -500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -100000 }, "complete_fields": { "id": 417478, "ticker_id": 25261, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3200000", "netIncome": "-21400000", "grossProfit": "114600000", "totalRevenue": "135100000", "costOfRevenue": "20500000", "interestExpense": "2100000", "operatingIncome": "-7200000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "-15900000", "depreciationAndAmortization": "17200000" }, "balance": { "totalDebt": "36700000", "totalAssets": "235100000", "longTermDebt": "17600000", "shortTermDebt": "500000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "2000000", "totalLiabilities": null, "sharesOutstanding": "233200000", "totalCurrentAssets": "88600000", "totalShareholderEquity": "146000000", "totalCurrentLiabilities": "54100000", "propertyPlantEquipmentNet": "17000000", "cashAndShortTermInvestments": "46000000" }, "cashflow": { "freeCashFlow": "-6500000", "dividendsPaid": "-500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-100000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-18900000" } }, "revenue": 135100000, "cost_of_revenue": 20500000, "gross_profit": 114600000, "research_and_development": -15900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7200000, "depreciation_amortisation": 17200000, "ebitda": -3200000, "interest_expense": 2100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -21400000, "net_income_continuing_ops": null, "net_income_to_common": -21400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 88600000, "net_ppe": 17000000, "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": 235100000, "short_term_debt": 500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54100000, "long_term_debt": 17600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36700000, "preferred_stock": null, "minority_interest": 2000000, "retained_earnings": null, "total_equity": 146000000, "shares_outstanding": 233200000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3200000", "netIncome": "-21400000", "grossProfit": "114600000", "totalRevenue": "135100000", "costOfRevenue": "20500000", "interestExpense": "2100000", "operatingIncome": "-7200000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "-15900000", "depreciationAndAmortization": "17200000" }, "balance": { "totalDebt": "36700000", "totalAssets": "235100000", "longTermDebt": "17600000", "shortTermDebt": "500000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "2000000", "totalLiabilities": null, "sharesOutstanding": "233200000", "totalCurrentAssets": "88600000", "totalShareholderEquity": "146000000", "totalCurrentLiabilities": "54100000", "propertyPlantEquipmentNet": "17000000", "cashAndShortTermInvestments": "46000000" }, "cashflow": { "freeCashFlow": "-6500000", "dividendsPaid": "-500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-100000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-18900000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+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": 600000, "long_term_debt": null, "total_debt": 600000, "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": -100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 600000 }, "complete_fields": { "id": 417479, "ticker_id": 25261, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "600000", "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-100000", "issuanceOfDebt": "600000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 600000, "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": 600000, "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": -100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 600000, "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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "600000", "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-100000", "issuanceOfDebt": "600000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+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": 20000000, "total_current_assets": 68700000, "total_assets": 240900000, "short_term_debt": null, "long_term_debt": 19300000, "total_debt": 32900000, "total_liabilities": null, "total_equity": 147300000, "shares_outstanding": 238834381, "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": 417473, "ticker_id": 25261, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "32900000", "totalAssets": "240900000", "longTermDebt": "19300000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "2400000", "totalLiabilities": null, "sharesOutstanding": "238834381", "totalCurrentAssets": "68700000", "totalShareholderEquity": "147300000", "totalCurrentLiabilities": "62000000", "propertyPlantEquipmentNet": "13500000", "cashAndShortTermInvestments": "20000000" } }, "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": 20000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68700000, "net_ppe": 13500000, "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": 240900000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62000000, "long_term_debt": 19300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32900000, "preferred_stock": null, "minority_interest": 2400000, "retained_earnings": null, "total_equity": 147300000, "shares_outstanding": 238834381, "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": "32900000", "totalAssets": "240900000", "longTermDebt": "19300000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "2400000", "totalLiabilities": null, "sharesOutstanding": "238834381", "totalCurrentAssets": "68700000", "totalShareholderEquity": "147300000", "totalCurrentLiabilities": "62000000", "propertyPlantEquipmentNet": "13500000", "cashAndShortTermInvestments": "20000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+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": 21800000, "total_current_assets": 70400000, "total_assets": 224300000, "short_term_debt": 1000000, "long_term_debt": 19700000, "total_debt": 29500000, "total_liabilities": null, "total_equity": 143800000, "shares_outstanding": 237700000, "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": 417475, "ticker_id": 25261, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:16:50.216436+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "29500000", "totalAssets": "224300000", "longTermDebt": "19700000", "shortTermDebt": "1000000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "2100000", "totalLiabilities": null, "sharesOutstanding": "237700000", "totalCurrentAssets": "70400000", "totalShareholderEquity": "143800000", "totalCurrentLiabilities": "56000000", "propertyPlantEquipmentNet": "7700000", "cashAndShortTermInvestments": "21800000" } }, "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": 21800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 70400000, "net_ppe": 7700000, "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": 224300000, "short_term_debt": 1000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56000000, "long_term_debt": 19700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29500000, "preferred_stock": null, "minority_interest": 2100000, "retained_earnings": null, "total_equity": 143800000, "shares_outstanding": 237700000, "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": "29500000", "totalAssets": "224300000", "longTermDebt": "19700000", "shortTermDebt": "1000000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "2100000", "totalLiabilities": null, "sharesOutstanding": "237700000", "totalCurrentAssets": "70400000", "totalShareholderEquity": "143800000", "totalCurrentLiabilities": "56000000", "propertyPlantEquipmentNet": "7700000", "cashAndShortTermInvestments": "21800000" } } } ] }, "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }