{ "ticker": { "uuid": "a39e85fd-2fc4-4edf-a1a4-6fe73f244fbb", "symbol": "THL", "name": "Tourism Holdings Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/a39e85fd-2fc4-4edf-a1a4-6fe73f244fbb/", "api_url": "https://sharemaestro.com/factors/api/tickers/a39e85fd-2fc4-4edf-a1a4-6fe73f244fbb/" }, "ticker_metadata": { "id": 25087, "uuid": "a39e85fd-2fc4-4edf-a1a4-6fe73f244fbb", "symbol": "THL", "name": "Tourism Holdings Limited", "asset_type": "equity", "market_cap": 491953248, "stock_exchange_id": 9, "industry": "Recreational Vehicles", "sector": "Consumer Cyclical", "description": "Tourism Holdings Limited operates as a tourism company worldwide. It operates through New Zealand Rentals & Sales; Action Manufacturing; Tourism; Australia Rentals, Sales & Manufacturing; North America Rentals & Sales; United Kingdom & Ireland Rentals & Sales; and Corporate segments. The company is involved in manufacturing, rental, and sale of motorhomes; manufacturing and sale of other speciality vehicles; sale of ex-rental fleet and new and used RVs direct to the public and through a dealer network; and provision of Kiwi Experience bus tours and Discover Waitomo Caves Group experiences. It also rents 4WD vehicles; and manufacture of recreational vehicles (RVs). The company offers its rental vehicles under the Maui, CanaDream, Road Bear, Just go, Apollo, El Monte RV, Britz, Bunk Camper, Mighty, Cheapa Campa, and Hippie brands; vehicle bodies and trailers under the Action, Freighter, Transcold, and Fairfax brands; and sells new and used motorhomes, campervans, and caravans under the RV Super Centre, SydneyRV, Georgeday, Kratzmann, CamperAgent brands. In addition, it operates app-based travel platform Camper Mate, a Travel technology to explore and book adventures throughout Australia and New Zealand; Kiwi Experience, a hop-on hop-off and small-group bus tours; and Discover Waitomo to explore natural wonders, culture, and adventure experiences of the Waitomo region. The company was formerly known as The Helicopter Line and changed its name to Tourism Holdings Limited in 1996. Tourism Holdings Limited was incorporated in 1984 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": "a39e85fd-2fc4-4edf-a1a4-6fe73f244fbb", "symbol": "THL", "name": "Tourism Holdings Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/a39e85fd-2fc4-4edf-a1a4-6fe73f244fbb/", "api_url": "https://sharemaestro.com/factors/api/tickers/a39e85fd-2fc4-4edf-a1a4-6fe73f244fbb/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.78, "value": 0.9, "quality": 0.06, "momentum": 0.93, "coverage": 0.788, "confidence": 0.479, "delta": null }, "headline_factors": { "price": 2.03, "market_cap": 448829078.04, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1223, "shareholder_yield": 0.0236, "roe": -0.0446, "piotroski_f_score": 3, "momentum_12_1": 0.3816, "volatility_252d": 0.6511 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:39:03.397447+00:00", "batch_id": "" }, "size": { "price_close": 2.03, "market_cap": 448829078.04, "market_cap_usd": 448829078.04, "enterprise_value": 1108057346.985, "shares_outstanding": 221098068, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8363, "ptbv_ratio": 0.8363, "ps_ratio": 0.5157, "pcf_ratio": null, "pfcf_ratio": -35.0039, "ev_ebitda": 8.1749, "ev_ebit": null, "ev_sales": 1.2731, "ev_fcf": -86.4168, "earnings_yield": null, "fcf_yield": -0.0116, "price_to_sales": 0.5157, "price_to_book": 0.8363, "price_to_cashflow": null, "ebitda_to_ev": 0.1223, "sales_yield": 0.7855 }, "yield": { "dividend_yield": 0.0236, "buyback_yield": 0, "shareholder_yield": 0.0236, "debt_paydown_yield": 0, "total_yield": 0.0236 }, "quality": { "gross_margin": 0.6088, "operating_margin": -0.0391, "net_margin": -0.0275, "ebitda_margin": 0.1557, "fcf_margin": -0.0147, "roe": -0.0446, "roa": -0.0164, "roic": -0.0213, "roc_greenblatt": null, "asset_turnover": 0.5951, "cash_conversion": 0.5357, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.366, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3623, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.8636, "debt_to_assets": 0.4823, "interest_coverage": -0.9524, "current_ratio": 1.0762, "quick_ratio": 1.0762, "net_debt": 659228268.945, "local_beta": 1.4589, "volatility_252d": 0.6511, "volatility_60d": 1.0633, "max_drawdown_12m": -0.2907, "risk_adjusted_momentum": 0.586 }, "growth": { "revenue_growth_1y": 0.0318, "revenue_growth_3y_cagr": 0.3603, "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": -0.0618, "revenue_growth": 0.0318, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1633, "price_return_3m": -0.0199, "price_return_6m": -0.0771, "price_return_9m": -0.0503, "price_return_12m": 0.6072, "price_return_12m_ex1m": 0.3816, "momentum_6m": -0.0771, "momentum_12m": 0.6072, "momentum_12_1": 0.3816, "distance_from_52w_high": -0.153, "distance_from_52w_low": 0.5307, "relative_strength": 0.5944 }, "raw_ttm": { "revenue_ttm": 870386329.8663, "gross_profit_ttm": 529934063.893, "ebit_ttm": -34032317.9792, "ebitda_ttm": 135543276.3745, "net_income_ttm": -23935735.5126, "eps_diluted_ttm": -0.1083, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -39343424.9628, "fcf_ttm": -12822251.1144, "dividends_paid_ttm": -10572065.3789, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35731797.9198, "cash_and_equivalents": 46190564.636, "total_current_assets": 247406203.5662, "total_current_liabilities": 229880200.5944, "net_ppe": null, "total_assets": 1462553863.2987, "total_debt": 705418833.581, "total_equity": 536659546.8054, "net_working_capital": 9460438.3358, "book_value_per_share": 2.4272, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.4272 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 15, "rank_pcf": 50, "rank_ev_ebitda": 37, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 75, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 56, "rank_roe": 80, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 52, "rank_fcf_margin": 74, "rank_piotroski": 54, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 17 }, "composites": { "value_composite": 10, "quality_composite": 94, "momentum_composite": 7, "growth_composite": 85, "yield_composite": 83, "svqf_composite": 29, "vc1_composite": 7, "vc2_composite": 8, "vc3_composite": 9, "trending_value_composite": 39, "overall_composite": 22, "quality_value_composite": 0.2324, "os_score": 0.78, "value_percentile": 0.9, "quality_percentile": 0.06, "momentum_percentile": 0.93, "factor_coverage": 0.788, "signal_confidence": 0.479, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 13, "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": 39, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 10907, "ticker_id": 25087, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:39:03.397447+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.03, "market_cap": 448829078.04, "market_cap_usd": 448829078.04, "enterprise_value": 1108057346.985, "shares_outstanding": 221098068, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.83633857, "ptbv_ratio": 0.83633857, "ps_ratio": 0.51566651, "pcf_ratio": null, "pfcf_ratio": -35.00392201, "ev_ebitda": 8.17493406, "ev_ebit": null, "ev_sales": 1.27306382, "ev_fcf": -86.41675608, "earnings_yield": null, "fcf_yield": -0.01157183, "dividend_yield": 0.02355477, "buyback_yield": 0, "shareholder_yield": 0.02355477, "debt_paydown_yield": 0, "total_yield": 0.02355477, "gross_margin": 0.60884925, "operating_margin": -0.03910024, "net_margin": -0.02750013, "ebitda_margin": 0.15572772, "fcf_margin": -0.01473168, "roe": -0.04460134, "roa": -0.01636571, "roic": -0.02134334, "roc_greenblatt": null, "asset_turnover": 0.59511403, "cash_conversion": 0.53569489, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.86359993, "debt_to_assets": 0.4823199, "interest_coverage": -0.95243788, "current_ratio": 1.07623972, "quick_ratio": 1.07623972, "net_debt": 659228268.945, "revenue_growth_1y": 0.03183157, "revenue_growth_3y_cagr": 0.3603478, "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": -0.06176451, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.365974, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.16332378, "price_return_3m": -0.01992213, "price_return_6m": -0.07705709, "price_return_9m": -0.05028307, "price_return_12m": 0.60721298, "price_return_12m_ex1m": 0.38156978, "distance_from_52w_high": -0.15301936, "distance_from_52w_low": 0.53067995, "relative_strength": 0.59436619, "local_beta": 1.4589, "volatility_252d": 0.65112, "volatility_60d": 1.063301, "max_drawdown_12m": -0.29070587, "revenue_ttm": 870386329.8663, "gross_profit_ttm": 529934063.893, "ebit_ttm": -34032317.9792, "ebitda_ttm": 135543276.3745, "net_income_ttm": -23935735.5126, "eps_diluted_ttm": -0.10825846, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -39343424.9628, "fcf_ttm": -12822251.1144, "dividends_paid_ttm": -10572065.3789, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35731797.9198, "cash_and_equivalents": 46190564.636, "total_current_assets": 247406203.5662, "total_current_liabilities": 229880200.5944, "net_ppe": null, "total_assets": 1462553863.2987, "total_debt": 705418833.581, "total_equity": 536659546.8054, "net_working_capital": 9460438.3358, "book_value_per_share": 2.42724666, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.42724666, "universe_ticker_count": 570, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 15, "rank_pcf": 50, "rank_ev_ebitda": 37, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 75, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 56, "rank_roe": 80, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 52, "rank_fcf_margin": 74, "rank_piotroski": 54, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 17, "value_composite": 10, "quality_composite": 94, "momentum_composite": 7, "growth_composite": 85, "yield_composite": 83, "svqf_composite": 29, "vc1_composite": 7, "vc2_composite": 8, "vc3_composite": 9, "trending_value_composite": 39, "overall_composite": 22, "factor_coverage": 0.788, "signal_confidence": 0.479, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 13, "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": 2.03, "os": 0.78, "value": 0.9, "quality": 0.06, "momentum": 0.93, "confidence": 0.479, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0236, "roe": -0.0446, "momentum_12_1": 0.3816, "complete_fields": { "id": 10907, "ticker_id": 25087, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:39:03.397447+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.03, "market_cap": 448829078.04, "market_cap_usd": 448829078.04, "enterprise_value": 1108057346.985, "shares_outstanding": 221098068, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.83633857, "ptbv_ratio": 0.83633857, "ps_ratio": 0.51566651, "pcf_ratio": null, "pfcf_ratio": -35.00392201, "ev_ebitda": 8.17493406, "ev_ebit": null, "ev_sales": 1.27306382, "ev_fcf": -86.41675608, "earnings_yield": null, "fcf_yield": -0.01157183, "dividend_yield": 0.02355477, "buyback_yield": 0, "shareholder_yield": 0.02355477, "debt_paydown_yield": 0, "total_yield": 0.02355477, "gross_margin": 0.60884925, "operating_margin": -0.03910024, "net_margin": -0.02750013, "ebitda_margin": 0.15572772, "fcf_margin": -0.01473168, "roe": -0.04460134, "roa": -0.01636571, "roic": -0.02134334, "roc_greenblatt": null, "asset_turnover": 0.59511403, "cash_conversion": 0.53569489, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.86359993, "debt_to_assets": 0.4823199, "interest_coverage": -0.95243788, "current_ratio": 1.07623972, "quick_ratio": 1.07623972, "net_debt": 659228268.945, "revenue_growth_1y": 0.03183157, "revenue_growth_3y_cagr": 0.3603478, "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": -0.06176451, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.365974, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.16332378, "price_return_3m": -0.01992213, "price_return_6m": -0.07705709, "price_return_9m": -0.05028307, "price_return_12m": 0.60721298, "price_return_12m_ex1m": 0.38156978, "distance_from_52w_high": -0.15301936, "distance_from_52w_low": 0.53067995, "relative_strength": 0.59436619, "local_beta": 1.4589, "volatility_252d": 0.65112, "volatility_60d": 1.063301, "max_drawdown_12m": -0.29070587, "revenue_ttm": 870386329.8663, "gross_profit_ttm": 529934063.893, "ebit_ttm": -34032317.9792, "ebitda_ttm": 135543276.3745, "net_income_ttm": -23935735.5126, "eps_diluted_ttm": -0.10825846, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -39343424.9628, "fcf_ttm": -12822251.1144, "dividends_paid_ttm": -10572065.3789, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 35731797.9198, "cash_and_equivalents": 46190564.636, "total_current_assets": 247406203.5662, "total_current_liabilities": 229880200.5944, "net_ppe": null, "total_assets": 1462553863.2987, "total_debt": 705418833.581, "total_equity": 536659546.8054, "net_working_capital": 9460438.3358, "book_value_per_share": 2.42724666, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.42724666, "universe_ticker_count": 570, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 15, "rank_pcf": 50, "rank_ev_ebitda": 37, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 75, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 56, "rank_roe": 80, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 52, "rank_fcf_margin": 74, "rank_piotroski": 54, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 17, "value_composite": 10, "quality_composite": 94, "momentum_composite": 7, "growth_composite": 85, "yield_composite": 83, "svqf_composite": 29, "vc1_composite": 7, "vc2_composite": 8, "vc3_composite": 9, "trending_value_composite": 39, "overall_composite": 22, "factor_coverage": 0.788, "signal_confidence": 0.479, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 13, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+00:00", "is_restated": false, "income_statement": { "revenue": 870386329.87, "cost_of_revenue": 340452265.97, "gross_profit": 529934063.89, "ebit": -34032317.98, "ebitda": 135543276.37, "pretax_income": null, "tax_provision": null, "net_income": -23935735.51, "net_income_to_common": -23935735.51, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46190564.64, "total_current_assets": 247406203.57, "total_assets": 1462553863.3, "short_term_debt": 38125000, "long_term_debt": 464447436.85, "total_debt": 705418833.58, "total_liabilities": null, "total_equity": 536659546.81, "shares_outstanding": 221098068, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -39343424.96, "free_cash_flow": -12822251.11, "dividends_paid": -10572065.38, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 35455980.68 }, "complete_fields": { "id": 417040, "ticker_id": 25087, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "135543276.3745", "netIncome": "-23935735.5126", "grossProfit": "529934063.893", "totalRevenue": "870386329.8663", "costOfRevenue": "340452265.9733", "interestExpense": "35731797.9198", "operatingIncome": "-34032317.9792", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "104408432.3923" }, "balance": { "totalDebt": "705418833.581", "totalAssets": "1462553863.2987", "longTermDebt": "464447436.8499", "shortTermDebt": "38125000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "221098068", "totalCurrentAssets": "247406203.5662", "totalShareholderEquity": "536659546.8054", "totalCurrentLiabilities": "229880200.5944", "propertyPlantEquipmentNet": "1079281203.5661", "cashAndShortTermInvestments": "46190564.636" }, "cashflow": { "freeCashFlow": "-12822251.1144", "dividendsPaid": "-10572065.3789", "issuanceOfDebt": "452513001.4859", "issuanceOfStock": null, "repaymentOfDebt": "-417057020.8024", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-39343424.9628" } }, "revenue": 870386329.8663, "cost_of_revenue": 340452265.9733, "gross_profit": 529934063.893, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34032317.9792, "depreciation_amortisation": 104408432.3923, "ebitda": 135543276.3745, "interest_expense": 35731797.9198, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -23935735.5126, "net_income_continuing_ops": null, "net_income_to_common": -23935735.5126, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46190564.636, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 247406203.5662, "net_ppe": 1079281203.5661, "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": 1462553863.2987, "short_term_debt": 38125000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229880200.5944, "long_term_debt": 464447436.8499, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 705418833.581, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 536659546.8054, "shares_outstanding": 221098068, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -39343424.9628, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10572065.3789, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 35455980.6835, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12822251.1144, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "135543276.3745", "netIncome": "-23935735.5126", "grossProfit": "529934063.893", "totalRevenue": "870386329.8663", "costOfRevenue": "340452265.9733", "interestExpense": "35731797.9198", "operatingIncome": "-34032317.9792", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "104408432.3923" }, "balance": { "totalDebt": "705418833.581", "totalAssets": "1462553863.2987", "longTermDebt": "464447436.8499", "shortTermDebt": "38125000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "221098068", "totalCurrentAssets": "247406203.5662", "totalShareholderEquity": "536659546.8054", "totalCurrentLiabilities": "229880200.5944", "propertyPlantEquipmentNet": "1079281203.5661", "cashAndShortTermInvestments": "46190564.636" }, "cashflow": { "freeCashFlow": "-12822251.1144", "dividendsPaid": "-10572065.3789", "issuanceOfDebt": "452513001.4859", "issuanceOfStock": null, "repaymentOfDebt": "-417057020.8024", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-39343424.9628" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+00:00", "is_restated": false, "income_statement": { "revenue": 843535279.58, "cost_of_revenue": 342435252.13, "gross_profit": 501100027.45, "ebit": 11849546.99, "ebitda": 173533449.25, "pretax_income": null, "tax_provision": null, "net_income": 36035508.37, "net_income_to_common": 36035508.37, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51967603.18, "total_current_assets": 319870961.84, "total_assets": 1370420060.4, "short_term_debt": 214435801.23, "long_term_debt": 705619108.63, "total_debt": 1055030658.0, "total_liabilities": null, "total_equity": 564553857.42, "shares_outstanding": 218224409, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -14723162.81, "free_cash_flow": -102251304.11, "dividends_paid": -30524389.13, "share_repurchases": null, "shares_issued": 1628992.4, "net_debt_issued": 127558341.72 }, "complete_fields": { "id": 417041, "ticker_id": 25087, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "173533449.2542", "netIncome": "36035508.3738", "grossProfit": "501100027.4549", "totalRevenue": "843535279.5827", "costOfRevenue": "342435252.1278", "interestExpense": "32429761.1421", "operatingIncome": "11849546.9936", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "87648942.9853" }, "balance": { "totalDebt": "1055030658.0032", "totalAssets": "1370420060.4011", "longTermDebt": "705619108.63", "shortTermDebt": "214435801.2264", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "218224409", "totalCurrentAssets": "319870961.8377", "totalShareholderEquity": "564553857.4173", "totalCurrentLiabilities": "402222018.8525", "propertyPlantEquipmentNet": "877983893.1089", "cashAndShortTermInvestments": "51967603.1848" }, "cashflow": { "freeCashFlow": "-102251304.1092", "dividendsPaid": "-30524389.1278", "issuanceOfDebt": "671105518.4406", "issuanceOfStock": "1628992.4041", "repaymentOfDebt": "-543547176.7182", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-14723162.8078" } }, "revenue": 843535279.5827, "cost_of_revenue": 342435252.1278, "gross_profit": 501100027.4549, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11849546.9936, "depreciation_amortisation": 87648942.9853, "ebitda": 173533449.2542, "interest_expense": 32429761.1421, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 36035508.3738, "net_income_continuing_ops": null, "net_income_to_common": 36035508.3738, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51967603.1848, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 319870961.8377, "net_ppe": 877983893.1089, "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": 1370420060.4011, "short_term_debt": 214435801.2264, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402222018.8525, "long_term_debt": 705619108.63, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1055030658.0032, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 564553857.4173, "shares_outstanding": 218224409, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14723162.8078, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -30524389.1278, "share_repurchases": null, "shares_issued": 1628992.4041, "net_debt_issued": 127558341.7224, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -102251304.1092, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "173533449.2542", "netIncome": "36035508.3738", "grossProfit": "501100027.4549", "totalRevenue": "843535279.5827", "costOfRevenue": "342435252.1278", "interestExpense": "32429761.1421", "operatingIncome": "11849546.9936", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "87648942.9853" }, "balance": { "totalDebt": "1055030658.0032", "totalAssets": "1370420060.4011", "longTermDebt": "705619108.63", "shortTermDebt": "214435801.2264", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "218224409", "totalCurrentAssets": "319870961.8377", "totalShareholderEquity": "564553857.4173", "totalCurrentLiabilities": "402222018.8525", "propertyPlantEquipmentNet": "877983893.1089", "cashAndShortTermInvestments": "51967603.1848" }, "cashflow": { "freeCashFlow": "-102251304.1092", "dividendsPaid": "-30524389.1278", "issuanceOfDebt": "671105518.4406", "issuanceOfStock": "1628992.4041", "repaymentOfDebt": "-543547176.7182", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-14723162.8078" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+00:00", "is_restated": false, "income_statement": { "revenue": 609979784.99, "cost_of_revenue": 236749058.16, "gross_profit": 373230726.82, "ebit": 9887898.56, "ebitda": 141093448.5, "pretax_income": null, "tax_provision": null, "net_income": 45812735.46, "net_income_to_common": 45812735.46, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70563263.81, "total_current_assets": 297104658.64, "total_assets": 1234558485.71, "short_term_debt": 204401359.92, "long_term_debt": 460746117.8, "total_debt": 812100523.75, "total_liabilities": null, "total_equity": 561384728.48, "shares_outstanding": 214077000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -11137553.98, "free_cash_flow": -67580630.34, "dividends_paid": null, "share_repurchases": null, "shares_issued": 895892.68, "net_debt_issued": 15499402.74 }, "complete_fields": { "id": 417042, "ticker_id": 25087, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "141093448.4976", "netIncome": "45812735.459", "grossProfit": "373230726.8217", "totalRevenue": "609979784.9858", "costOfRevenue": "236749058.1641", "interestExpense": "15573830.7452", "operatingIncome": "9887898.5576", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "63958467.3343" }, "balance": { "totalDebt": "812100523.7527", "totalAssets": "1234558485.7117", "longTermDebt": "460746117.7984", "shortTermDebt": "204401359.9192", "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "214077000", "totalCurrentAssets": "297104658.6419", "totalShareholderEquity": "561384728.4756", "totalCurrentLiabilities": "383085546.2649", "propertyPlantEquipmentNet": "739043462.2807", "cashAndShortTermInvestments": "70563263.8059" }, "cashflow": { "freeCashFlow": "-67580630.3409", "dividendsPaid": null, "issuanceOfDebt": "383847284.756", "issuanceOfStock": "895892.6767", "repaymentOfDebt": "-368347882.0178", "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-11137553.9833" } }, "revenue": 609979784.9858, "cost_of_revenue": 236749058.1641, "gross_profit": 373230726.8217, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9887898.5576, "depreciation_amortisation": 63958467.3343, "ebitda": 141093448.4976, "interest_expense": 15573830.7452, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 45812735.459, "net_income_continuing_ops": null, "net_income_to_common": 45812735.459, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70563263.8059, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 297104658.6419, "net_ppe": 739043462.2807, "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": 1234558485.7117, "short_term_debt": 204401359.9192, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383085546.2649, "long_term_debt": 460746117.7984, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 812100523.7527, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 561384728.4756, "shares_outstanding": 214077000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11137553.9833, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 895892.6767, "net_debt_issued": 15499402.7382, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -67580630.3409, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "141093448.4976", "netIncome": "45812735.459", "grossProfit": "373230726.8217", "totalRevenue": "609979784.9858", "costOfRevenue": "236749058.1641", "interestExpense": "15573830.7452", "operatingIncome": "9887898.5576", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "63958467.3343" }, "balance": { "totalDebt": "812100523.7527", "totalAssets": "1234558485.7117", "longTermDebt": "460746117.7984", "shortTermDebt": "204401359.9192", "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "214077000", "totalCurrentAssets": "297104658.6419", "totalShareholderEquity": "561384728.4756", "totalCurrentLiabilities": "383085546.2649", "propertyPlantEquipmentNet": "739043462.2807", "cashAndShortTermInvestments": "70563263.8059" }, "cashflow": { "freeCashFlow": "-67580630.3409", "dividendsPaid": null, "issuanceOfDebt": "383847284.756", "issuanceOfStock": "895892.6767", "repaymentOfDebt": "-368347882.0178", "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-11137553.9833" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+00:00", "is_restated": false, "income_statement": { "revenue": 345750000, "cost_of_revenue": 151963000, "gross_profit": 193787000, "ebit": 1735000, "ebitda": 50880000, "pretax_income": null, "tax_provision": null, "net_income": -1482000, "net_income_to_common": -1482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38816000, "total_current_assets": 145775000, "total_assets": 551718000, "short_term_debt": null, "long_term_debt": 97298000, "total_debt": 179917000, "total_liabilities": null, "total_equity": 331668000, "shares_outstanding": 152060700, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -7536000, "free_cash_flow": -29155000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 193000, "net_debt_issued": 12899000 }, "complete_fields": { "id": 417043, "ticker_id": 25087, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "50880000", "netIncome": "-1482000", "grossProfit": "193787000", "totalRevenue": "345750000", "costOfRevenue": "151963000", "interestExpense": "7055000", "operatingIncome": "1735000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "46556000" }, "balance": { "totalDebt": "179917000", "totalAssets": "551718000", "longTermDebt": "97298000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "152060700", "totalCurrentAssets": "145775000", "totalShareholderEquity": "331668000", "totalCurrentLiabilities": "78019000", "propertyPlantEquipmentNet": "338487000", "cashAndShortTermInvestments": "38816000" }, "cashflow": { "freeCashFlow": "-29155000", "dividendsPaid": null, "issuanceOfDebt": "89057000", "issuanceOfStock": "193000", "repaymentOfDebt": "-76158000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-7536000" } }, "revenue": 345750000, "cost_of_revenue": 151963000, "gross_profit": 193787000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1735000, "depreciation_amortisation": 46556000, "ebitda": 50880000, "interest_expense": 7055000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1482000, "net_income_continuing_ops": null, "net_income_to_common": -1482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38816000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 145775000, "net_ppe": 338487000, "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": 551718000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78019000, "long_term_debt": 97298000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 179917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 331668000, "shares_outstanding": 152060700, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 193000, "net_debt_issued": 12899000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -29155000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "50880000", "netIncome": "-1482000", "grossProfit": "193787000", "totalRevenue": "345750000", "costOfRevenue": "151963000", "interestExpense": "7055000", "operatingIncome": "1735000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "46556000" }, "balance": { "totalDebt": "179917000", "totalAssets": "551718000", "longTermDebt": "97298000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "152060700", "totalCurrentAssets": "145775000", "totalShareholderEquity": "331668000", "totalCurrentLiabilities": "78019000", "propertyPlantEquipmentNet": "338487000", "cashAndShortTermInvestments": "38816000" }, "cashflow": { "freeCashFlow": "-29155000", "dividendsPaid": null, "issuanceOfDebt": "89057000", "issuanceOfStock": "193000", "repaymentOfDebt": "-76158000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-7536000" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+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": 125000, "long_term_debt": null, "total_debt": 125000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 304000, "net_debt_issued": null }, "complete_fields": { "id": 417044, "ticker_id": 25087, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "125000", "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": "-2859000", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "304000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 125000, "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": 125000, "preferred_stock": null, "minority_interest": -2859000, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 304000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "125000", "preferredStock": null, "fiscalDateEnding": "2021-06-30", "minorityInterest": "-2859000", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "304000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+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": 46190564.64, "total_current_assets": 247406203.57, "total_assets": 1462553863.3, "short_term_debt": 38125000, "long_term_debt": 464447436.85, "total_debt": 705418833.58, "total_liabilities": null, "total_equity": 536659546.81, "shares_outstanding": 221098068, "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": 417039, "ticker_id": 25087, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T19:12:17.453903+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "705418833.581", "totalAssets": "1462553863.2987", "longTermDebt": "464447436.8499", "shortTermDebt": "38125000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "221098068", "totalCurrentAssets": "247406203.5662", "totalShareholderEquity": "536659546.8054", "totalCurrentLiabilities": "229880200.5944", "propertyPlantEquipmentNet": "1079281203.5661", "cashAndShortTermInvestments": "46190564.636" } }, "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": 46190564.636, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 247406203.5662, "net_ppe": 1079281203.5661, "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": 1462553863.2987, "short_term_debt": 38125000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229880200.5944, "long_term_debt": 464447436.8499, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 705418833.581, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 536659546.8054, "shares_outstanding": 221098068, "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": "705418833.581", "totalAssets": "1462553863.2987", "longTermDebt": "464447436.8499", "shortTermDebt": "38125000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "221098068", "totalCurrentAssets": "247406203.5662", "totalShareholderEquity": "536659546.8054", "totalCurrentLiabilities": "229880200.5944", "propertyPlantEquipmentNet": "1079281203.5661", "cashAndShortTermInvestments": "46190564.636" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": 1, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }