{ "ticker": { "uuid": "ac72627f-ec0f-4892-9d10-9eacd9fa4750", "symbol": "MFD", "name": "Mayfield Childcare Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/ac72627f-ec0f-4892-9d10-9eacd9fa4750/", "api_url": "https://sharemaestro.com/factors/api/tickers/ac72627f-ec0f-4892-9d10-9eacd9fa4750/" }, "ticker_metadata": { "id": 24012, "uuid": "ac72627f-ec0f-4892-9d10-9eacd9fa4750", "symbol": "MFD", "name": "Mayfield Childcare Limited", "asset_type": "equity", "market_cap": 19987520, "stock_exchange_id": 9, "industry": "Personal Services", "sector": "Consumer Cyclical", "description": "Mayfield Childcare Limited provides childcare services in Australia. It owns and operates long day care centers; and offers childcare and early education services. The company was incorporated in 2015 and is based in Hawthorn, Australia.", "currency": "AUD", "is_active": true }, "exchange_metadata": { "id": 9, "name": "ASX", "symbol": "ASX", "country_code": "AU", "currency": "AUD", "benchmark": "^AXJO", "data_symbol": "ASX", "ticker_suffix": ".AX", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ac72627f-ec0f-4892-9d10-9eacd9fa4750", "symbol": "MFD", "name": "Mayfield Childcare Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/ac72627f-ec0f-4892-9d10-9eacd9fa4750/", "api_url": "https://sharemaestro.com/factors/api/tickers/ac72627f-ec0f-4892-9d10-9eacd9fa4750/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.32, "value": 0.37, "quality": 0.35, "momentum": 0.36, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 0.27, "market_cap": 20364644.43, "pe_ratio": null, "earnings_yield": 0.0139, "ebitda_to_ev": null, "shareholder_yield": -0.2123, "roe": -0.4417, "piotroski_f_score": 2, "momentum_12_1": -0.1, "volatility_252d": 0.5312 }, "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": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:13.412347+00:00", "batch_id": "" }, "size": { "price_close": 0.27, "market_cap": 20364644.43, "market_cap_usd": 20364644.43, "enterprise_value": 177629478.43, "shares_outstanding": 75424609, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4208, "ptbv_ratio": 0.4208, "ps_ratio": 0.2228, "pcf_ratio": null, "pfcf_ratio": 2.3157, "ev_ebitda": null, "ev_ebit": 71.8843, "ev_sales": 1.9432, "ev_fcf": 20.1985, "earnings_yield": 0.0139, "fcf_yield": 0.0495, "price_to_sales": 0.2228, "price_to_book": 0.4208, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.5146 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.2123, "shareholder_yield": -0.2123, "debt_paydown_yield": 0.2176, "total_yield": 0.0053 }, "quality": { "gross_margin": 1, "operating_margin": 0.027, "net_margin": -0.2339, "ebitda_margin": -0.0361, "fcf_margin": 0.0962, "roe": -0.4417, "roa": -0.0981, "roic": 0.009, "roc_greenblatt": null, "asset_turnover": 0.4193, "cash_conversion": -0.4114, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1257, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4193, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -47.6327, "debt_to_assets": 0.7217, "interest_coverage": 0.4484, "current_ratio": 0.1535, "quick_ratio": 0.1535, "net_debt": 157264834, "local_beta": 0.8926, "volatility_252d": 0.5312, "volatility_60d": 1.2548, "max_drawdown_12m": -0.4952, "risk_adjusted_momentum": -0.1882 }, "growth": { "revenue_growth_1y": 0.0488, "revenue_growth_3y_cagr": 0.0984, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1672, "book_value_growth_1y": -0.3571, "revenue_growth": 0.0488, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1429, "price_return_3m": -0.3571, "price_return_6m": -0.4375, "price_return_9m": -0.2603, "price_return_12m": -0.2286, "price_return_12m_ex1m": -0.1, "momentum_6m": -0.4375, "momentum_12m": -0.2286, "momentum_12_1": -0.1, "distance_from_52w_high": -0.4857, "distance_from_52w_low": 0.0189, "relative_strength": -0.2414 }, "raw_ttm": { "revenue_ttm": 91412054, "gross_profit_ttm": 91412054, "ebit_ttm": 2471048, "ebitda_ttm": -3301612, "net_income_ttm": -21378041, "eps_diluted_ttm": -0.2834, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1519196, "fcf_ttm": 8794206, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 4324200, "interest_expense_ttm": 5511397, "cash_and_equivalents": 87697, "total_current_assets": 3566347, "total_current_liabilities": 23234001, "net_ppe": null, "total_assets": 218019095, "total_debt": 157352531, "total_equity": 48397904, "net_working_capital": -17907225, "book_value_per_share": 0.6417, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6417 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 63, "quality_composite": 65, "momentum_composite": 64, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 66, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.3599, "os_score": 0.32, "value_percentile": 0.37, "quality_percentile": 0.35, "momentum_percentile": 0.36, "factor_coverage": 0.788, "signal_confidence": 0.704, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 48, "all_cap_buyback_rank": 89, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 10389, "ticker_id": 24012, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:13.412347+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.27, "market_cap": 20364644.43, "market_cap_usd": 20364644.43, "enterprise_value": 177629478.43, "shares_outstanding": 75424609, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.42077534, "ptbv_ratio": 0.42077534, "ps_ratio": 0.22277855, "pcf_ratio": null, "pfcf_ratio": 2.31568881, "ev_ebitda": null, "ev_ebit": 71.88426871, "ev_sales": 1.94317347, "ev_fcf": 20.19846686, "earnings_yield": 0.01391125, "fcf_yield": 0.04950871, "dividend_yield": 0, "buyback_yield": -0.2123386, "shareholder_yield": -0.2123386, "debt_paydown_yield": 0.21761735, "total_yield": 0.00527876, "gross_margin": 1, "operating_margin": 0.02703197, "net_margin": -0.23386457, "ebitda_margin": -0.03611791, "fcf_margin": 0.09620401, "roe": -0.44171419, "roa": -0.09805582, "roic": 0.00901129, "roc_greenblatt": null, "asset_turnover": 0.41928462, "cash_conversion": -0.41136632, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -47.63274243, "debt_to_assets": 0.72173738, "interest_coverage": 0.44835239, "current_ratio": 0.15349689, "quick_ratio": 0.15349689, "net_debt": 157264834, "revenue_growth_1y": 0.04883647, "revenue_growth_3y_cagr": 0.09840574, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.16719949, "book_value_growth_1y": -0.35708453, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.125676, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14285714, "price_return_3m": -0.35714286, "price_return_6m": -0.4375, "price_return_9m": -0.26027397, "price_return_12m": -0.22857143, "price_return_12m_ex1m": -0.1, "distance_from_52w_high": -0.48571429, "distance_from_52w_low": 0.01886792, "relative_strength": -0.24141822, "local_beta": 0.8926, "volatility_252d": 0.531212, "volatility_60d": 1.254847, "max_drawdown_12m": -0.4952381, "revenue_ttm": 91412054, "gross_profit_ttm": 91412054, "ebit_ttm": 2471048, "ebitda_ttm": -3301612, "net_income_ttm": -21378041, "eps_diluted_ttm": -0.28343589, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1519196, "fcf_ttm": 8794206, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 4324200, "interest_expense_ttm": 5511397, "cash_and_equivalents": 87697, "total_current_assets": 3566347, "total_current_liabilities": 23234001, "net_ppe": null, "total_assets": 218019095, "total_debt": 157352531, "total_equity": 48397904, "net_working_capital": -17907225, "book_value_per_share": 0.64167259, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.64167259, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 65, "momentum_composite": 64, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 66, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 48, "all_cap_buyback_rank": 89, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.27, "os": 0.32, "value": 0.37, "quality": 0.35, "momentum": 0.36, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0139, "shareholder_yield": -0.2123, "roe": -0.4417, "momentum_12_1": -0.1, "complete_fields": { "id": 10389, "ticker_id": 24012, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:13.412347+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.27, "market_cap": 20364644.43, "market_cap_usd": 20364644.43, "enterprise_value": 177629478.43, "shares_outstanding": 75424609, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.42077534, "ptbv_ratio": 0.42077534, "ps_ratio": 0.22277855, "pcf_ratio": null, "pfcf_ratio": 2.31568881, "ev_ebitda": null, "ev_ebit": 71.88426871, "ev_sales": 1.94317347, "ev_fcf": 20.19846686, "earnings_yield": 0.01391125, "fcf_yield": 0.04950871, "dividend_yield": 0, "buyback_yield": -0.2123386, "shareholder_yield": -0.2123386, "debt_paydown_yield": 0.21761735, "total_yield": 0.00527876, "gross_margin": 1, "operating_margin": 0.02703197, "net_margin": -0.23386457, "ebitda_margin": -0.03611791, "fcf_margin": 0.09620401, "roe": -0.44171419, "roa": -0.09805582, "roic": 0.00901129, "roc_greenblatt": null, "asset_turnover": 0.41928462, "cash_conversion": -0.41136632, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -47.63274243, "debt_to_assets": 0.72173738, "interest_coverage": 0.44835239, "current_ratio": 0.15349689, "quick_ratio": 0.15349689, "net_debt": 157264834, "revenue_growth_1y": 0.04883647, "revenue_growth_3y_cagr": 0.09840574, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.16719949, "book_value_growth_1y": -0.35708453, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.125676, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14285714, "price_return_3m": -0.35714286, "price_return_6m": -0.4375, "price_return_9m": -0.26027397, "price_return_12m": -0.22857143, "price_return_12m_ex1m": -0.1, "distance_from_52w_high": -0.48571429, "distance_from_52w_low": 0.01886792, "relative_strength": -0.24141822, "local_beta": 0.8926, "volatility_252d": 0.531212, "volatility_60d": 1.254847, "max_drawdown_12m": -0.4952381, "revenue_ttm": 91412054, "gross_profit_ttm": 91412054, "ebit_ttm": 2471048, "ebitda_ttm": -3301612, "net_income_ttm": -21378041, "eps_diluted_ttm": -0.28343589, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -1519196, "fcf_ttm": 8794206, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 4324200, "interest_expense_ttm": 5511397, "cash_and_equivalents": 87697, "total_current_assets": 3566347, "total_current_liabilities": 23234001, "net_ppe": null, "total_assets": 218019095, "total_debt": 157352531, "total_equity": 48397904, "net_working_capital": -17907225, "book_value_per_share": 0.64167259, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.64167259, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 65, "momentum_composite": 64, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 66, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 48, "all_cap_buyback_rank": 89, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+00:00", "is_restated": false, "income_statement": { "revenue": 91412054, "cost_of_revenue": null, "gross_profit": 91412054, "ebit": 2471048, "ebitda": -3301612, "pretax_income": null, "tax_provision": null, "net_income": -21378041, "net_income_to_common": -21378041, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87697, "total_current_assets": 3566347, "total_assets": 218019095, "short_term_debt": 1848126, "long_term_debt": null, "total_debt": 157352531, "total_liabilities": null, "total_equity": 48397904, "shares_outstanding": 75424609, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1519196, "free_cash_flow": 8794206, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4324200, "net_debt_issued": -4431700 }, "complete_fields": { "id": 414325, "ticker_id": 24012, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3301612", "netIncome": "-21378041", "grossProfit": "91412054", "totalRevenue": "91412054", "costOfRevenue": null, "interestExpense": "5511397", "operatingIncome": "2471048", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13455089" }, "balance": { "totalDebt": "157352531", "totalAssets": "218019095", "longTermDebt": null, "shortTermDebt": "1848126", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "75424609", "totalCurrentAssets": "3566347", "totalShareholderEquity": "48397904", "totalCurrentLiabilities": "23234001", "propertyPlantEquipmentNet": "144703182", "cashAndShortTermInvestments": "87697" }, "cashflow": { "freeCashFlow": "8794206", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4324200", "repaymentOfDebt": "-4431700", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1519196" } }, "revenue": 91412054, "cost_of_revenue": null, "gross_profit": 91412054, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2471048, "depreciation_amortisation": 13455089, "ebitda": -3301612, "interest_expense": 5511397, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -21378041, "net_income_continuing_ops": null, "net_income_to_common": -21378041, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87697, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3566347, "net_ppe": 144703182, "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": 218019095, "short_term_debt": 1848126, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23234001, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 157352531, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 48397904, "shares_outstanding": 75424609, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1519196, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4324200, "net_debt_issued": -4431700, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8794206, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3301612", "netIncome": "-21378041", "grossProfit": "91412054", "totalRevenue": "91412054", "costOfRevenue": null, "interestExpense": "5511397", "operatingIncome": "2471048", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13455089" }, "balance": { "totalDebt": "157352531", "totalAssets": "218019095", "longTermDebt": null, "shortTermDebt": "1848126", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "75424609", "totalCurrentAssets": "3566347", "totalShareholderEquity": "48397904", "totalCurrentLiabilities": "23234001", "propertyPlantEquipmentNet": "144703182", "cashAndShortTermInvestments": "87697" }, "cashflow": { "freeCashFlow": "8794206", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4324200", "repaymentOfDebt": "-4431700", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1519196" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+00:00", "is_restated": false, "income_statement": { "revenue": 87155678, "cost_of_revenue": null, "gross_profit": 87155678, "ebit": 4416588, "ebitda": 17536183, "pretax_income": null, "tax_provision": null, "net_income": 239643, "net_income_to_common": 239643, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102997, "total_current_assets": 3435722, "total_assets": 246104521, "short_term_debt": 6279826, "long_term_debt": null, "total_debt": 168628683, "total_liabilities": null, "total_equity": 65459825, "shares_outstanding": 65586617, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1245746, "free_cash_flow": 10559799, "dividends_paid": -171289, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -807396 }, "complete_fields": { "id": 414327, "ticker_id": 24012, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17536183", "netIncome": "239643", "grossProfit": "87155678", "totalRevenue": "87155678", "costOfRevenue": null, "interestExpense": "5275964", "operatingIncome": "4416588", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11967433" }, "balance": { "totalDebt": "168628683", "totalAssets": "246104521", "longTermDebt": null, "shortTermDebt": "6279826", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "65586617", "totalCurrentAssets": "3435722", "totalShareholderEquity": "65459825", "totalCurrentLiabilities": "26682327", "propertyPlantEquipmentNet": "154781522", "cashAndShortTermInvestments": "102997" }, "cashflow": { "freeCashFlow": "10559799", "dividendsPaid": "-171289", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-807396", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1245746" } }, "revenue": 87155678, "cost_of_revenue": null, "gross_profit": 87155678, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4416588, "depreciation_amortisation": 11967433, "ebitda": 17536183, "interest_expense": 5275964, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 239643, "net_income_continuing_ops": null, "net_income_to_common": 239643, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102997, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3435722, "net_ppe": 154781522, "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": 246104521, "short_term_debt": 6279826, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26682327, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 168628683, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 65459825, "shares_outstanding": 65586617, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1245746, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -171289, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -807396, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10559799, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17536183", "netIncome": "239643", "grossProfit": "87155678", "totalRevenue": "87155678", "costOfRevenue": null, "interestExpense": "5275964", "operatingIncome": "4416588", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11967433" }, "balance": { "totalDebt": "168628683", "totalAssets": "246104521", "longTermDebt": null, "shortTermDebt": "6279826", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "65586617", "totalCurrentAssets": "3435722", "totalShareholderEquity": "65459825", "totalCurrentLiabilities": "26682327", "propertyPlantEquipmentNet": "154781522", "cashAndShortTermInvestments": "102997" }, "cashflow": { "freeCashFlow": "10559799", "dividendsPaid": "-171289", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-807396", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1245746" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+00:00", "is_restated": false, "income_statement": { "revenue": 76508307, "cost_of_revenue": null, "gross_profit": 76508307, "ebit": 1134099, "ebitda": 13183636, "pretax_income": null, "tax_provision": null, "net_income": -1434596, "net_income_to_common": -1434596, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362665, "total_current_assets": 4110584, "total_assets": 235707888, "short_term_debt": 7546600, "long_term_debt": null, "total_debt": 160413743, "total_liabilities": null, "total_equity": 65383391, "shares_outstanding": 65312704, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1910767, "free_cash_flow": 7283767, "dividends_paid": -2860699, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4063710 }, "complete_fields": { "id": 414328, "ticker_id": 24012, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13183636", "netIncome": "-1434596", "grossProfit": "76508307", "totalRevenue": "76508307", "costOfRevenue": null, "interestExpense": "4497063", "operatingIncome": "1134099", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10917915" }, "balance": { "totalDebt": "160413743", "totalAssets": "235707888", "longTermDebt": null, "shortTermDebt": "7546600", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "65312704", "totalCurrentAssets": "4110584", "totalShareholderEquity": "65383391", "totalCurrentLiabilities": "24134579", "propertyPlantEquipmentNet": "148775398", "cashAndShortTermInvestments": "362665" }, "cashflow": { "freeCashFlow": "7283767", "dividendsPaid": "-2860699", "issuanceOfDebt": "4063710", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1910767" } }, "revenue": 76508307, "cost_of_revenue": null, "gross_profit": 76508307, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1134099, "depreciation_amortisation": 10917915, "ebitda": 13183636, "interest_expense": 4497063, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1434596, "net_income_continuing_ops": null, "net_income_to_common": -1434596, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 362665, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4110584, "net_ppe": 148775398, "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": 235707888, "short_term_debt": 7546600, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24134579, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 160413743, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 65383391, "shares_outstanding": 65312704, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1910767, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2860699, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4063710, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7283767, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13183636", "netIncome": "-1434596", "grossProfit": "76508307", "totalRevenue": "76508307", "costOfRevenue": null, "interestExpense": "4497063", "operatingIncome": "1134099", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10917915" }, "balance": { "totalDebt": "160413743", "totalAssets": "235707888", "longTermDebt": null, "shortTermDebt": "7546600", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "65312704", "totalCurrentAssets": "4110584", "totalShareholderEquity": "65383391", "totalCurrentLiabilities": "24134579", "propertyPlantEquipmentNet": "148775398", "cashAndShortTermInvestments": "362665" }, "cashflow": { "freeCashFlow": "7283767", "dividendsPaid": "-2860699", "issuanceOfDebt": "4063710", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1910767" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+00:00", "is_restated": false, "income_statement": { "revenue": 68978712, "cost_of_revenue": null, "gross_profit": 68978712, "ebit": 8528938, "ebitda": 20224986, "pretax_income": null, "tax_provision": null, "net_income": 5062631, "net_income_to_common": 5062631, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2656793, "total_current_assets": 9180916, "total_assets": 221173325, "short_term_debt": null, "long_term_debt": 4326600, "total_debt": 141092259, "total_liabilities": null, "total_equity": 69777509, "shares_outstanding": 65312704, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1355532, "free_cash_flow": 11068840, "dividends_paid": -998024, "share_repurchases": -49227, "shares_issued": null, "net_debt_issued": -4159081 }, "complete_fields": { "id": 414329, "ticker_id": 24012, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20224986", "netIncome": "5062631", "grossProfit": "68978712", "totalRevenue": "68978712", "costOfRevenue": null, "interestExpense": "3468426", "operatingIncome": "8528938", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10050608" }, "balance": { "totalDebt": "141092259", "totalAssets": "221173325", "longTermDebt": "4326600", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "65312704", "totalCurrentAssets": "9180916", "totalShareholderEquity": "69777509", "totalCurrentLiabilities": "14604999", "propertyPlantEquipmentNet": "135274117", "cashAndShortTermInvestments": "2656793" }, "cashflow": { "freeCashFlow": "11068840", "dividendsPaid": "-998024", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4159081", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-49227", "capitalExpenditures": "-1355532" } }, "revenue": 68978712, "cost_of_revenue": null, "gross_profit": 68978712, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8528938, "depreciation_amortisation": 10050608, "ebitda": 20224986, "interest_expense": 3468426, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5062631, "net_income_continuing_ops": null, "net_income_to_common": 5062631, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2656793, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9180916, "net_ppe": 135274117, "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": 221173325, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14604999, "long_term_debt": 4326600, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 141092259, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 69777509, "shares_outstanding": 65312704, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1355532, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -998024, "share_repurchases": -49227, "shares_issued": null, "net_debt_issued": -4159081, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11068840, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20224986", "netIncome": "5062631", "grossProfit": "68978712", "totalRevenue": "68978712", "costOfRevenue": null, "interestExpense": "3468426", "operatingIncome": "8528938", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10050608" }, "balance": { "totalDebt": "141092259", "totalAssets": "221173325", "longTermDebt": "4326600", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "65312704", "totalCurrentAssets": "9180916", "totalShareholderEquity": "69777509", "totalCurrentLiabilities": "14604999", "propertyPlantEquipmentNet": "135274117", "cashAndShortTermInvestments": "2656793" }, "cashflow": { "freeCashFlow": "11068840", "dividendsPaid": "-998024", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4159081", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-49227", "capitalExpenditures": "-1355532" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+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": 409081, "long_term_debt": 8076600, "total_debt": 8485681, "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": -1124566, "share_repurchases": -619785, "shares_issued": 9750002, "net_debt_issued": -1819800 }, "complete_fields": { "id": 414330, "ticker_id": 24012, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+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": "8076600", "shortTermDebt": "409081", "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": "-1124566", "issuanceOfDebt": null, "issuanceOfStock": "9750002", "repaymentOfDebt": "-1819800", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-619785", "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": 409081, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 8076600, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8485681, "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": -1124566, "share_repurchases": -619785, "shares_issued": 9750002, "net_debt_issued": -1819800, "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": "8076600", "shortTermDebt": "409081", "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": "-1124566", "issuanceOfDebt": null, "issuanceOfStock": "9750002", "repaymentOfDebt": "-1819800", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-619785", "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": "2026-06-07T18:42:39.873687+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": 87697, "total_current_assets": 3566347, "total_assets": 218019095, "short_term_debt": 1848126, "long_term_debt": 146145111, "total_debt": 157352531, "total_liabilities": null, "total_equity": 48397904, "shares_outstanding": 75424609, "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": 414324, "ticker_id": 24012, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "157352531", "totalAssets": "218019095", "longTermDebt": "146145111", "shortTermDebt": "1848126", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "75424609", "totalCurrentAssets": "3566347", "totalShareholderEquity": "48397904", "totalCurrentLiabilities": "23234001", "propertyPlantEquipmentNet": "144703182", "cashAndShortTermInvestments": "87697" } }, "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": 87697, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3566347, "net_ppe": 144703182, "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": 218019095, "short_term_debt": 1848126, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23234001, "long_term_debt": 146145111, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 157352531, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 48397904, "shares_outstanding": 75424609, "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": "157352531", "totalAssets": "218019095", "longTermDebt": "146145111", "shortTermDebt": "1848126", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "75424609", "totalCurrentAssets": "3566347", "totalShareholderEquity": "48397904", "totalCurrentLiabilities": "23234001", "propertyPlantEquipmentNet": "144703182", "cashAndShortTermInvestments": "87697" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+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": 102997, "total_current_assets": 3435722, "total_assets": 246104521, "short_term_debt": 6279826, "long_term_debt": 153802394, "total_debt": 168628683, "total_liabilities": null, "total_equity": 65459825, "shares_outstanding": 65586617, "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": 414326, "ticker_id": 24012, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:42:39.873687+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "168628683", "totalAssets": "246104521", "longTermDebt": "153802394", "shortTermDebt": "6279826", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "65586617", "totalCurrentAssets": "3435722", "totalShareholderEquity": "65459825", "totalCurrentLiabilities": "26682327", "propertyPlantEquipmentNet": "154781522", "cashAndShortTermInvestments": "102997" } }, "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": 102997, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3435722, "net_ppe": 154781522, "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": 246104521, "short_term_debt": 6279826, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26682327, "long_term_debt": 153802394, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 168628683, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 65459825, "shares_outstanding": 65586617, "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": "168628683", "totalAssets": "246104521", "longTermDebt": "153802394", "shortTermDebt": "6279826", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "65586617", "totalCurrentAssets": "3435722", "totalShareholderEquity": "65459825", "totalCurrentLiabilities": "26682327", "propertyPlantEquipmentNet": "154781522", "cashAndShortTermInvestments": "102997" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }