{ "ticker": { "uuid": "ca618dd2-4a60-4a5a-aeaf-18d57307e4a2", "symbol": "HCT", "name": "Holista Colltech Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/ca618dd2-4a60-4a5a-aeaf-18d57307e4a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/ca618dd2-4a60-4a5a-aeaf-18d57307e4a2/" }, "ticker_metadata": { "id": 23469, "uuid": "ca618dd2-4a60-4a5a-aeaf-18d57307e4a2", "symbol": "HCT", "name": "Holista Colltech Limited", "asset_type": "equity", "market_cap": 27587578, "stock_exchange_id": 9, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Holista Colltech Limited operates as a research-driven biotech company in Australia, Malaysia, and the United States. The company operates through Supplements, Ovine Collagen, Infection Control Solutions, Food Ingredients, and Corporate segments. It manufactures and wholesales dietary supplements; cosmetic grade collagen; infection control solutions; and healthy food ingredients, including low-glycemic index (GI) bread, noodles/pasta, and flatbreads, as well as low-calorie/low-GI sugar substitutes. Further, it offers GI LiTE, a premix glycemic index reducer, and LOGIC, a sweetening solution alternative for health-conscious consumers. The company also offers biogenic particles, low fat chips, and water soluble technology. Holista Colltech Limited is based in Subiaco, 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": "ca618dd2-4a60-4a5a-aeaf-18d57307e4a2", "symbol": "HCT", "name": "Holista Colltech Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/ca618dd2-4a60-4a5a-aeaf-18d57307e4a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/ca618dd2-4a60-4a5a-aeaf-18d57307e4a2/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.42, "value": 0.46, "quality": 0.44, "momentum": 0.45, "coverage": 0.727, "confidence": 0.65, "delta": null }, "headline_factors": { "price": 0.07, "market_cap": 27219742.94, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.1413, "roe": -0.8477, "piotroski_f_score": 3, "momentum_12_1": 0.0833, "volatility_252d": 0.7968 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:50.008700+00:00", "batch_id": "" }, "size": { "price_close": 0.074, "market_cap": 27219742.936, "market_cap_usd": 27219742.936, "enterprise_value": 26644682.936, "shares_outstanding": 367834364, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 24.3166, "ptbv_ratio": 24.3166, "ps_ratio": 4.7223, "pcf_ratio": null, "pfcf_ratio": -17.5684, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 4.6226, "ev_fcf": -17.1973, "earnings_yield": null, "fcf_yield": -0.0581, "price_to_sales": 4.7223, "price_to_book": 24.3166, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2163 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1413, "shareholder_yield": -0.1413, "debt_paydown_yield": 0.007, "total_yield": -0.1343 }, "quality": { "gross_margin": 0.5132, "operating_margin": -0.2901, "net_margin": -0.1646, "ebitda_margin": -0.1296, "fcf_margin": -0.2688, "roe": -0.8477, "roa": -0.1616, "roic": -2.3038, "roc_greenblatt": null, "asset_turnover": 0.9814, "cash_conversion": 1.6328, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1947, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5036, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.7697, "debt_to_assets": 0.27, "interest_coverage": -15.564, "current_ratio": 0.8693, "quick_ratio": 0.8693, "net_debt": -575060, "local_beta": 0.2309, "volatility_252d": 0.7968, "volatility_60d": 1.2806, "max_drawdown_12m": -0.5364, "risk_adjusted_momentum": 0.1046 }, "growth": { "revenue_growth_1y": 0.0296, "revenue_growth_3y_cagr": -0.1123, "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": null, "revenue_growth": 0.0296, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1385, "price_return_3m": 0.1385, "price_return_6m": -0.1778, "price_return_9m": -0.2952, "price_return_12m": 0.2333, "price_return_12m_ex1m": 0.0833, "momentum_6m": -0.1778, "momentum_12m": 0.2333, "momentum_12_1": 0.0833, "distance_from_52w_high": -0.3273, "distance_from_52w_low": 0.451, "relative_strength": 0.2205 }, "raw_ttm": { "revenue_ttm": 5764055, "gross_profit_ttm": 2957997, "ebit_ttm": -1672014, "ebitda_ttm": -747130, "net_income_ttm": -948921, "eps_diluted_ttm": -0.0026, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -23353, "fcf_ttm": -1549356, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 3847381, "interest_expense_ttm": 107428, "cash_and_equivalents": 2160771, "total_current_assets": 5112047, "total_current_liabilities": 5880895, "net_ppe": null, "total_assets": 5873435, "total_debt": 1585711, "total_equity": 1119389, "net_working_capital": -1762820, "book_value_per_share": 0.003, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.003 }, "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": 54, "quality_composite": 56, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 56, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 58, "quality_value_composite": 0.4499, "os_score": 0.42, "value_percentile": 0.46, "quality_percentile": 0.44, "momentum_percentile": 0.45, "factor_coverage": 0.727, "signal_confidence": 0.65, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "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": 10168, "ticker_id": 23469, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:50.008700+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.074, "market_cap": 27219742.936, "market_cap_usd": 27219742.936, "enterprise_value": 26644682.936, "shares_outstanding": 367834364, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 24.31660748, "ptbv_ratio": 24.31660748, "ps_ratio": 4.72232533, "pcf_ratio": null, "pfcf_ratio": -17.56842387, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 4.62255876, "ev_fcf": -17.19726321, "earnings_yield": null, "fcf_yield": -0.05814879, "dividend_yield": 0, "buyback_yield": -0.14134524, "shareholder_yield": -0.14134524, "debt_paydown_yield": 0.00704746, "total_yield": -0.13429778, "gross_margin": 0.51317987, "operating_margin": -0.290076, "net_margin": -0.16462733, "ebitda_margin": -0.12961882, "fcf_margin": -0.26879619, "roe": -0.84771335, "roa": -0.16156151, "roic": -2.30377309, "roc_greenblatt": null, "asset_turnover": 0.98137717, "cash_conversion": 1.63275552, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.76969202, "debt_to_assets": 0.26998017, "interest_coverage": -15.56404289, "current_ratio": 0.86926344, "quick_ratio": 0.86926344, "net_debt": -575060, "revenue_growth_1y": 0.02961931, "revenue_growth_3y_cagr": -0.11234246, "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": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.19474, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13846154, "price_return_3m": 0.13846154, "price_return_6m": -0.17777778, "price_return_9m": -0.2952381, "price_return_12m": 0.23333333, "price_return_12m_ex1m": 0.08333333, "distance_from_52w_high": -0.32727273, "distance_from_52w_low": 0.45098039, "relative_strength": 0.22048654, "local_beta": 0.2309, "volatility_252d": 0.796848, "volatility_60d": 1.280573, "max_drawdown_12m": -0.53636364, "revenue_ttm": 5764055, "gross_profit_ttm": 2957997, "ebit_ttm": -1672014, "ebitda_ttm": -747130, "net_income_ttm": -948921, "eps_diluted_ttm": -0.00257975, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -23353, "fcf_ttm": -1549356, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 3847381, "interest_expense_ttm": 107428, "cash_and_equivalents": 2160771, "total_current_assets": 5112047, "total_current_liabilities": 5880895, "net_ppe": null, "total_assets": 5873435, "total_debt": 1585711, "total_equity": 1119389, "net_working_capital": -1762820, "book_value_per_share": 0.00304319, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00304319, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 56, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 56, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "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": 0.07, "os": 0.42, "value": 0.46, "quality": 0.44, "momentum": 0.45, "confidence": 0.65, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1413, "roe": -0.8477, "momentum_12_1": 0.0833, "complete_fields": { "id": 10168, "ticker_id": 23469, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:50.008700+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.074, "market_cap": 27219742.936, "market_cap_usd": 27219742.936, "enterprise_value": 26644682.936, "shares_outstanding": 367834364, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 24.31660748, "ptbv_ratio": 24.31660748, "ps_ratio": 4.72232533, "pcf_ratio": null, "pfcf_ratio": -17.56842387, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 4.62255876, "ev_fcf": -17.19726321, "earnings_yield": null, "fcf_yield": -0.05814879, "dividend_yield": 0, "buyback_yield": -0.14134524, "shareholder_yield": -0.14134524, "debt_paydown_yield": 0.00704746, "total_yield": -0.13429778, "gross_margin": 0.51317987, "operating_margin": -0.290076, "net_margin": -0.16462733, "ebitda_margin": -0.12961882, "fcf_margin": -0.26879619, "roe": -0.84771335, "roa": -0.16156151, "roic": -2.30377309, "roc_greenblatt": null, "asset_turnover": 0.98137717, "cash_conversion": 1.63275552, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.76969202, "debt_to_assets": 0.26998017, "interest_coverage": -15.56404289, "current_ratio": 0.86926344, "quick_ratio": 0.86926344, "net_debt": -575060, "revenue_growth_1y": 0.02961931, "revenue_growth_3y_cagr": -0.11234246, "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": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.19474, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13846154, "price_return_3m": 0.13846154, "price_return_6m": -0.17777778, "price_return_9m": -0.2952381, "price_return_12m": 0.23333333, "price_return_12m_ex1m": 0.08333333, "distance_from_52w_high": -0.32727273, "distance_from_52w_low": 0.45098039, "relative_strength": 0.22048654, "local_beta": 0.2309, "volatility_252d": 0.796848, "volatility_60d": 1.280573, "max_drawdown_12m": -0.53636364, "revenue_ttm": 5764055, "gross_profit_ttm": 2957997, "ebit_ttm": -1672014, "ebitda_ttm": -747130, "net_income_ttm": -948921, "eps_diluted_ttm": -0.00257975, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -23353, "fcf_ttm": -1549356, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 3847381, "interest_expense_ttm": 107428, "cash_and_equivalents": 2160771, "total_current_assets": 5112047, "total_current_liabilities": 5880895, "net_ppe": null, "total_assets": 5873435, "total_debt": 1585711, "total_equity": 1119389, "net_working_capital": -1762820, "book_value_per_share": 0.00304319, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00304319, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 56, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 56, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "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": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "income_statement": { "revenue": 5764055, "cost_of_revenue": 2806058, "gross_profit": 2957997, "ebit": -1672014, "ebitda": -747130, "pretax_income": null, "tax_provision": null, "net_income": -948921, "net_income_to_common": -948921, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2160771, "total_current_assets": 5112047, "total_assets": 5873435, "short_term_debt": 1166799, "long_term_debt": 404094, "total_debt": 1585711, "total_liabilities": null, "total_equity": 1119389, "shares_outstanding": 367834364, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -23353, "free_cash_flow": -1549356, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3847381, "net_debt_issued": -191830 }, "complete_fields": { "id": 412934, "ticker_id": 23469, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-747130", "netIncome": "-948921", "grossProfit": "2957997", "totalRevenue": "5764055", "costOfRevenue": "2806058", "interestExpense": "107428", "operatingIncome": "-1672014", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "36066", "depreciationAndAmortization": "53989" }, "balance": { "totalDebt": "1585711", "totalAssets": "5873435", "longTermDebt": "404094", "shortTermDebt": "1166799", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-1537457", "totalLiabilities": null, "sharesOutstanding": "367834364", "totalCurrentAssets": "5112047", "totalShareholderEquity": "1119389", "totalCurrentLiabilities": "5880895", "propertyPlantEquipmentNet": "755399", "cashAndShortTermInvestments": "2160771" }, "cashflow": { "freeCashFlow": "-1549356", "dividendsPaid": null, "issuanceOfDebt": "6195937", "issuanceOfStock": "3847381", "repaymentOfDebt": "-6387767", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-23353" } }, "revenue": 5764055, "cost_of_revenue": 2806058, "gross_profit": 2957997, "research_and_development": 36066, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1672014, "depreciation_amortisation": 53989, "ebitda": -747130, "interest_expense": 107428, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -948921, "net_income_continuing_ops": null, "net_income_to_common": -948921, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2160771, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5112047, "net_ppe": 755399, "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": 5873435, "short_term_debt": 1166799, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5880895, "long_term_debt": 404094, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1585711, "preferred_stock": null, "minority_interest": -1537457, "retained_earnings": null, "total_equity": 1119389, "shares_outstanding": 367834364, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23353, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3847381, "net_debt_issued": -191830, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1549356, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-747130", "netIncome": "-948921", "grossProfit": "2957997", "totalRevenue": "5764055", "costOfRevenue": "2806058", "interestExpense": "107428", "operatingIncome": "-1672014", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "36066", "depreciationAndAmortization": "53989" }, "balance": { "totalDebt": "1585711", "totalAssets": "5873435", "longTermDebt": "404094", "shortTermDebt": "1166799", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-1537457", "totalLiabilities": null, "sharesOutstanding": "367834364", "totalCurrentAssets": "5112047", "totalShareholderEquity": "1119389", "totalCurrentLiabilities": "5880895", "propertyPlantEquipmentNet": "755399", "cashAndShortTermInvestments": "2160771" }, "cashflow": { "freeCashFlow": "-1549356", "dividendsPaid": null, "issuanceOfDebt": "6195937", "issuanceOfStock": "3847381", "repaymentOfDebt": "-6387767", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-23353" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "income_statement": { "revenue": 5598239, "cost_of_revenue": 2797243, "gross_profit": 2800996, "ebit": 195011, "ebitda": 289574, "pretax_income": null, "tax_provision": null, "net_income": -84214, "net_income_to_common": -84214, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217161, "total_current_assets": 2559513, "total_assets": 3341894, "short_term_debt": 1314826, "long_term_debt": 428525, "total_debt": 1765555, "total_liabilities": null, "total_equity": -1729404, "shares_outstanding": 285766714, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -7040, "free_cash_flow": -1020785, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 351133 }, "complete_fields": { "id": 412936, "ticker_id": 23469, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "289574", "netIncome": "-84214", "grossProfit": "2800996", "totalRevenue": "5598239", "costOfRevenue": "2797243", "interestExpense": "119448", "operatingIncome": "195011", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "72064", "depreciationAndAmortization": "101553" }, "balance": { "totalDebt": "1765555", "totalAssets": "3341894", "longTermDebt": "428525", "shortTermDebt": "1314826", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-1638316", "totalLiabilities": null, "sharesOutstanding": "285766714", "totalCurrentAssets": "2559513", "totalShareholderEquity": "-1729404", "totalCurrentLiabilities": "6264634", "propertyPlantEquipmentNet": "768329", "cashAndShortTermInvestments": "217161" }, "cashflow": { "freeCashFlow": "-1020785", "dividendsPaid": null, "issuanceOfDebt": "6609362", "issuanceOfStock": null, "repaymentOfDebt": "-6258229", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-7040" } }, "revenue": 5598239, "cost_of_revenue": 2797243, "gross_profit": 2800996, "research_and_development": 72064, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 195011, "depreciation_amortisation": 101553, "ebitda": 289574, "interest_expense": 119448, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -84214, "net_income_continuing_ops": null, "net_income_to_common": -84214, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217161, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2559513, "net_ppe": 768329, "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": 3341894, "short_term_debt": 1314826, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6264634, "long_term_debt": 428525, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1765555, "preferred_stock": null, "minority_interest": -1638316, "retained_earnings": null, "total_equity": -1729404, "shares_outstanding": 285766714, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7040, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 351133, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1020785, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "289574", "netIncome": "-84214", "grossProfit": "2800996", "totalRevenue": "5598239", "costOfRevenue": "2797243", "interestExpense": "119448", "operatingIncome": "195011", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "72064", "depreciationAndAmortization": "101553" }, "balance": { "totalDebt": "1765555", "totalAssets": "3341894", "longTermDebt": "428525", "shortTermDebt": "1314826", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-1638316", "totalLiabilities": null, "sharesOutstanding": "285766714", "totalCurrentAssets": "2559513", "totalShareholderEquity": "-1729404", "totalCurrentLiabilities": "6264634", "propertyPlantEquipmentNet": "768329", "cashAndShortTermInvestments": "217161" }, "cashflow": { "freeCashFlow": "-1020785", "dividendsPaid": null, "issuanceOfDebt": "6609362", "issuanceOfStock": null, "repaymentOfDebt": "-6258229", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-7040" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "income_statement": { "revenue": 5946909, "cost_of_revenue": 2781709, "gross_profit": 3165200, "ebit": -2986888, "ebitda": -1981023, "pretax_income": null, "tax_provision": null, "net_income": -2263424, "net_income_to_common": -2263424, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59767, "total_current_assets": 2850162, "total_assets": 3893309, "short_term_debt": 929789, "long_term_debt": 408073, "total_debt": 1567425, "total_liabilities": null, "total_equity": 570261, "shares_outstanding": 278800067, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -46703, "free_cash_flow": -456370, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1109, "net_debt_issued": 4001527 }, "complete_fields": { "id": 412937, "ticker_id": 23469, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1981023", "netIncome": "-2263424", "grossProfit": "3165200", "totalRevenue": "5946909", "costOfRevenue": "2781709", "interestExpense": "90909", "operatingIncome": "-2986888", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "129471", "depreciationAndAmortization": "239773" }, "balance": { "totalDebt": "1567425", "totalAssets": "3893309", "longTermDebt": "408073", "shortTermDebt": "929789", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "-1414081", "totalLiabilities": null, "sharesOutstanding": "278800067", "totalCurrentAssets": "2850162", "totalShareholderEquity": "570261", "totalCurrentLiabilities": "3909355", "propertyPlantEquipmentNet": "971150", "cashAndShortTermInvestments": "59767" }, "cashflow": { "freeCashFlow": "-456370", "dividendsPaid": null, "issuanceOfDebt": "4459928", "issuanceOfStock": "1109", "repaymentOfDebt": "458401", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-46703" } }, "revenue": 5946909, "cost_of_revenue": 2781709, "gross_profit": 3165200, "research_and_development": 129471, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2986888, "depreciation_amortisation": 239773, "ebitda": -1981023, "interest_expense": 90909, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2263424, "net_income_continuing_ops": null, "net_income_to_common": -2263424, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59767, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2850162, "net_ppe": 971150, "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": 3893309, "short_term_debt": 929789, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3909355, "long_term_debt": 408073, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1567425, "preferred_stock": null, "minority_interest": -1414081, "retained_earnings": null, "total_equity": 570261, "shares_outstanding": 278800067, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -46703, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1109, "net_debt_issued": 4001527, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -456370, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1981023", "netIncome": "-2263424", "grossProfit": "3165200", "totalRevenue": "5946909", "costOfRevenue": "2781709", "interestExpense": "90909", "operatingIncome": "-2986888", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "129471", "depreciationAndAmortization": "239773" }, "balance": { "totalDebt": "1567425", "totalAssets": "3893309", "longTermDebt": "408073", "shortTermDebt": "929789", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": "-1414081", "totalLiabilities": null, "sharesOutstanding": "278800067", "totalCurrentAssets": "2850162", "totalShareholderEquity": "570261", "totalCurrentLiabilities": "3909355", "propertyPlantEquipmentNet": "971150", "cashAndShortTermInvestments": "59767" }, "cashflow": { "freeCashFlow": "-456370", "dividendsPaid": null, "issuanceOfDebt": "4459928", "issuanceOfStock": "1109", "repaymentOfDebt": "458401", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-46703" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "income_statement": { "revenue": 8241225, "cost_of_revenue": 3997354, "gross_profit": 4243871, "ebit": -1416975, "ebitda": -1024262, "pretax_income": null, "tax_provision": null, "net_income": -1452902, "net_income_to_common": -1452902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117528, "total_current_assets": 4066354, "total_assets": 5473040, "short_term_debt": 471221, "long_term_debt": 469428, "total_debt": 1219917, "total_liabilities": null, "total_equity": 2829292, "shares_outstanding": 278800067, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -136863, "free_cash_flow": -1256059, "dividends_paid": null, "share_repurchases": null, "shares_issued": 80000, "net_debt_issued": -3799316 }, "complete_fields": { "id": 412938, "ticker_id": 23469, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1024262", "netIncome": "-1452902", "grossProfit": "4243871", "totalRevenue": "8241225", "costOfRevenue": "3997354", "interestExpense": "66528", "operatingIncome": "-1416975", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "68875", "depreciationAndAmortization": "273952" }, "balance": { "totalDebt": "1219917", "totalAssets": "5473040", "longTermDebt": "469428", "shortTermDebt": "471221", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "-1272717", "totalLiabilities": null, "sharesOutstanding": "278800067", "totalCurrentAssets": "4066354", "totalShareholderEquity": "2829292", "totalCurrentLiabilities": "2954514", "propertyPlantEquipmentNet": "1234245", "cashAndShortTermInvestments": "117528" }, "cashflow": { "freeCashFlow": "-1256059", "dividendsPaid": null, "issuanceOfDebt": "144016", "issuanceOfStock": "80000", "repaymentOfDebt": "-3943332", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-136863" } }, "revenue": 8241225, "cost_of_revenue": 3997354, "gross_profit": 4243871, "research_and_development": 68875, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1416975, "depreciation_amortisation": 273952, "ebitda": -1024262, "interest_expense": 66528, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1452902, "net_income_continuing_ops": null, "net_income_to_common": -1452902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117528, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4066354, "net_ppe": 1234245, "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": 5473040, "short_term_debt": 471221, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2954514, "long_term_debt": 469428, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1219917, "preferred_stock": null, "minority_interest": -1272717, "retained_earnings": null, "total_equity": 2829292, "shares_outstanding": 278800067, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -136863, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 80000, "net_debt_issued": -3799316, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1256059, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1024262", "netIncome": "-1452902", "grossProfit": "4243871", "totalRevenue": "8241225", "costOfRevenue": "3997354", "interestExpense": "66528", "operatingIncome": "-1416975", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "68875", "depreciationAndAmortization": "273952" }, "balance": { "totalDebt": "1219917", "totalAssets": "5473040", "longTermDebt": "469428", "shortTermDebt": "471221", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": "-1272717", "totalLiabilities": null, "sharesOutstanding": "278800067", "totalCurrentAssets": "4066354", "totalShareholderEquity": "2829292", "totalCurrentLiabilities": "2954514", "propertyPlantEquipmentNet": "1234245", "cashAndShortTermInvestments": "117528" }, "cashflow": { "freeCashFlow": "-1256059", "dividendsPaid": null, "issuanceOfDebt": "144016", "issuanceOfStock": "80000", "repaymentOfDebt": "-3943332", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-136863" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 412939, "ticker_id": 23469, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "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": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "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": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+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": 2160771, "total_current_assets": 5112047, "total_assets": 5873435, "short_term_debt": 1166799, "long_term_debt": 404094, "total_debt": 1585711, "total_liabilities": null, "total_equity": 1119389, "shares_outstanding": 367834364, "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": 412933, "ticker_id": 23469, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1585711", "totalAssets": "5873435", "longTermDebt": "404094", "shortTermDebt": "1166799", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-1537457", "totalLiabilities": null, "sharesOutstanding": "367834364", "totalCurrentAssets": "5112047", "totalShareholderEquity": "1119389", "totalCurrentLiabilities": "5880895", "propertyPlantEquipmentNet": "755399", "cashAndShortTermInvestments": "2160771" } }, "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": 2160771, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5112047, "net_ppe": 755399, "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": 5873435, "short_term_debt": 1166799, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5880895, "long_term_debt": 404094, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1585711, "preferred_stock": null, "minority_interest": -1537457, "retained_earnings": null, "total_equity": 1119389, "shares_outstanding": 367834364, "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": "1585711", "totalAssets": "5873435", "longTermDebt": "404094", "shortTermDebt": "1166799", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": "-1537457", "totalLiabilities": null, "sharesOutstanding": "367834364", "totalCurrentAssets": "5112047", "totalShareholderEquity": "1119389", "totalCurrentLiabilities": "5880895", "propertyPlantEquipmentNet": "755399", "cashAndShortTermInvestments": "2160771" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+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": 217161, "total_current_assets": 2559513, "total_assets": 3341894, "short_term_debt": 1314826, "long_term_debt": 428525, "total_debt": 1765555, "total_liabilities": null, "total_equity": -1729404, "shares_outstanding": 285766714, "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": 412935, "ticker_id": 23469, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:27:44.475697+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1765555", "totalAssets": "3341894", "longTermDebt": "428525", "shortTermDebt": "1314826", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-1638316", "totalLiabilities": null, "sharesOutstanding": "285766714", "totalCurrentAssets": "2559513", "totalShareholderEquity": "-1729404", "totalCurrentLiabilities": "6264634", "propertyPlantEquipmentNet": "768329", "cashAndShortTermInvestments": "217161" } }, "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": 217161, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2559513, "net_ppe": 768329, "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": 3341894, "short_term_debt": 1314826, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6264634, "long_term_debt": 428525, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1765555, "preferred_stock": null, "minority_interest": -1638316, "retained_earnings": null, "total_equity": -1729404, "shares_outstanding": 285766714, "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": "1765555", "totalAssets": "3341894", "longTermDebt": "428525", "shortTermDebt": "1314826", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": "-1638316", "totalLiabilities": null, "sharesOutstanding": "285766714", "totalCurrentAssets": "2559513", "totalShareholderEquity": "-1729404", "totalCurrentLiabilities": "6264634", "propertyPlantEquipmentNet": "768329", "cashAndShortTermInvestments": "217161" } } } ] }, "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" } ], "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" ] } } }