{ "ticker": { "uuid": "d6fef7ca-6774-47f5-8322-19c4c80db83b", "symbol": "ESK", "name": "Etherstack plc", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/d6fef7ca-6774-47f5-8322-19c4c80db83b/", "api_url": "https://sharemaestro.com/factors/api/tickers/d6fef7ca-6774-47f5-8322-19c4c80db83b/" }, "ticker_metadata": { "id": 23108, "uuid": "d6fef7ca-6774-47f5-8322-19c4c80db83b", "symbol": "ESK", "name": "Etherstack plc", "asset_type": "equity", "market_cap": 72200544, "stock_exchange_id": 9, "industry": "Software - Application", "sector": "Technology", "description": "Etherstack plc, a wireless technology company, engages in the development, manufacture, licensing, and sale of mission critical radio technologies to equipment manufacturers and network operators in the United Kingdom, the United States, Europe, Japan, and Australia. The company's technology enables push-to-talk communications; and advanced digital land mobile radio (LMR) and cellular and satellite networks. It offers a range of cryptographic solutions, including P25 security suite, which unites AES/DES P25 encryption engine with P25 key fill device support for complete P25 subscriber encryption; P25 key management facility; P25 security dongles; and FIPS 140-2 cryptographic module, a single-board security device that implements APCO P25 encryption, decryption, and key management and storage services in conformance with FIPS140-2 standards. It also designs, develops, supplies, and licenses wireless air interface protocol stacks for third-party defence and critical communications radio manufacturers. In addition, the company offers LTE interworking function for LMR; LMR protocol stacks; and LMR voice and data systems. Further, it provides tactical and satellite solutions, such as P25 tactical repeater, which is a compact, battery-powered, and rapidly deployable analog for stand-alone or network augmentation use; and IVX, a small form factor push-to-talk over IP radio for encrypted voice and data communications. The company serves carrier, defense, public safety, utilities, and resource sectors. The company was formerly known as MM&S (5698) plc and changed its name to Etherstack plc in May 2012. Etherstack plc was founded in 2002 and is based in Chippendale, 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": "d6fef7ca-6774-47f5-8322-19c4c80db83b", "symbol": "ESK", "name": "Etherstack plc", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/d6fef7ca-6774-47f5-8322-19c4c80db83b/", "api_url": "https://sharemaestro.com/factors/api/tickers/d6fef7ca-6774-47f5-8322-19c4c80db83b/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.16, "value": 0.05, "quality": 0.07, "momentum": 0.91, "coverage": 0.758, "confidence": 0.678, "delta": null }, "headline_factors": { "price": 0.5, "market_cap": 70774847.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0293, "shareholder_yield": -0.0481, "roe": -0.0769, "piotroski_f_score": 5, "momentum_12_1": 0.3947, "volatility_252d": 0.6648 }, "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": "2026-06-07T16:37:31.883670+00:00", "batch_id": "" }, "size": { "price_close": 0.5, "market_cap": 70774847.5, "market_cap_usd": 70774847.5, "enterprise_value": 71641847.5, "shares_outstanding": 141549695, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 7.7783, "ptbv_ratio": 7.7783, "ps_ratio": 7.1195, "pcf_ratio": null, "pfcf_ratio": -96.031, "ev_ebitda": 34.164, "ev_ebit": null, "ev_sales": 7.2067, "ev_fcf": -97.2074, "earnings_yield": null, "fcf_yield": -0.0103, "price_to_sales": 7.1195, "price_to_book": 7.7783, "price_to_cashflow": null, "ebitda_to_ev": 0.0293, "sales_yield": 0.1388 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0481, "shareholder_yield": -0.0481, "debt_paydown_yield": 0.0029, "total_yield": -0.0452 }, "quality": { "gross_margin": 0.4836, "operating_margin": -0.3079, "net_margin": -0.0704, "ebitda_margin": 0.2109, "fcf_margin": -0.0741, "roe": -0.0769, "roa": -0.0425, "roic": -0.2304, "roc_greenblatt": null, "asset_turnover": 0.6032, "cash_conversion": 1.0529, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2157, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2917, "external_financing": 0.2371 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.4134, "debt_to_assets": 0.1897, "interest_coverage": -16.0262, "current_ratio": 1.218, "quick_ratio": 1.218, "net_debt": 867000, "local_beta": 0.7531, "volatility_252d": 0.6648, "volatility_60d": 1.4404, "max_drawdown_12m": -0.3628, "risk_adjusted_momentum": 0.5938 }, "growth": { "revenue_growth_1y": 0.6758, "revenue_growth_3y_cagr": 0.0089, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.3447, "revenue_growth": 0.6758, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0566, "price_return_3m": -0.0099, "price_return_6m": -0.1667, "price_return_9m": 0.087, "price_return_12m": 0.3158, "price_return_12m_ex1m": 0.3947, "momentum_6m": -0.1667, "momentum_12m": 0.3158, "momentum_12_1": 0.3947, "distance_from_52w_high": -0.3056, "distance_from_52w_low": 0.3889, "relative_strength": 0.3029 }, "raw_ttm": { "revenue_ttm": 9941000, "gross_profit_ttm": 4807000, "ebit_ttm": -3061000, "ebitda_ttm": 2097000, "net_income_ttm": -700000, "eps_diluted_ttm": -0.0049, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -3939000, "fcf_ttm": -737000, "dividends_paid_ttm": null, "share_repurchases_ttm": -253000, "shares_issued_ttm": 3655000, "interest_expense_ttm": 191000, "cash_and_equivalents": 2259000, "total_current_assets": 4933000.0001, "total_current_liabilities": 4049999.9999, "net_ppe": null, "total_assets": 16481000.0001, "total_debt": 3126000, "total_equity": 9099000.0001, "net_working_capital": -1178999.9998, "book_value_per_share": 0.0643, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0643 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 50, "rank_pb": 87, "rank_ptbv": 87, "rank_ps": 78, "rank_pcf": 50, "rank_ev_ebitda": 90, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 74, "rank_dividend_yield": 83, "rank_shareholder_yield": 86, "rank_total_yield": 87, "rank_roe": 82, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 65, "rank_fcf_margin": 78, "rank_piotroski": 18, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 28 }, "composites": { "value_composite": 95, "quality_composite": 93, "momentum_composite": 9, "growth_composite": 7, "yield_composite": 97, "svqf_composite": 48, "vc1_composite": 96, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.0592, "os_score": 0.16, "value_percentile": 0.05, "quality_percentile": 0.07, "momentum_percentile": 0.91, "factor_coverage": 0.758, "signal_confidence": 0.678, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 98, "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": 9995, "ticker_id": 23108, "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": "2026-06-07T16:37:31.883670+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.5, "market_cap": 70774847.5, "market_cap_usd": 70774847.5, "enterprise_value": 71641847.5, "shares_outstanding": 141549695, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 7.77831053, "ptbv_ratio": 7.77831053, "ps_ratio": 7.11948974, "pcf_ratio": null, "pfcf_ratio": -96.03100068, "ev_ebitda": 34.16397115, "ev_ebit": null, "ev_sales": 7.20670431, "ev_fcf": -97.20739145, "earnings_yield": null, "fcf_yield": -0.01028728, "dividend_yield": 0, "buyback_yield": -0.04806792, "shareholder_yield": -0.04806792, "debt_paydown_yield": 0.00288238, "total_yield": -0.04518554, "gross_margin": 0.48355296, "operating_margin": -0.30791671, "net_margin": -0.07041545, "ebitda_margin": 0.21094457, "fcf_margin": -0.07413741, "roe": -0.07693153, "roa": -0.04247315, "roic": -0.23035822, "roc_greenblatt": null, "asset_turnover": 0.60317942, "cash_conversion": 1.05285714, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.41344778, "debt_to_assets": 0.18967296, "interest_coverage": -16.02617801, "current_ratio": 1.21802469, "quick_ratio": 1.21802469, "net_debt": 867000, "revenue_growth_1y": 0.67582603, "revenue_growth_3y_cagr": 0.00887328, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.34465761, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.215737, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05660377, "price_return_3m": -0.00990099, "price_return_6m": -0.16666667, "price_return_9m": 0.08695652, "price_return_12m": 0.31578947, "price_return_12m_ex1m": 0.39473684, "distance_from_52w_high": -0.30555556, "distance_from_52w_low": 0.38888889, "relative_strength": 0.30294268, "local_beta": 0.7531, "volatility_252d": 0.664772, "volatility_60d": 1.440383, "max_drawdown_12m": -0.36283186, "revenue_ttm": 9941000, "gross_profit_ttm": 4807000, "ebit_ttm": -3061000, "ebitda_ttm": 2097000, "net_income_ttm": -700000, "eps_diluted_ttm": -0.00494526, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -3939000, "fcf_ttm": -737000, "dividends_paid_ttm": null, "share_repurchases_ttm": -253000, "shares_issued_ttm": 3655000, "interest_expense_ttm": 191000, "cash_and_equivalents": 2259000, "total_current_assets": 4933000.0001, "total_current_liabilities": 4049999.9999, "net_ppe": null, "total_assets": 16481000.0001, "total_debt": 3126000, "total_equity": 9099000.0001, "net_working_capital": -1178999.9998, "book_value_per_share": 0.06428131, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.06428131, "universe_ticker_count": 570, "sector": "Technology", "rank_pe": 50, "rank_pb": 87, "rank_ptbv": 87, "rank_ps": 78, "rank_pcf": 50, "rank_ev_ebitda": 90, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 74, "rank_dividend_yield": 83, "rank_shareholder_yield": 86, "rank_total_yield": 87, "rank_roe": 82, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 65, "rank_fcf_margin": 78, "rank_piotroski": 18, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 28, "value_composite": 95, "quality_composite": 93, "momentum_composite": 9, "growth_composite": 7, "yield_composite": 97, "svqf_composite": 48, "vc1_composite": 96, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 98, "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": 0.5, "os": 0.16, "value": 0.05, "quality": 0.07, "momentum": 0.91, "confidence": 0.678, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0481, "roe": -0.0769, "momentum_12_1": 0.3947, "complete_fields": { "id": 9995, "ticker_id": 23108, "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": "2026-06-07T16:37:31.883670+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.5, "market_cap": 70774847.5, "market_cap_usd": 70774847.5, "enterprise_value": 71641847.5, "shares_outstanding": 141549695, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 7.77831053, "ptbv_ratio": 7.77831053, "ps_ratio": 7.11948974, "pcf_ratio": null, "pfcf_ratio": -96.03100068, "ev_ebitda": 34.16397115, "ev_ebit": null, "ev_sales": 7.20670431, "ev_fcf": -97.20739145, "earnings_yield": null, "fcf_yield": -0.01028728, "dividend_yield": 0, "buyback_yield": -0.04806792, "shareholder_yield": -0.04806792, "debt_paydown_yield": 0.00288238, "total_yield": -0.04518554, "gross_margin": 0.48355296, "operating_margin": -0.30791671, "net_margin": -0.07041545, "ebitda_margin": 0.21094457, "fcf_margin": -0.07413741, "roe": -0.07693153, "roa": -0.04247315, "roic": -0.23035822, "roc_greenblatt": null, "asset_turnover": 0.60317942, "cash_conversion": 1.05285714, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.41344778, "debt_to_assets": 0.18967296, "interest_coverage": -16.02617801, "current_ratio": 1.21802469, "quick_ratio": 1.21802469, "net_debt": 867000, "revenue_growth_1y": 0.67582603, "revenue_growth_3y_cagr": 0.00887328, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.34465761, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.215737, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05660377, "price_return_3m": -0.00990099, "price_return_6m": -0.16666667, "price_return_9m": 0.08695652, "price_return_12m": 0.31578947, "price_return_12m_ex1m": 0.39473684, "distance_from_52w_high": -0.30555556, "distance_from_52w_low": 0.38888889, "relative_strength": 0.30294268, "local_beta": 0.7531, "volatility_252d": 0.664772, "volatility_60d": 1.440383, "max_drawdown_12m": -0.36283186, "revenue_ttm": 9941000, "gross_profit_ttm": 4807000, "ebit_ttm": -3061000, "ebitda_ttm": 2097000, "net_income_ttm": -700000, "eps_diluted_ttm": -0.00494526, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -3939000, "fcf_ttm": -737000, "dividends_paid_ttm": null, "share_repurchases_ttm": -253000, "shares_issued_ttm": 3655000, "interest_expense_ttm": 191000, "cash_and_equivalents": 2259000, "total_current_assets": 4933000.0001, "total_current_liabilities": 4049999.9999, "net_ppe": null, "total_assets": 16481000.0001, "total_debt": 3126000, "total_equity": 9099000.0001, "net_working_capital": -1178999.9998, "book_value_per_share": 0.06428131, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.06428131, "universe_ticker_count": 570, "sector": "Technology", "rank_pe": 50, "rank_pb": 87, "rank_ptbv": 87, "rank_ps": 78, "rank_pcf": 50, "rank_ev_ebitda": 90, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 74, "rank_dividend_yield": 83, "rank_shareholder_yield": 86, "rank_total_yield": 87, "rank_roe": 82, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 65, "rank_fcf_margin": 78, "rank_piotroski": 18, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 28, "value_composite": 95, "quality_composite": 93, "momentum_composite": 9, "growth_composite": 7, "yield_composite": 97, "svqf_composite": 48, "vc1_composite": 96, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.758, "signal_confidence": 0.678, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 98, "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": "2026-06-07T18:18:20.472207+00:00", "is_restated": false, "income_statement": { "revenue": 9941000, "cost_of_revenue": 5134000, "gross_profit": 4807000, "ebit": -3061000, "ebitda": 2097000, "pretax_income": null, "tax_provision": null, "net_income": -700000, "net_income_to_common": -700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2259000, "total_current_assets": 4933000.0, "total_assets": 16481000.0, "short_term_debt": null, "long_term_debt": 2465000, "total_debt": 3126000, "total_liabilities": null, "total_equity": 9099000.0, "shares_outstanding": 141549695, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -3939000, "free_cash_flow": -737000, "dividends_paid": null, "share_repurchases": -253000, "shares_issued": 3655000, "net_debt_issued": -204000 }, "complete_fields": { "id": 412099, "ticker_id": 23108, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2097000", "netIncome": "-700000", "grossProfit": "4807000", "totalRevenue": "9941000", "costOfRevenue": "5134000", "interestExpense": "191000", "operatingIncome": "-3061000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2459000" }, "balance": { "totalDebt": "3126000", "totalAssets": "16481000.0001", "longTermDebt": "2465000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "141549695", "totalCurrentAssets": "4933000.0001", "totalShareholderEquity": "9099000.0001", "totalCurrentLiabilities": "4049999.9999", "propertyPlantEquipmentNet": "1895000", "cashAndShortTermInvestments": "2259000" }, "cashflow": { "freeCashFlow": "-737000", "dividendsPaid": null, "issuanceOfDebt": "187000", "issuanceOfStock": "3655000", "repaymentOfDebt": "-391000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-253000", "capitalExpenditures": "-3939000" } }, "revenue": 9941000, "cost_of_revenue": 5134000, "gross_profit": 4807000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3061000, "depreciation_amortisation": 2459000, "ebitda": 2097000, "interest_expense": 191000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -700000, "net_income_continuing_ops": null, "net_income_to_common": -700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2259000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4933000.0001, "net_ppe": 1895000, "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": 16481000.0001, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4049999.9999, "long_term_debt": 2465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3126000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9099000.0001, "shares_outstanding": 141549695, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3939000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -253000, "shares_issued": 3655000, "net_debt_issued": -204000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -737000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2097000", "netIncome": "-700000", "grossProfit": "4807000", "totalRevenue": "9941000", "costOfRevenue": "5134000", "interestExpense": "191000", "operatingIncome": "-3061000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2459000" }, "balance": { "totalDebt": "3126000", "totalAssets": "16481000.0001", "longTermDebt": "2465000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "141549695", "totalCurrentAssets": "4933000.0001", "totalShareholderEquity": "9099000.0001", "totalCurrentLiabilities": "4049999.9999", "propertyPlantEquipmentNet": "1895000", "cashAndShortTermInvestments": "2259000" }, "cashflow": { "freeCashFlow": "-737000", "dividendsPaid": null, "issuanceOfDebt": "187000", "issuanceOfStock": "3655000", "repaymentOfDebt": "-391000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-253000", "capitalExpenditures": "-3939000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+00:00", "is_restated": false, "income_statement": { "revenue": 5932000, "cost_of_revenue": 4531000, "gross_profit": 1401000, "ebit": -6174000, "ebitda": -1157000, "pretax_income": null, "tax_provision": null, "net_income": -3894000, "net_income_to_common": -3894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136000, "total_current_assets": 3698000.0, "total_assets": 13753000, "short_term_debt": 197000, "long_term_debt": 2443000, "total_debt": 3307000, "total_liabilities": null, "total_equity": 6318000, "shares_outstanding": 132162002, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2696000, "free_cash_flow": -1702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 203000 }, "complete_fields": { "id": 412101, "ticker_id": 23108, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1157000", "netIncome": "-3894000", "grossProfit": "1401000", "totalRevenue": "5932000", "costOfRevenue": "4531000", "interestExpense": "221000", "operatingIncome": "-6174000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2431000" }, "balance": { "totalDebt": "3307000", "totalAssets": "13753000", "longTermDebt": "2443000", "shortTermDebt": "197000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "132162002", "totalCurrentAssets": "3697999.9999", "totalShareholderEquity": "6318000", "totalCurrentLiabilities": "4124999.9999", "propertyPlantEquipmentNet": "875000", "cashAndShortTermInvestments": "136000" }, "cashflow": { "freeCashFlow": "-1702000", "dividendsPaid": null, "issuanceOfDebt": "203000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-2696000" } }, "revenue": 5932000, "cost_of_revenue": 4531000, "gross_profit": 1401000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6174000, "depreciation_amortisation": 2431000, "ebitda": -1157000, "interest_expense": 221000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3894000, "net_income_continuing_ops": null, "net_income_to_common": -3894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3697999.9999, "net_ppe": 875000, "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": 13753000, "short_term_debt": 197000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4124999.9999, "long_term_debt": 2443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6318000, "shares_outstanding": 132162002, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 203000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1702000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1157000", "netIncome": "-3894000", "grossProfit": "1401000", "totalRevenue": "5932000", "costOfRevenue": "4531000", "interestExpense": "221000", "operatingIncome": "-6174000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2431000" }, "balance": { "totalDebt": "3307000", "totalAssets": "13753000", "longTermDebt": "2443000", "shortTermDebt": "197000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "132162002", "totalCurrentAssets": "3697999.9999", "totalShareholderEquity": "6318000", "totalCurrentLiabilities": "4124999.9999", "propertyPlantEquipmentNet": "875000", "cashAndShortTermInvestments": "136000" }, "cashflow": { "freeCashFlow": "-1702000", "dividendsPaid": null, "issuanceOfDebt": "203000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-2696000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+00:00", "is_restated": false, "income_statement": { "revenue": 9419000, "cost_of_revenue": 4263000, "gross_profit": 5156000, "ebit": -1660000, "ebitda": 2294000, "pretax_income": null, "tax_provision": null, "net_income": 262000, "net_income_to_common": 262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2061000, "total_current_assets": 6633000, "total_assets": 16360000, "short_term_debt": null, "long_term_debt": 2425000, "total_debt": 2698000, "total_liabilities": null, "total_equity": 9644000.0, "shares_outstanding": 131907002, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2849000, "free_cash_flow": -2087000, "dividends_paid": null, "share_repurchases": -4000, "shares_issued": 32000, "net_debt_issued": 2500000 }, "complete_fields": { "id": 412102, "ticker_id": 23108, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2294000", "netIncome": "262000", "grossProfit": "5156000", "totalRevenue": "9419000", "costOfRevenue": "4263000", "interestExpense": "125000", "operatingIncome": "-1660000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2100000" }, "balance": { "totalDebt": "2698000", "totalAssets": "16360000", "longTermDebt": "2425000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "131907002", "totalCurrentAssets": "6633000", "totalShareholderEquity": "9643999.9999", "totalCurrentLiabilities": "3881000", "propertyPlantEquipmentNet": "602000", "cashAndShortTermInvestments": "2061000" }, "cashflow": { "freeCashFlow": "-2087000", "dividendsPaid": null, "issuanceOfDebt": "3122000", "issuanceOfStock": "32000", "repaymentOfDebt": "-622000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-4000", "capitalExpenditures": "-2849000" } }, "revenue": 9419000, "cost_of_revenue": 4263000, "gross_profit": 5156000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1660000, "depreciation_amortisation": 2100000, "ebitda": 2294000, "interest_expense": 125000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 262000, "net_income_continuing_ops": null, "net_income_to_common": 262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2061000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6633000, "net_ppe": 602000, "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": 16360000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3881000, "long_term_debt": 2425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2698000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9643999.9999, "shares_outstanding": 131907002, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -4000, "shares_issued": 32000, "net_debt_issued": 2500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2087000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2294000", "netIncome": "262000", "grossProfit": "5156000", "totalRevenue": "9419000", "costOfRevenue": "4263000", "interestExpense": "125000", "operatingIncome": "-1660000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2100000" }, "balance": { "totalDebt": "2698000", "totalAssets": "16360000", "longTermDebt": "2425000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "131907002", "totalCurrentAssets": "6633000", "totalShareholderEquity": "9643999.9999", "totalCurrentLiabilities": "3881000", "propertyPlantEquipmentNet": "602000", "cashAndShortTermInvestments": "2061000" }, "cashflow": { "freeCashFlow": "-2087000", "dividendsPaid": null, "issuanceOfDebt": "3122000", "issuanceOfStock": "32000", "repaymentOfDebt": "-622000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-4000", "capitalExpenditures": "-2849000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+00:00", "is_restated": false, "income_statement": { "revenue": 9681000, "cost_of_revenue": 3170000, "gross_profit": 6511000, "ebit": 644000, "ebitda": 3390000, "pretax_income": null, "tax_provision": null, "net_income": 2193000, "net_income_to_common": 2193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1918000, "total_current_assets": 5874000.0, "total_assets": 13841000.0, "short_term_debt": null, "long_term_debt": null, "total_debt": 506000, "total_liabilities": null, "total_equity": 8650000, "shares_outstanding": 130759502, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2702000, "free_cash_flow": -537000, "dividends_paid": null, "share_repurchases": -1000, "shares_issued": null, "net_debt_issued": -148000 }, "complete_fields": { "id": 412103, "ticker_id": 23108, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3390000", "netIncome": "2193000", "grossProfit": "6511000", "totalRevenue": "9681000", "costOfRevenue": "3170000", "interestExpense": "23000", "operatingIncome": "644000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1269000" }, "balance": { "totalDebt": "506000", "totalAssets": "13840999.9999", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "130759502", "totalCurrentAssets": "5874000.0001", "totalShareholderEquity": "8650000", "totalCurrentLiabilities": "4639000.0001", "propertyPlantEquipmentNet": "731000", "cashAndShortTermInvestments": "1918000" }, "cashflow": { "freeCashFlow": "-537000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-148000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-1000", "capitalExpenditures": "-2702000" } }, "revenue": 9681000, "cost_of_revenue": 3170000, "gross_profit": 6511000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 644000, "depreciation_amortisation": 1269000, "ebitda": 3390000, "interest_expense": 23000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2193000, "net_income_continuing_ops": null, "net_income_to_common": 2193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1918000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5874000.0001, "net_ppe": 731000, "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": 13840999.9999, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4639000.0001, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8650000, "shares_outstanding": 130759502, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2702000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1000, "shares_issued": null, "net_debt_issued": -148000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -537000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3390000", "netIncome": "2193000", "grossProfit": "6511000", "totalRevenue": "9681000", "costOfRevenue": "3170000", "interestExpense": "23000", "operatingIncome": "644000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1269000" }, "balance": { "totalDebt": "506000", "totalAssets": "13840999.9999", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "130759502", "totalCurrentAssets": "5874000.0001", "totalShareholderEquity": "8650000", "totalCurrentLiabilities": "4639000.0001", "propertyPlantEquipmentNet": "731000", "cashAndShortTermInvestments": "1918000" }, "cashflow": { "freeCashFlow": "-537000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-148000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-1000", "capitalExpenditures": "-2702000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+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": -4000, "shares_issued": null, "net_debt_issued": -207000 }, "complete_fields": { "id": 412104, "ticker_id": 23108, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+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": "-207000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-4000", "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": -4000, "shares_issued": null, "net_debt_issued": -207000, "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": "-207000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-4000", "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": "2026-06-07T18:18:20.472207+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": 2259000, "total_current_assets": 4933000.0, "total_assets": 16481000.0, "short_term_debt": null, "long_term_debt": 2465000, "total_debt": 3126000, "total_liabilities": null, "total_equity": 9099000.0, "shares_outstanding": 141549695, "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": 412098, "ticker_id": 23108, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3126000", "totalAssets": "16481000.0001", "longTermDebt": "2465000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "141549695", "totalCurrentAssets": "4933000.0001", "totalShareholderEquity": "9099000.0001", "totalCurrentLiabilities": "4049999.9999", "propertyPlantEquipmentNet": "1895000", "cashAndShortTermInvestments": "2259000" } }, "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": 2259000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4933000.0001, "net_ppe": 1895000, "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": 16481000.0001, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4049999.9999, "long_term_debt": 2465000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3126000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9099000.0001, "shares_outstanding": 141549695, "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": "3126000", "totalAssets": "16481000.0001", "longTermDebt": "2465000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "141549695", "totalCurrentAssets": "4933000.0001", "totalShareholderEquity": "9099000.0001", "totalCurrentLiabilities": "4049999.9999", "propertyPlantEquipmentNet": "1895000", "cashAndShortTermInvestments": "2259000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+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": 136000, "total_current_assets": 3698000.0, "total_assets": 13753000, "short_term_debt": 197000, "long_term_debt": 2443000, "total_debt": 3307000, "total_liabilities": null, "total_equity": 6318000, "shares_outstanding": 132162002, "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": 412100, "ticker_id": 23108, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:18:20.472207+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3307000", "totalAssets": "13753000", "longTermDebt": "2443000", "shortTermDebt": "197000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "132162002", "totalCurrentAssets": "3697999.9999", "totalShareholderEquity": "6318000", "totalCurrentLiabilities": "4124999.9999", "propertyPlantEquipmentNet": "875000", "cashAndShortTermInvestments": "136000" } }, "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": 136000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3697999.9999, "net_ppe": 875000, "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": 13753000, "short_term_debt": 197000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4124999.9999, "long_term_debt": 2443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6318000, "shares_outstanding": 132162002, "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": "3307000", "totalAssets": "13753000", "longTermDebt": "2443000", "shortTermDebt": "197000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "132162002", "totalCurrentAssets": "3697999.9999", "totalShareholderEquity": "6318000", "totalCurrentLiabilities": "4124999.9999", "propertyPlantEquipmentNet": "875000", "cashAndShortTermInvestments": "136000" } } } ] }, "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }