{ "ticker": { "uuid": "dc1032d4-f16f-48b9-b9de-13fcc6c1de44", "symbol": "NDO", "name": "Nido Education Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/dc1032d4-f16f-48b9-b9de-13fcc6c1de44/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc1032d4-f16f-48b9-b9de-13fcc6c1de44/" }, "ticker_metadata": { "id": 24200, "uuid": "dc1032d4-f16f-48b9-b9de-13fcc6c1de44", "symbol": "NDO", "name": "Nido Education Limited", "asset_type": "equity", "market_cap": 65809372, "stock_exchange_id": 9, "industry": "Education & Training Services", "sector": "Consumer Defensive", "description": "Nido Education Limited owns, operates, and manages long day early childhood education and care centers under the Nido Early School brand in Australia. It also provides establishment and management services to clients and third party incubator partners. The company was incorporated in 2021 and is based in Drummoyne, 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": "dc1032d4-f16f-48b9-b9de-13fcc6c1de44", "symbol": "NDO", "name": "Nido Education Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/dc1032d4-f16f-48b9-b9de-13fcc6c1de44/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc1032d4-f16f-48b9-b9de-13fcc6c1de44/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.53, "value": 0.94, "quality": 0.15, "momentum": 0.02, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 0.37, "market_cap": 83998554.03, "pe_ratio": 12.9348, "earnings_yield": 0.0832, "ebitda_to_ev": 0.0773, "shareholder_yield": 0.2069, "roe": 0.0578, "piotroski_f_score": 2, "momentum_12_1": -0.4834, "volatility_252d": 0.4635 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:22.928232+00:00", "batch_id": "" }, "size": { "price_close": 0.37, "market_cap": 83998554.03, "market_cap_usd": 83998554.03, "enterprise_value": 291054554.03, "shares_outstanding": 227023119, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.9348, "pb_ratio": 0.7481, "ptbv_ratio": 0.7481, "ps_ratio": 0.4945, "pcf_ratio": null, "pfcf_ratio": 5.4266, "ev_ebitda": 12.9392, "ev_ebit": 12.0206, "ev_sales": 1.7134, "ev_fcf": 18.8032, "earnings_yield": 0.0832, "fcf_yield": 0.0532, "price_to_sales": 0.4945, "price_to_book": 0.7481, "price_to_cashflow": null, "ebitda_to_ev": 0.0773, "sales_yield": 0.5836 }, "yield": { "dividend_yield": 0.198, "buyback_yield": 0.0089, "shareholder_yield": 0.2069, "debt_paydown_yield": 0, "total_yield": 0.2069 }, "quality": { "gross_margin": 0.9334, "operating_margin": 0.1425, "net_margin": 0.0382, "ebitda_margin": 0.1324, "fcf_margin": 0.0911, "roe": 0.0578, "roa": 0.0189, "roic": 0.0569, "roc_greenblatt": null, "asset_turnover": 0.4955, "cash_conversion": 2.3836, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.4505, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4625, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 9.2049, "debt_to_assets": 0.621, "interest_coverage": 15.5811, "current_ratio": 0.2628, "quick_ratio": 0.2628, "net_debt": 207056000, "local_beta": -0.0953, "volatility_252d": 0.4635, "volatility_60d": 1.1406, "max_drawdown_12m": -0.5756, "risk_adjusted_momentum": -1.0429 }, "growth": { "revenue_growth_1y": 0.0381, "revenue_growth_3y_cagr": 0.4312, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.5547, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4336, "book_value_growth_1y": -0.0879, "revenue_growth": 0.0381, "earnings_growth": -0.5547 }, "momentum": { "price_return_1m": 0.0278, "price_return_3m": -0.1723, "price_return_6m": -0.3462, "price_return_9m": -0.4194, "price_return_12m": -0.4691, "price_return_12m_ex1m": -0.4834, "momentum_6m": -0.3462, "momentum_12m": -0.4691, "momentum_12_1": -0.4834, "distance_from_52w_high": -0.4391, "distance_from_52w_low": 0.3214, "relative_strength": -0.4819 }, "raw_ttm": { "revenue_ttm": 169869000, "gross_profit_ttm": 158553000, "ebit_ttm": 24213000, "ebitda_ttm": 22494000, "net_income_ttm": 6494000, "eps_diluted_ttm": 0.0286, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -5092000, "fcf_ttm": 15479000, "dividends_paid_ttm": -16633000, "share_repurchases_ttm": -744000, "shares_issued_ttm": null, "interest_expense_ttm": 1554000, "cash_and_equivalents": 5848000, "total_current_assets": 10532000, "total_current_liabilities": 40082000, "net_ppe": null, "total_assets": 342834000, "total_debt": 212904000, "total_equity": 112290000, "net_working_capital": -12426000, "book_value_per_share": 0.4946, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.4946 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 33, "rank_pb": 14, "rank_ptbv": 14, "rank_ps": 14, "rank_pcf": 50, "rank_ev_ebitda": 61, "rank_ev_ebit": 30, "rank_earnings_yield": 30, "rank_fcf_yield": 36, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 7, "rank_roe": 55, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 26, "rank_fcf_margin": 45, "rank_piotroski": 85, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 92 }, "composites": { "value_composite": 6, "quality_composite": 85, "momentum_composite": 98, "growth_composite": 97, "yield_composite": 2, "svqf_composite": 8, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 76, "overall_composite": 47, "quality_value_composite": 0.3755, "os_score": 0.53, "value_percentile": 0.94, "quality_percentile": 0.15, "momentum_percentile": 0.02, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 71, "all_cap_buyback_rank": 6, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 76, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 10489, "ticker_id": 24200, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:22.928232+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.37, "market_cap": 83998554.03, "market_cap_usd": 83998554.03, "enterprise_value": 291054554.03, "shares_outstanding": 227023119, "fx_rate_to_usd": null, "pe_ratio": 12.93479428, "pb_ratio": 0.74805017, "ptbv_ratio": 0.74805017, "ps_ratio": 0.49449019, "pcf_ratio": null, "pfcf_ratio": 5.42661374, "ev_ebitda": 12.93920841, "ev_ebit": 12.02059035, "ev_sales": 1.71340594, "ev_fcf": 18.80318845, "earnings_yield": 0.08319059, "fcf_yield": 0.05318247, "dividend_yield": 0.19801531, "buyback_yield": 0.0088573, "shareholder_yield": 0.20687261, "debt_paydown_yield": 0, "total_yield": 0.20687261, "gross_margin": 0.93338396, "operating_margin": 0.14253925, "net_margin": 0.03822946, "ebitda_margin": 0.13241969, "fcf_margin": 0.09112316, "roe": 0.0578324, "roa": 0.01894211, "roic": 0.05686544, "roc_greenblatt": null, "asset_turnover": 0.4954847, "cash_conversion": 2.38358485, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 9.20494354, "debt_to_assets": 0.62101192, "interest_coverage": 15.58108108, "current_ratio": 0.26276134, "quick_ratio": 0.26276134, "net_debt": 207056000, "revenue_growth_1y": 0.03812236, "revenue_growth_3y_cagr": 0.43120514, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.55474081, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.43362605, "book_value_growth_1y": -0.08789963, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.450513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02777778, "price_return_3m": -0.17230024, "price_return_6m": -0.34618694, "price_return_9m": -0.41937468, "price_return_12m": -0.46905601, "price_return_12m_ex1m": -0.48340585, "distance_from_52w_high": -0.43914325, "distance_from_52w_low": 0.32142857, "relative_strength": -0.4819028, "local_beta": -0.0953, "volatility_252d": 0.463539, "volatility_60d": 1.140604, "max_drawdown_12m": -0.57556787, "revenue_ttm": 169869000, "gross_profit_ttm": 158553000, "ebit_ttm": 24213000, "ebitda_ttm": 22494000, "net_income_ttm": 6494000, "eps_diluted_ttm": 0.02860502, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -5092000, "fcf_ttm": 15479000, "dividends_paid_ttm": -16633000, "share_repurchases_ttm": -744000, "shares_issued_ttm": null, "interest_expense_ttm": 1554000, "cash_and_equivalents": 5848000, "total_current_assets": 10532000, "total_current_liabilities": 40082000, "net_ppe": null, "total_assets": 342834000, "total_debt": 212904000, "total_equity": 112290000, "net_working_capital": -12426000, "book_value_per_share": 0.49461923, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.49461923, "universe_ticker_count": 570, "sector": "Consumer Defensive", "rank_pe": 33, "rank_pb": 14, "rank_ptbv": 14, "rank_ps": 14, "rank_pcf": 50, "rank_ev_ebitda": 61, "rank_ev_ebit": 30, "rank_earnings_yield": 30, "rank_fcf_yield": 36, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 7, "rank_roe": 55, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 26, "rank_fcf_margin": 45, "rank_piotroski": 85, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 92, "value_composite": 6, "quality_composite": 85, "momentum_composite": 98, "growth_composite": 97, "yield_composite": 2, "svqf_composite": 8, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 76, "overall_composite": 47, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 71, "all_cap_buyback_rank": 6, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.37, "os": 0.53, "value": 0.94, "quality": 0.15, "momentum": 0.02, "confidence": 0.758, "coverage": 0.848, "pe_ratio": 12.9348, "earnings_yield": 0.0832, "shareholder_yield": 0.2069, "roe": 0.0578, "momentum_12_1": -0.4834, "complete_fields": { "id": 10489, "ticker_id": 24200, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:22.928232+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.37, "market_cap": 83998554.03, "market_cap_usd": 83998554.03, "enterprise_value": 291054554.03, "shares_outstanding": 227023119, "fx_rate_to_usd": null, "pe_ratio": 12.93479428, "pb_ratio": 0.74805017, "ptbv_ratio": 0.74805017, "ps_ratio": 0.49449019, "pcf_ratio": null, "pfcf_ratio": 5.42661374, "ev_ebitda": 12.93920841, "ev_ebit": 12.02059035, "ev_sales": 1.71340594, "ev_fcf": 18.80318845, "earnings_yield": 0.08319059, "fcf_yield": 0.05318247, "dividend_yield": 0.19801531, "buyback_yield": 0.0088573, "shareholder_yield": 0.20687261, "debt_paydown_yield": 0, "total_yield": 0.20687261, "gross_margin": 0.93338396, "operating_margin": 0.14253925, "net_margin": 0.03822946, "ebitda_margin": 0.13241969, "fcf_margin": 0.09112316, "roe": 0.0578324, "roa": 0.01894211, "roic": 0.05686544, "roc_greenblatt": null, "asset_turnover": 0.4954847, "cash_conversion": 2.38358485, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 9.20494354, "debt_to_assets": 0.62101192, "interest_coverage": 15.58108108, "current_ratio": 0.26276134, "quick_ratio": 0.26276134, "net_debt": 207056000, "revenue_growth_1y": 0.03812236, "revenue_growth_3y_cagr": 0.43120514, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.55474081, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.43362605, "book_value_growth_1y": -0.08789963, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.450513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02777778, "price_return_3m": -0.17230024, "price_return_6m": -0.34618694, "price_return_9m": -0.41937468, "price_return_12m": -0.46905601, "price_return_12m_ex1m": -0.48340585, "distance_from_52w_high": -0.43914325, "distance_from_52w_low": 0.32142857, "relative_strength": -0.4819028, "local_beta": -0.0953, "volatility_252d": 0.463539, "volatility_60d": 1.140604, "max_drawdown_12m": -0.57556787, "revenue_ttm": 169869000, "gross_profit_ttm": 158553000, "ebit_ttm": 24213000, "ebitda_ttm": 22494000, "net_income_ttm": 6494000, "eps_diluted_ttm": 0.02860502, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -5092000, "fcf_ttm": 15479000, "dividends_paid_ttm": -16633000, "share_repurchases_ttm": -744000, "shares_issued_ttm": null, "interest_expense_ttm": 1554000, "cash_and_equivalents": 5848000, "total_current_assets": 10532000, "total_current_liabilities": 40082000, "net_ppe": null, "total_assets": 342834000, "total_debt": 212904000, "total_equity": 112290000, "net_working_capital": -12426000, "book_value_per_share": 0.49461923, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.49461923, "universe_ticker_count": 570, "sector": "Consumer Defensive", "rank_pe": 33, "rank_pb": 14, "rank_ptbv": 14, "rank_ps": 14, "rank_pcf": 50, "rank_ev_ebitda": 61, "rank_ev_ebit": 30, "rank_earnings_yield": 30, "rank_fcf_yield": 36, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 7, "rank_roe": 55, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 26, "rank_fcf_margin": 45, "rank_piotroski": 85, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 92, "value_composite": 6, "quality_composite": 85, "momentum_composite": 98, "growth_composite": 97, "yield_composite": 2, "svqf_composite": 8, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 76, "overall_composite": 47, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 71, "all_cap_buyback_rank": 6, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "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": "2026-06-07T18:47:36.155427+00:00", "is_restated": false, "income_statement": { "revenue": 169869000, "cost_of_revenue": 11316000, "gross_profit": 158553000, "ebit": 24213000, "ebitda": 22494000, "pretax_income": null, "tax_provision": null, "net_income": 6494000, "net_income_to_common": 6494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5848000, "total_current_assets": 10532000, "total_assets": 342834000, "short_term_debt": null, "long_term_debt": 27574000, "total_debt": 212904000, "total_liabilities": null, "total_equity": 112290000, "shares_outstanding": 227023119, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -5092000, "free_cash_flow": 15479000, "dividends_paid": -16633000, "share_repurchases": -744000, "shares_issued": null, "net_debt_issued": 21000000 }, "complete_fields": { "id": 414769, "ticker_id": 24200, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:47:36.155427+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22494000", "netIncome": "6494000", "grossProfit": "158553000", "totalRevenue": "169869000", "costOfRevenue": "11316000", "interestExpense": "1554000", "operatingIncome": "24213000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12038000" }, "balance": { "totalDebt": "212904000", "totalAssets": "342834000", "longTermDebt": "27574000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "227023119", "totalCurrentAssets": "10532000", "totalShareholderEquity": "112290000", "totalCurrentLiabilities": "40082000", "propertyPlantEquipmentNet": "173122000", "cashAndShortTermInvestments": "5848000" }, "cashflow": { "freeCashFlow": "15479000", "dividendsPaid": "-16633000", "issuanceOfDebt": "26000000", "issuanceOfStock": null, "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-744000", "capitalExpenditures": "-5092000" } }, "revenue": 169869000, "cost_of_revenue": 11316000, "gross_profit": 158553000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24213000, "depreciation_amortisation": 12038000, "ebitda": 22494000, "interest_expense": 1554000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6494000, "net_income_continuing_ops": null, "net_income_to_common": 6494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5848000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10532000, "net_ppe": 173122000, "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": 342834000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40082000, "long_term_debt": 27574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 212904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 112290000, "shares_outstanding": 227023119, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -16633000, "share_repurchases": -744000, "shares_issued": null, "net_debt_issued": 21000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15479000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22494000", "netIncome": "6494000", "grossProfit": "158553000", "totalRevenue": "169869000", "costOfRevenue": "11316000", "interestExpense": "1554000", "operatingIncome": "24213000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12038000" }, "balance": { "totalDebt": "212904000", "totalAssets": "342834000", "longTermDebt": "27574000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "227023119", "totalCurrentAssets": "10532000", "totalShareholderEquity": "112290000", "totalCurrentLiabilities": "40082000", "propertyPlantEquipmentNet": "173122000", "cashAndShortTermInvestments": "5848000" }, "cashflow": { "freeCashFlow": "15479000", "dividendsPaid": "-16633000", "issuanceOfDebt": "26000000", "issuanceOfStock": null, "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-744000", "capitalExpenditures": "-5092000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:47:36.155427+00:00", "is_restated": false, "income_statement": { "revenue": 163631000, "cost_of_revenue": 9038000, "gross_profit": 154593000, "ebit": 28312000, "ebitda": 25949000, "pretax_income": null, "tax_provision": null, "net_income": 14652000, "net_income_to_common": 14652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3506000, "total_current_assets": 10939000, "total_assets": 323806000, "short_term_debt": null, "long_term_debt": 6391000, "total_debt": 184067000, "total_liabilities": null, "total_equity": 123679000, "shares_outstanding": 228069706, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -1165000, "free_cash_flow": 27330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000 }, "complete_fields": { "id": 414771, "ticker_id": 24200, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:47:36.155427+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "25949000", "netIncome": "14652000", "grossProfit": "154593000", "totalRevenue": "163631000", "costOfRevenue": "9038000", "interestExpense": "1248000", "operatingIncome": "28312000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10833000" }, "balance": { "totalDebt": "184067000", "totalAssets": "323806000", "longTermDebt": "6391000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "228069706", "totalCurrentAssets": "10939000", "totalShareholderEquity": "123679000", "totalCurrentLiabilities": "36867000", "propertyPlantEquipmentNet": "167519000", "cashAndShortTermInvestments": "3506000" }, "cashflow": { "freeCashFlow": "27330000", "dividendsPaid": null, "issuanceOfDebt": "25487000", "issuanceOfStock": null, "repaymentOfDebt": "-48487000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1165000" } }, "revenue": 163631000, "cost_of_revenue": 9038000, "gross_profit": 154593000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28312000, "depreciation_amortisation": 10833000, "ebitda": 25949000, "interest_expense": 1248000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14652000, "net_income_continuing_ops": null, "net_income_to_common": 14652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3506000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10939000, "net_ppe": 167519000, "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": 323806000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36867000, "long_term_debt": 6391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 184067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 123679000, "shares_outstanding": 228069706, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 27330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "25949000", "netIncome": "14652000", "grossProfit": "154593000", "totalRevenue": "163631000", "costOfRevenue": "9038000", "interestExpense": "1248000", "operatingIncome": "28312000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10833000" }, "balance": { "totalDebt": "184067000", "totalAssets": "323806000", "longTermDebt": "6391000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "228069706", "totalCurrentAssets": "10939000", "totalShareholderEquity": "123679000", "totalCurrentLiabilities": "36867000", "propertyPlantEquipmentNet": "167519000", "cashAndShortTermInvestments": "3506000" }, "cashflow": { "freeCashFlow": "27330000", "dividendsPaid": null, "issuanceOfDebt": "25487000", "issuanceOfStock": null, "repaymentOfDebt": "-48487000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-1165000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:47:36.155427+00:00", "is_restated": false, "income_statement": { "revenue": 93372000, "cost_of_revenue": 6714000, "gross_profit": 86658000, "ebit": -8433000, "ebitda": -13582000, "pretax_income": null, "tax_provision": null, "net_income": -18105000, "net_income_to_common": -18105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25569000, "total_current_assets": 30632000, "total_assets": 323883000, "short_term_debt": 17987000, "long_term_debt": 10382000, "total_debt": 189976000, "total_liabilities": null, "total_equity": 109449000, "shares_outstanding": 227625758, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -351000, "free_cash_flow": -58000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 99564000, "net_debt_issued": 17022000 }, "complete_fields": { "id": 414772, "ticker_id": 24200, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:47:36.155427+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-13582000", "netIncome": "-18105000", "grossProfit": "86658000", "totalRevenue": "93372000", "costOfRevenue": "6714000", "interestExpense": "1405000", "operatingIncome": "-8433000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6766000" }, "balance": { "totalDebt": "189976000", "totalAssets": "323883000", "longTermDebt": "10382000", "shortTermDebt": "17987000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "227625758", "totalCurrentAssets": "30632000", "totalShareholderEquity": "109449000", "totalCurrentLiabilities": "61158000", "propertyPlantEquipmentNet": "157582000", "cashAndShortTermInvestments": "25569000" }, "cashflow": { "freeCashFlow": "-58000", "dividendsPaid": null, "issuanceOfDebt": "17500000", "issuanceOfStock": "99564000", "repaymentOfDebt": "-478000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-351000" } }, "revenue": 93372000, "cost_of_revenue": 6714000, "gross_profit": 86658000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8433000, "depreciation_amortisation": 6766000, "ebitda": -13582000, "interest_expense": 1405000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -18105000, "net_income_continuing_ops": null, "net_income_to_common": -18105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25569000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30632000, "net_ppe": 157582000, "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": 323883000, "short_term_debt": 17987000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61158000, "long_term_debt": 10382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 189976000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 109449000, "shares_outstanding": 227625758, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 99564000, "net_debt_issued": 17022000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -58000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-13582000", "netIncome": "-18105000", "grossProfit": "86658000", "totalRevenue": "93372000", "costOfRevenue": "6714000", "interestExpense": "1405000", "operatingIncome": "-8433000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6766000" }, "balance": { "totalDebt": "189976000", "totalAssets": "323883000", "longTermDebt": "10382000", "shortTermDebt": "17987000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "227625758", "totalCurrentAssets": "30632000", "totalShareholderEquity": "109449000", "totalCurrentLiabilities": "61158000", "propertyPlantEquipmentNet": "157582000", "cashAndShortTermInvestments": "25569000" }, "cashflow": { "freeCashFlow": "-58000", "dividendsPaid": null, "issuanceOfDebt": "17500000", "issuanceOfStock": "99564000", "repaymentOfDebt": "-478000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-351000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:47:36.155427+00:00", "is_restated": false, "income_statement": { "revenue": 57944000, "cost_of_revenue": null, "gross_profit": 57944000, "ebit": -945000, "ebitda": 4051000, "pretax_income": null, "tax_provision": null, "net_income": -6775000, "net_income_to_common": -6775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23200000, "total_current_assets": 28700000, "total_assets": 308900000, "short_term_debt": null, "long_term_debt": 27300000, "total_debt": 177500000, "total_liabilities": null, "total_equity": 111800000, "shares_outstanding": 10000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -2328000, "free_cash_flow": -4990000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6299000 }, "complete_fields": { "id": 414773, "ticker_id": 24200, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:47:36.155427+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4051000", "netIncome": "-6775000", "grossProfit": "57944000", "totalRevenue": "57944000", "costOfRevenue": null, "interestExpense": "324000", "operatingIncome": "-945000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4996000" }, "balance": { "totalDebt": "177500000", "totalAssets": "308900000", "longTermDebt": "27300000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "10000", "totalCurrentAssets": "28700000", "totalShareholderEquity": "111800000", "totalCurrentLiabilities": "27200000", "propertyPlantEquipmentNet": "148700000", "cashAndShortTermInvestments": "23200000" }, "cashflow": { "freeCashFlow": "-4990000", "dividendsPaid": null, "issuanceOfDebt": "6299000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-2328000" } }, "revenue": 57944000, "cost_of_revenue": null, "gross_profit": 57944000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -945000, "depreciation_amortisation": 4996000, "ebitda": 4051000, "interest_expense": 324000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6775000, "net_income_continuing_ops": null, "net_income_to_common": -6775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 28700000, "net_ppe": 148700000, "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": 308900000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27200000, "long_term_debt": 27300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 177500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 111800000, "shares_outstanding": 10000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2328000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6299000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4990000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4051000", "netIncome": "-6775000", "grossProfit": "57944000", "totalRevenue": "57944000", "costOfRevenue": null, "interestExpense": "324000", "operatingIncome": "-945000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4996000" }, "balance": { "totalDebt": "177500000", "totalAssets": "308900000", "longTermDebt": "27300000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "10000", "totalCurrentAssets": "28700000", "totalShareholderEquity": "111800000", "totalCurrentLiabilities": "27200000", "propertyPlantEquipmentNet": "148700000", "cashAndShortTermInvestments": "23200000" }, "cashflow": { "freeCashFlow": "-4990000", "dividendsPaid": null, "issuanceOfDebt": "6299000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-2328000" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:47:36.155427+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": 5848000, "total_current_assets": 10532000, "total_assets": 342834000, "short_term_debt": 22972000, "long_term_debt": 27574000, "total_debt": 212904000, "total_liabilities": null, "total_equity": 112290000, "shares_outstanding": 227023119, "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": 414768, "ticker_id": 24200, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:47:36.155427+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "212904000", "totalAssets": "342834000", "longTermDebt": "27574000", "shortTermDebt": "22972000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "227023119", "totalCurrentAssets": "10532000", "totalShareholderEquity": "112290000", "totalCurrentLiabilities": "40082000", "propertyPlantEquipmentNet": "173122000", "cashAndShortTermInvestments": "5848000" } }, "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": 5848000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10532000, "net_ppe": 173122000, "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": 342834000, "short_term_debt": 22972000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40082000, "long_term_debt": 27574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 212904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 112290000, "shares_outstanding": 227023119, "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": "212904000", "totalAssets": "342834000", "longTermDebt": "27574000", "shortTermDebt": "22972000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "227023119", "totalCurrentAssets": "10532000", "totalShareholderEquity": "112290000", "totalCurrentLiabilities": "40082000", "propertyPlantEquipmentNet": "173122000", "cashAndShortTermInvestments": "5848000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:47:36.155427+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": 3506000, "total_current_assets": 10939000, "total_assets": 323806000, "short_term_debt": 21024000, "long_term_debt": 6391000, "total_debt": 184067000, "total_liabilities": null, "total_equity": 123679000, "shares_outstanding": 228069706, "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": 414770, "ticker_id": 24200, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:47:36.155427+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "184067000", "totalAssets": "323806000", "longTermDebt": "6391000", "shortTermDebt": "21024000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "228069706", "totalCurrentAssets": "10939000", "totalShareholderEquity": "123679000", "totalCurrentLiabilities": "36867000", "propertyPlantEquipmentNet": "167519000", "cashAndShortTermInvestments": "3506000" } }, "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": 3506000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10939000, "net_ppe": 167519000, "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": 323806000, "short_term_debt": 21024000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36867000, "long_term_debt": 6391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 184067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 123679000, "shares_outstanding": 228069706, "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": "184067000", "totalAssets": "323806000", "longTermDebt": "6391000", "shortTermDebt": "21024000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "228069706", "totalCurrentAssets": "10939000", "totalShareholderEquity": "123679000", "totalCurrentLiabilities": "36867000", "propertyPlantEquipmentNet": "167519000", "cashAndShortTermInvestments": "3506000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "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" ] } } }