{ "ticker": { "uuid": "e72d1e2c-f26f-499b-bfc2-d9bb0cdeba35", "symbol": "CLG", "name": "Close the Loop Ltd", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/e72d1e2c-f26f-499b-bfc2-d9bb0cdeba35/", "api_url": "https://sharemaestro.com/factors/api/tickers/e72d1e2c-f26f-499b-bfc2-d9bb0cdeba35/" }, "ticker_metadata": { "id": 22679, "uuid": "e72d1e2c-f26f-499b-bfc2-d9bb0cdeba35", "symbol": "CLG", "name": "Close the Loop Ltd", "asset_type": "equity", "market_cap": 18677746, "stock_exchange_id": 9, "industry": "Waste Management", "sector": "Industrials", "description": "Close the Loop Ltd engages in the collection and recycling of electronic equipment, imaging consumables, plastics, paper and cartons, and other related activities in Australia, Europe, South Africa, and the United States. It operates through Packaging and Resource Recovery segments. The company take back, recovers, and reuse of complex waste streams, including cosmetics, imaging consumables, plastics, and paper and cartons. In addition, it provides flexible, carton, flexographic print, and seafood packaging, and bulk storage solutions. Additionally, the company supplies thermal paper and other paper products. Further, it offers asphalt additive under TonerPlas. The company was founded in 2000 and is based in Oakleigh South, 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": "e72d1e2c-f26f-499b-bfc2-d9bb0cdeba35", "symbol": "CLG", "name": "Close the Loop Ltd", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/e72d1e2c-f26f-499b-bfc2-d9bb0cdeba35/", "api_url": "https://sharemaestro.com/factors/api/tickers/e72d1e2c-f26f-499b-bfc2-d9bb0cdeba35/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.64, "value": 0.59, "quality": 0.58, "momentum": 0.59, "coverage": 0.788, "confidence": 0.479, "delta": null }, "headline_factors": { "price": 0.03, "market_cap": 18082895.44, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1202, "shareholder_yield": 0.0048, "roe": -0.1838, "piotroski_f_score": 1, "momentum_12_1": -0.7101, "volatility_252d": 1.1347 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:14.023105+00:00", "batch_id": "" }, "size": { "price_close": 0.034, "market_cap": 18082895.444, "market_cap_usd": 18082895.444, "enterprise_value": 102158895.444, "shares_outstanding": 531849866, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.1498, "ptbv_ratio": 0.1498, "ps_ratio": 0.0927, "pcf_ratio": null, "pfcf_ratio": 11.8888, "ev_ebitda": 8.3218, "ev_ebit": null, "ev_sales": 0.5235, "ev_fcf": 67.1656, "earnings_yield": null, "fcf_yield": 0.0149, "price_to_sales": 0.0927, "price_to_book": 0.1498, "price_to_cashflow": null, "ebitda_to_ev": 0.1202, "sales_yield": 1.9102 }, "yield": { "dividend_yield": 0.0048, "buyback_yield": 0, "shareholder_yield": 0.0048, "debt_paydown_yield": 0.1292, "total_yield": 0.1339 }, "quality": { "gross_margin": 0.2988, "operating_margin": -0.0696, "net_margin": -0.1137, "ebitda_margin": 0.0629, "fcf_margin": 0.0078, "roe": -0.1838, "roa": -0.0801, "roic": -0.0497, "roc_greenblatt": null, "asset_turnover": 0.7049, "cash_conversion": -0.0686, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.4209, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2106, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 6.8488, "debt_to_assets": 0.4205, "interest_coverage": -1.7216, "current_ratio": 0.8144, "quick_ratio": 0.8144, "net_debt": 84076000, "local_beta": -0.6911, "volatility_252d": 1.1347, "volatility_60d": 1.8272, "max_drawdown_12m": -0.6296, "risk_adjusted_momentum": -0.6259 }, "growth": { "revenue_growth_1y": -0.0837, "revenue_growth_3y_cagr": 0.4065, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.8692, "book_value_growth_1y": -0.1695, "revenue_growth": -0.0837, "earnings_growth": null }, "momentum": { "price_return_1m": 0.7, "price_return_3m": 0.4167, "price_return_6m": -0.15, "price_return_9m": 0.0625, "price_return_12m": -0.5072, "price_return_12m_ex1m": -0.7101, "momentum_6m": -0.15, "momentum_12m": -0.5072, "momentum_12_1": -0.7101, "distance_from_52w_high": -0.3704, "distance_from_52w_low": 0.7, "relative_strength": -0.5201 }, "raw_ttm": { "revenue_ttm": 195144000, "gross_profit_ttm": 58307000, "ebit_ttm": -13578000, "ebitda_ttm": 12276000, "net_income_ttm": -22186000, "eps_diluted_ttm": -0.0417, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -3305000, "fcf_ttm": 1521000, "dividends_paid_ttm": -86000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7887000, "cash_and_equivalents": 32341000, "total_current_assets": 90572000, "total_current_liabilities": 111209000, "net_ppe": null, "total_assets": 276826000, "total_debt": 116417000, "total_equity": 120696000, "net_working_capital": 32423000, "book_value_per_share": 0.2269, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.2269 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 41, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 40, "yield_composite": 41, "svqf_composite": 40, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 36, "quality_value_composite": 0.585, "os_score": 0.64, "value_percentile": 0.59, "quality_percentile": 0.58, "momentum_percentile": 0.59, "factor_coverage": 0.788, "signal_confidence": 0.479, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 75, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9821, "ticker_id": 22679, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:14.023105+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.034, "market_cap": 18082895.444, "market_cap_usd": 18082895.444, "enterprise_value": 102158895.444, "shares_outstanding": 531849866, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.14982183, "ptbv_ratio": 0.14982183, "ps_ratio": 0.09266437, "pcf_ratio": null, "pfcf_ratio": 11.88882015, "ev_ebitda": 8.32183899, "ev_ebit": null, "ev_sales": 0.52350518, "ev_fcf": 67.16561173, "earnings_yield": null, "fcf_yield": 0.01488857, "dividend_yield": 0.00475588, "buyback_yield": 0, "shareholder_yield": 0.00475588, "debt_paydown_yield": 0.12918285, "total_yield": 0.13393873, "gross_margin": 0.29878961, "operating_margin": -0.06957939, "net_margin": -0.1136904, "ebitda_margin": 0.06290739, "fcf_margin": 0.00779424, "roe": -0.18381719, "roa": -0.08014421, "roic": -0.04973092, "roc_greenblatt": null, "asset_turnover": 0.70493379, "cash_conversion": -0.06855675, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.84881069, "debt_to_assets": 0.42054215, "interest_coverage": -1.72156714, "current_ratio": 0.81443049, "quick_ratio": 0.81443049, "net_debt": 84076000, "revenue_growth_1y": -0.08366751, "revenue_growth_3y_cagr": 0.40652134, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.86917254, "book_value_growth_1y": -0.1695264, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.420884, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.7, "price_return_3m": 0.41666667, "price_return_6m": -0.15, "price_return_9m": 0.0625, "price_return_12m": -0.50724638, "price_return_12m_ex1m": -0.71014493, "distance_from_52w_high": -0.37037037, "distance_from_52w_low": 0.7, "relative_strength": -0.52009317, "local_beta": -0.6911, "volatility_252d": 1.134659, "volatility_60d": 1.827237, "max_drawdown_12m": -0.62962963, "revenue_ttm": 195144000, "gross_profit_ttm": 58307000, "ebit_ttm": -13578000, "ebitda_ttm": 12276000, "net_income_ttm": -22186000, "eps_diluted_ttm": -0.04171478, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -3305000, "fcf_ttm": 1521000, "dividends_paid_ttm": -86000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7887000, "cash_and_equivalents": 32341000, "total_current_assets": 90572000, "total_current_liabilities": 111209000, "net_ppe": null, "total_assets": 276826000, "total_debt": 116417000, "total_equity": 120696000, "net_working_capital": 32423000, "book_value_per_share": 0.22693622, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.22693622, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 41, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 40, "yield_composite": 41, "svqf_composite": 40, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.788, "signal_confidence": 0.479, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 75, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.03, "os": 0.64, "value": 0.59, "quality": 0.58, "momentum": 0.59, "confidence": 0.479, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0048, "roe": -0.1838, "momentum_12_1": -0.7101, "complete_fields": { "id": 9821, "ticker_id": 22679, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:14.023105+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.034, "market_cap": 18082895.444, "market_cap_usd": 18082895.444, "enterprise_value": 102158895.444, "shares_outstanding": 531849866, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.14982183, "ptbv_ratio": 0.14982183, "ps_ratio": 0.09266437, "pcf_ratio": null, "pfcf_ratio": 11.88882015, "ev_ebitda": 8.32183899, "ev_ebit": null, "ev_sales": 0.52350518, "ev_fcf": 67.16561173, "earnings_yield": null, "fcf_yield": 0.01488857, "dividend_yield": 0.00475588, "buyback_yield": 0, "shareholder_yield": 0.00475588, "debt_paydown_yield": 0.12918285, "total_yield": 0.13393873, "gross_margin": 0.29878961, "operating_margin": -0.06957939, "net_margin": -0.1136904, "ebitda_margin": 0.06290739, "fcf_margin": 0.00779424, "roe": -0.18381719, "roa": -0.08014421, "roic": -0.04973092, "roc_greenblatt": null, "asset_turnover": 0.70493379, "cash_conversion": -0.06855675, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.84881069, "debt_to_assets": 0.42054215, "interest_coverage": -1.72156714, "current_ratio": 0.81443049, "quick_ratio": 0.81443049, "net_debt": 84076000, "revenue_growth_1y": -0.08366751, "revenue_growth_3y_cagr": 0.40652134, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.86917254, "book_value_growth_1y": -0.1695264, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.420884, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.7, "price_return_3m": 0.41666667, "price_return_6m": -0.15, "price_return_9m": 0.0625, "price_return_12m": -0.50724638, "price_return_12m_ex1m": -0.71014493, "distance_from_52w_high": -0.37037037, "distance_from_52w_low": 0.7, "relative_strength": -0.52009317, "local_beta": -0.6911, "volatility_252d": 1.134659, "volatility_60d": 1.827237, "max_drawdown_12m": -0.62962963, "revenue_ttm": 195144000, "gross_profit_ttm": 58307000, "ebit_ttm": -13578000, "ebitda_ttm": 12276000, "net_income_ttm": -22186000, "eps_diluted_ttm": -0.04171478, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -3305000, "fcf_ttm": 1521000, "dividends_paid_ttm": -86000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7887000, "cash_and_equivalents": 32341000, "total_current_assets": 90572000, "total_current_liabilities": 111209000, "net_ppe": null, "total_assets": 276826000, "total_debt": 116417000, "total_equity": 120696000, "net_working_capital": 32423000, "book_value_per_share": 0.22693622, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.22693622, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 41, "quality_composite": 42, "momentum_composite": 41, "growth_composite": 40, "yield_composite": 41, "svqf_composite": 40, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.788, "signal_confidence": 0.479, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 75, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:05:47.221094+00:00", "is_restated": false, "income_statement": { "revenue": 195144000, "cost_of_revenue": 136837000, "gross_profit": 58307000, "ebit": -13578000, "ebitda": 12276000, "pretax_income": null, "tax_provision": null, "net_income": -22186000, "net_income_to_common": -22186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32341000, "total_current_assets": 90572000, "total_assets": 276826000, "short_term_debt": 85401000, "long_term_debt": 355000, "total_debt": 116417000, "total_liabilities": null, "total_equity": 120696000, "shares_outstanding": 531849866, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -3305000, "free_cash_flow": 1521000, "dividends_paid": -86000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2336000 }, "complete_fields": { "id": 410939, "ticker_id": 22679, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:05:47.221094+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12276000", "netIncome": "-22186000", "grossProfit": "58307000", "totalRevenue": "195144000", "costOfRevenue": "136837000", "interestExpense": "7887000", "operatingIncome": "-13578000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "24447000" }, "balance": { "totalDebt": "116417000", "totalAssets": "276826000", "longTermDebt": "355000", "shortTermDebt": "85401000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "787000", "totalLiabilities": null, "sharesOutstanding": "531849866", "totalCurrentAssets": "90572000", "totalShareholderEquity": "120696000", "totalCurrentLiabilities": "111209000", "propertyPlantEquipmentNet": "53315000", "cashAndShortTermInvestments": "32341000" }, "cashflow": { "freeCashFlow": "1521000", "dividendsPaid": "-86000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2336000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-3305000" } }, "revenue": 195144000, "cost_of_revenue": 136837000, "gross_profit": 58307000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13578000, "depreciation_amortisation": 24447000, "ebitda": 12276000, "interest_expense": 7887000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -22186000, "net_income_continuing_ops": null, "net_income_to_common": -22186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32341000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 90572000, "net_ppe": 53315000, "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": 276826000, "short_term_debt": 85401000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111209000, "long_term_debt": 355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 116417000, "preferred_stock": null, "minority_interest": 787000, "retained_earnings": null, "total_equity": 120696000, "shares_outstanding": 531849866, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -86000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2336000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1521000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12276000", "netIncome": "-22186000", "grossProfit": "58307000", "totalRevenue": "195144000", "costOfRevenue": "136837000", "interestExpense": "7887000", "operatingIncome": "-13578000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "24447000" }, "balance": { "totalDebt": "116417000", "totalAssets": "276826000", "longTermDebt": "355000", "shortTermDebt": "85401000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "787000", "totalLiabilities": null, "sharesOutstanding": "531849866", "totalCurrentAssets": "90572000", "totalShareholderEquity": "120696000", "totalCurrentLiabilities": "111209000", "propertyPlantEquipmentNet": "53315000", "cashAndShortTermInvestments": "32341000" }, "cashflow": { "freeCashFlow": "1521000", "dividendsPaid": "-86000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2336000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-3305000" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:05:47.221094+00:00", "is_restated": false, "income_statement": { "revenue": 212962000, "cost_of_revenue": 132919000, "gross_profit": 80043000, "ebit": 18342000, "ebitda": 44752000, "pretax_income": null, "tax_provision": null, "net_income": 10952000, "net_income_to_common": 10952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40644000, "total_current_assets": 99762000, "total_assets": 297002000, "short_term_debt": 14260000, "long_term_debt": 68833000, "total_debt": 108658000, "total_liabilities": null, "total_equity": 140909000, "shares_outstanding": 515656791, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -10091000, "free_cash_flow": 11626000, "dividends_paid": -103000, "share_repurchases": null, "shares_issued": 1712000, "net_debt_issued": -7702000 }, "complete_fields": { "id": 410940, "ticker_id": 22679, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:05:47.221094+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "44752000", "netIncome": "10952000", "grossProfit": "80043000", "totalRevenue": "212962000", "costOfRevenue": "132919000", "interestExpense": "9581000", "operatingIncome": "18342000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "21069000" }, "balance": { "totalDebt": "108658000", "totalAssets": "297002000", "longTermDebt": "68833000", "shortTermDebt": "14260000", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": "628000", "totalLiabilities": null, "sharesOutstanding": "515656791", "totalCurrentAssets": "99762000", "totalShareholderEquity": "140909000", "totalCurrentLiabilities": "45527000", "propertyPlantEquipmentNet": "50217000", "cashAndShortTermInvestments": "40644000" }, "cashflow": { "freeCashFlow": "11626000", "dividendsPaid": "-103000", "issuanceOfDebt": null, "issuanceOfStock": "1712000", "repaymentOfDebt": "-7702000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-10091000" } }, "revenue": 212962000, "cost_of_revenue": 132919000, "gross_profit": 80043000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18342000, "depreciation_amortisation": 21069000, "ebitda": 44752000, "interest_expense": 9581000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10952000, "net_income_continuing_ops": null, "net_income_to_common": 10952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40644000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 99762000, "net_ppe": 50217000, "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": 297002000, "short_term_debt": 14260000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45527000, "long_term_debt": 68833000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 108658000, "preferred_stock": null, "minority_interest": 628000, "retained_earnings": null, "total_equity": 140909000, "shares_outstanding": 515656791, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -103000, "share_repurchases": null, "shares_issued": 1712000, "net_debt_issued": -7702000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "44752000", "netIncome": "10952000", "grossProfit": "80043000", "totalRevenue": "212962000", "costOfRevenue": "132919000", "interestExpense": "9581000", "operatingIncome": "18342000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "21069000" }, "balance": { "totalDebt": "108658000", "totalAssets": "297002000", "longTermDebt": "68833000", "shortTermDebt": "14260000", "preferredStock": null, "fiscalDateEnding": "2024-06-30", "minorityInterest": "628000", "totalLiabilities": null, "sharesOutstanding": "515656791", "totalCurrentAssets": "99762000", "totalShareholderEquity": "140909000", "totalCurrentLiabilities": "45527000", "propertyPlantEquipmentNet": "50217000", "cashAndShortTermInvestments": "40644000" }, "cashflow": { "freeCashFlow": "11626000", "dividendsPaid": "-103000", "issuanceOfDebt": null, "issuanceOfStock": "1712000", "repaymentOfDebt": "-7702000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-10091000" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:05:47.221094+00:00", "is_restated": false, "income_statement": { "revenue": 135934000, "cost_of_revenue": 88339000, "gross_profit": 47595000, "ebit": 15444000, "ebitda": 24264000, "pretax_income": null, "tax_provision": null, "net_income": 12110000, "net_income_to_common": 12110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49458000, "total_current_assets": 96637000, "total_assets": 271379000, "short_term_debt": 15826000, "long_term_debt": 70840000, "total_debt": 110857000, "total_liabilities": null, "total_equity": 123543000, "shares_outstanding": 515656791, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -15724000, "free_cash_flow": 6954000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 42895000, "net_debt_issued": 62004000 }, "complete_fields": { "id": 410941, "ticker_id": 22679, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:05:47.221094+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24264000", "netIncome": "12110000", "grossProfit": "47595000", "totalRevenue": "135934000", "costOfRevenue": "88339000", "interestExpense": "2443000", "operatingIncome": "15444000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6940000" }, "balance": { "totalDebt": "110857000", "totalAssets": "271379000", "longTermDebt": "70840000", "shortTermDebt": "15826000", "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": "517000", "totalLiabilities": null, "sharesOutstanding": "515656791", "totalCurrentAssets": "96637000", "totalShareholderEquity": "123543000", "totalCurrentLiabilities": "53816000", "propertyPlantEquipmentNet": "41006000", "cashAndShortTermInvestments": "49458000" }, "cashflow": { "freeCashFlow": "6954000", "dividendsPaid": null, "issuanceOfDebt": "82956000", "issuanceOfStock": "42895000", "repaymentOfDebt": "-20952000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-15724000" } }, "revenue": 135934000, "cost_of_revenue": 88339000, "gross_profit": 47595000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15444000, "depreciation_amortisation": 6940000, "ebitda": 24264000, "interest_expense": 2443000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12110000, "net_income_continuing_ops": null, "net_income_to_common": 12110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49458000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 96637000, "net_ppe": 41006000, "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": 271379000, "short_term_debt": 15826000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53816000, "long_term_debt": 70840000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 110857000, "preferred_stock": null, "minority_interest": 517000, "retained_earnings": null, "total_equity": 123543000, "shares_outstanding": 515656791, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 42895000, "net_debt_issued": 62004000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6954000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24264000", "netIncome": "12110000", "grossProfit": "47595000", "totalRevenue": "135934000", "costOfRevenue": "88339000", "interestExpense": "2443000", "operatingIncome": "15444000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6940000" }, "balance": { "totalDebt": "110857000", "totalAssets": "271379000", "longTermDebt": "70840000", "shortTermDebt": "15826000", "preferredStock": null, "fiscalDateEnding": "2023-06-30", "minorityInterest": "517000", "totalLiabilities": null, "sharesOutstanding": "515656791", "totalCurrentAssets": "96637000", "totalShareholderEquity": "123543000", "totalCurrentLiabilities": "53816000", "propertyPlantEquipmentNet": "41006000", "cashAndShortTermInvestments": "49458000" }, "cashflow": { "freeCashFlow": "6954000", "dividendsPaid": null, "issuanceOfDebt": "82956000", "issuanceOfStock": "42895000", "repaymentOfDebt": "-20952000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-15724000" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:05:47.221094+00:00", "is_restated": false, "income_statement": { "revenue": 70132000, "cost_of_revenue": 49098000, "gross_profit": 21034000, "ebit": 3816000, "ebitda": 3377000, "pretax_income": null, "tax_provision": null, "net_income": 4606000, "net_income_to_common": 4606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10333000, "total_current_assets": 40023000, "total_assets": 92264000, "short_term_debt": 4684000, "long_term_debt": 3972000, "total_debt": 24232000, "total_liabilities": null, "total_equity": 52901000, "shares_outstanding": 335451478, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -596000, "free_cash_flow": -3744000, "dividends_paid": -1023000, "share_repurchases": null, "shares_issued": 11361000, "net_debt_issued": 1375000 }, "complete_fields": { "id": 410942, "ticker_id": 22679, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:05:47.221094+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3377000", "netIncome": "4606000", "grossProfit": "21034000", "totalRevenue": "70132000", "costOfRevenue": "49098000", "interestExpense": "401000", "operatingIncome": "3816000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "24232000", "totalAssets": "92264000", "longTermDebt": "3972000", "shortTermDebt": "4684000", "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": "327000", "totalLiabilities": null, "sharesOutstanding": "335451478", "totalCurrentAssets": "40023000", "totalShareholderEquity": "52901000", "totalCurrentLiabilities": "21326000", "propertyPlantEquipmentNet": "19909000", "cashAndShortTermInvestments": "10333000" }, "cashflow": { "freeCashFlow": "-3744000", "dividendsPaid": "-1023000", "issuanceOfDebt": "1950000", "issuanceOfStock": "11361000", "repaymentOfDebt": "-575000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-596000" } }, "revenue": 70132000, "cost_of_revenue": 49098000, "gross_profit": 21034000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3816000, "depreciation_amortisation": null, "ebitda": 3377000, "interest_expense": 401000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4606000, "net_income_continuing_ops": null, "net_income_to_common": 4606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10333000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 40023000, "net_ppe": 19909000, "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": 92264000, "short_term_debt": 4684000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21326000, "long_term_debt": 3972000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 24232000, "preferred_stock": null, "minority_interest": 327000, "retained_earnings": null, "total_equity": 52901000, "shares_outstanding": 335451478, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -596000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1023000, "share_repurchases": null, "shares_issued": 11361000, "net_debt_issued": 1375000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3744000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3377000", "netIncome": "4606000", "grossProfit": "21034000", "totalRevenue": "70132000", "costOfRevenue": "49098000", "interestExpense": "401000", "operatingIncome": "3816000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "24232000", "totalAssets": "92264000", "longTermDebt": "3972000", "shortTermDebt": "4684000", "preferredStock": null, "fiscalDateEnding": "2022-06-30", "minorityInterest": "327000", "totalLiabilities": null, "sharesOutstanding": "335451478", "totalCurrentAssets": "40023000", "totalShareholderEquity": "52901000", "totalCurrentLiabilities": "21326000", "propertyPlantEquipmentNet": "19909000", "cashAndShortTermInvestments": "10333000" }, "cashflow": { "freeCashFlow": "-3744000", "dividendsPaid": "-1023000", "issuanceOfDebt": "1950000", "issuanceOfStock": "11361000", "repaymentOfDebt": "-575000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-596000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:05:47.221094+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": 32341000, "total_current_assets": 90572000, "total_assets": 276826000, "short_term_debt": 85401000, "long_term_debt": 355000, "total_debt": 116417000, "total_liabilities": null, "total_equity": 120696000, "shares_outstanding": 531849866, "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": 410938, "ticker_id": 22679, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:05:47.221094+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "116417000", "totalAssets": "276826000", "longTermDebt": "355000", "shortTermDebt": "85401000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "787000", "totalLiabilities": null, "sharesOutstanding": "531849866", "totalCurrentAssets": "90572000", "totalShareholderEquity": "120696000", "totalCurrentLiabilities": "111209000", "propertyPlantEquipmentNet": "53315000", "cashAndShortTermInvestments": "32341000" } }, "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": 32341000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 90572000, "net_ppe": 53315000, "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": 276826000, "short_term_debt": 85401000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111209000, "long_term_debt": 355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 116417000, "preferred_stock": null, "minority_interest": 787000, "retained_earnings": null, "total_equity": 120696000, "shares_outstanding": 531849866, "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": "116417000", "totalAssets": "276826000", "longTermDebt": "355000", "shortTermDebt": "85401000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": "787000", "totalLiabilities": null, "sharesOutstanding": "531849866", "totalCurrentAssets": "90572000", "totalShareholderEquity": "120696000", "totalCurrentLiabilities": "111209000", "propertyPlantEquipmentNet": "53315000", "cashAndShortTermInvestments": "32341000" } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "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": 1, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }