{ "ticker": { "uuid": "ec190a1f-9358-4f3d-954c-a952586f5d83", "symbol": "BNL", "name": "Blue Star Helium Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/ec190a1f-9358-4f3d-954c-a952586f5d83/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec190a1f-9358-4f3d-954c-a952586f5d83/" }, "ticker_metadata": { "id": 22501, "uuid": "ec190a1f-9358-4f3d-954c-a952586f5d83", "symbol": "BNL", "name": "Blue Star Helium Limited", "asset_type": "equity", "market_cap": 37751712, "stock_exchange_id": 9, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Blue Star Helium Limited engages in the exploration, development, and production of helium in North America. It also produces oil and gas. The company was formerly known as Big Star Energy Limited and changed its name to Blue Star Helium Limited in April 2020. Blue Star Helium Limited was incorporated in 1987 and is headquartered in Subiaco, Australia.", "currency": "AUD", "is_active": true }, "exchange_metadata": { "id": 9, "name": "ASX", "symbol": "ASX", "country_code": "AU", "currency": "AUD", "benchmark": "^AXJO", "data_symbol": "ASX", "ticker_suffix": ".AX", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ec190a1f-9358-4f3d-954c-a952586f5d83", "symbol": "BNL", "name": "Blue Star Helium Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/ec190a1f-9358-4f3d-954c-a952586f5d83/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec190a1f-9358-4f3d-954c-a952586f5d83/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.68, "value": 0.64, "quality": 0.62, "momentum": 0.63, "coverage": 0.727, "confidence": 0.65, "delta": null }, "headline_factors": { "price": 0.01, "market_cap": 8413400.81, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.725, "roe": -1.0746, "piotroski_f_score": 3, "momentum_12_1": 0.1667, "volatility_252d": 0.9315 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:01.681932+00:00", "batch_id": "" }, "size": { "price_close": 0.007, "market_cap": 8413400.807, "market_cap_usd": 8413400.807, "enterprise_value": 32826822.807, "shares_outstanding": 1201914401, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.0633, "ptbv_ratio": 1.0633, "ps_ratio": 1696.2502, "pcf_ratio": null, "pfcf_ratio": -0.8971, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 6618.311, "ev_fcf": -3.5002, "earnings_yield": null, "fcf_yield": -0.2857, "price_to_sales": 1696.2502, "price_to_book": 1.0633, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0002 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.725, "shareholder_yield": -0.725, "debt_paydown_yield": null, "total_yield": -0.725 }, "quality": { "gross_margin": -206.2629, "operating_margin": -1290.0373, "net_margin": -1714.3504, "ebitda_margin": -1078.3835, "fcf_margin": -1890.8419, "roe": -1.0746, "roa": -0.2093, "roic": -0.1485, "roc_greenblatt": null, "asset_turnover": 0.0001, "cash_conversion": 1.1029, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 2.3535, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0252, "external_financing": 0.1757 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -4.5643, "debt_to_assets": 0.6541, "interest_coverage": -3.1582, "current_ratio": 0.5497, "quick_ratio": 0.5497, "net_debt": 24413422, "local_beta": -1.5279, "volatility_252d": 0.9315, "volatility_60d": 1.9528, "max_drawdown_12m": -0.5, "risk_adjusted_momentum": 0.1789 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.2617, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.7704, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": 0.1667, "price_return_6m": 0, "price_return_9m": 0.1667, "price_return_12m": 0.1667, "price_return_12m_ex1m": 0.1667, "momentum_6m": 0, "momentum_12m": 0.1667, "momentum_12_1": 0.1667, "distance_from_52w_high": -0.2222, "distance_from_52w_low": 0.75, "relative_strength": 0.1538 }, "raw_ttm": { "revenue_ttm": 4960, "gross_profit_ttm": -1023064, "ebit_ttm": -6398585, "ebitda_ttm": -5348782, "net_income_ttm": -8503178, "eps_diluted_ttm": -0.0071, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -6260297, "fcf_ttm": -9378576, "dividends_paid_ttm": null, "share_repurchases_ttm": -520167, "shares_issued_ttm": 6620000, "interest_expense_ttm": 2026006, "cash_and_equivalents": 2164502, "total_current_assets": 3887251, "total_current_liabilities": 7071883, "net_ppe": null, "total_assets": 40632145, "total_debt": 26577924, "total_equity": 7912822, "net_working_capital": -4171327, "book_value_per_share": 0.0066, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0066 }, "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": 36, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 34, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 32, "quality_value_composite": 0.6299, "os_score": 0.68, "value_percentile": 0.64, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.727, "signal_confidence": 0.65, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "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": 9700, "ticker_id": 22501, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:01.681932+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.007, "market_cap": 8413400.807, "market_cap_usd": 8413400.807, "enterprise_value": 32826822.807, "shares_outstanding": 1201914401, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.06326173, "ptbv_ratio": 1.06326173, "ps_ratio": 1696.2501627, "pcf_ratio": null, "pfcf_ratio": -0.89708723, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 6618.3110498, "ev_fcf": -3.50019265, "earnings_yield": null, "fcf_yield": -0.28569856, "dividend_yield": 0, "buyback_yield": -0.72501396, "shareholder_yield": -0.72501396, "debt_paydown_yield": null, "total_yield": -0.72501396, "gross_margin": -206.26290323, "operating_margin": -1290.03729839, "net_margin": -1714.35040323, "ebitda_margin": -1078.38346774, "fcf_margin": -1890.84193548, "roe": -1.07460752, "roa": -0.20927219, "roic": -0.14845334, "roc_greenblatt": null, "asset_turnover": 0.00012207, "cash_conversion": 1.10294951, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.56429557, "debt_to_assets": 0.65411078, "interest_coverage": -3.15822609, "current_ratio": 0.54967694, "quick_ratio": 0.54967694, "net_debt": 24413422, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.26174212, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.77042088, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 2.353461, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0.16666667, "price_return_6m": 0, "price_return_9m": 0.16666667, "price_return_12m": 0.16666667, "price_return_12m_ex1m": 0.16666667, "distance_from_52w_high": -0.22222222, "distance_from_52w_low": 0.75, "relative_strength": 0.15381988, "local_beta": -1.5279, "volatility_252d": 0.931492, "volatility_60d": 1.95276, "max_drawdown_12m": -0.5, "revenue_ttm": 4960, "gross_profit_ttm": -1023064, "ebit_ttm": -6398585, "ebitda_ttm": -5348782, "net_income_ttm": -8503178, "eps_diluted_ttm": -0.0070747, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -6260297, "fcf_ttm": -9378576, "dividends_paid_ttm": null, "share_repurchases_ttm": -520167, "shares_issued_ttm": 6620000, "interest_expense_ttm": 2026006, "cash_and_equivalents": 2164502, "total_current_assets": 3887251, "total_current_liabilities": 7071883, "net_ppe": null, "total_assets": 40632145, "total_debt": 26577924, "total_equity": 7912822, "net_working_capital": -4171327, "book_value_per_share": 0.00658352, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00658352, "universe_ticker_count": null, "sector": "Energy", "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": 36, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 34, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "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": 0.01, "os": 0.68, "value": 0.64, "quality": 0.62, "momentum": 0.63, "confidence": 0.65, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.725, "roe": -1.0746, "momentum_12_1": 0.1667, "complete_fields": { "id": 9700, "ticker_id": 22501, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:01.681932+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.007, "market_cap": 8413400.807, "market_cap_usd": 8413400.807, "enterprise_value": 32826822.807, "shares_outstanding": 1201914401, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.06326173, "ptbv_ratio": 1.06326173, "ps_ratio": 1696.2501627, "pcf_ratio": null, "pfcf_ratio": -0.89708723, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 6618.3110498, "ev_fcf": -3.50019265, "earnings_yield": null, "fcf_yield": -0.28569856, "dividend_yield": 0, "buyback_yield": -0.72501396, "shareholder_yield": -0.72501396, "debt_paydown_yield": null, "total_yield": -0.72501396, "gross_margin": -206.26290323, "operating_margin": -1290.03729839, "net_margin": -1714.35040323, "ebitda_margin": -1078.38346774, "fcf_margin": -1890.84193548, "roe": -1.07460752, "roa": -0.20927219, "roic": -0.14845334, "roc_greenblatt": null, "asset_turnover": 0.00012207, "cash_conversion": 1.10294951, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.56429557, "debt_to_assets": 0.65411078, "interest_coverage": -3.15822609, "current_ratio": 0.54967694, "quick_ratio": 0.54967694, "net_debt": 24413422, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.26174212, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.77042088, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 2.353461, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0.16666667, "price_return_6m": 0, "price_return_9m": 0.16666667, "price_return_12m": 0.16666667, "price_return_12m_ex1m": 0.16666667, "distance_from_52w_high": -0.22222222, "distance_from_52w_low": 0.75, "relative_strength": 0.15381988, "local_beta": -1.5279, "volatility_252d": 0.931492, "volatility_60d": 1.95276, "max_drawdown_12m": -0.5, "revenue_ttm": 4960, "gross_profit_ttm": -1023064, "ebit_ttm": -6398585, "ebitda_ttm": -5348782, "net_income_ttm": -8503178, "eps_diluted_ttm": -0.0070747, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -6260297, "fcf_ttm": -9378576, "dividends_paid_ttm": null, "share_repurchases_ttm": -520167, "shares_issued_ttm": 6620000, "interest_expense_ttm": 2026006, "cash_and_equivalents": 2164502, "total_current_assets": 3887251, "total_current_liabilities": 7071883, "net_ppe": null, "total_assets": 40632145, "total_debt": 26577924, "total_equity": 7912822, "net_working_capital": -4171327, "book_value_per_share": 0.00658352, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.00658352, "universe_ticker_count": null, "sector": "Energy", "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": 36, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 34, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.727, "signal_confidence": 0.65, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "income_statement": { "revenue": 4960, "cost_of_revenue": 1028024, "gross_profit": -1023064, "ebit": -6398585, "ebitda": -5348782, "pretax_income": null, "tax_provision": null, "net_income": -8503178, "net_income_to_common": -8503178, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2164502, "total_current_assets": 3887251, "total_assets": 40632145, "short_term_debt": 1177807, "long_term_debt": 25400117, "total_debt": 26577924, "total_liabilities": null, "total_equity": 7912822, "shares_outstanding": 1201914401, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -6260297, "free_cash_flow": -9378576, "dividends_paid": null, "share_repurchases": -520167, "shares_issued": 6620000, "net_debt_issued": null }, "complete_fields": { "id": 410331, "ticker_id": 22501, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5348782", "netIncome": "-8503178", "grossProfit": "-1023064", "totalRevenue": "4960", "costOfRevenue": "1028024", "interestExpense": "2026006", "operatingIncome": "-6398585", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1128390" }, "balance": { "totalDebt": "26577924", "totalAssets": "40632145", "longTermDebt": "25400117", "shortTermDebt": "1177807", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1201914401", "totalCurrentAssets": "3887251", "totalShareholderEquity": "7912822", "totalCurrentLiabilities": "7071883", "propertyPlantEquipmentNet": "35955253", "cashAndShortTermInvestments": "2164502" }, "cashflow": { "freeCashFlow": "-9378576", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "6620000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-520167", "capitalExpenditures": "-6260297" } }, "revenue": 4960, "cost_of_revenue": 1028024, "gross_profit": -1023064, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6398585, "depreciation_amortisation": 1128390, "ebitda": -5348782, "interest_expense": 2026006, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8503178, "net_income_continuing_ops": null, "net_income_to_common": -8503178, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2164502, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3887251, "net_ppe": 35955253, "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": 40632145, "short_term_debt": 1177807, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7071883, "long_term_debt": 25400117, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26577924, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7912822, "shares_outstanding": 1201914401, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6260297, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -520167, "shares_issued": 6620000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9378576, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5348782", "netIncome": "-8503178", "grossProfit": "-1023064", "totalRevenue": "4960", "costOfRevenue": "1028024", "interestExpense": "2026006", "operatingIncome": "-6398585", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1128390" }, "balance": { "totalDebt": "26577924", "totalAssets": "40632145", "longTermDebt": "25400117", "shortTermDebt": "1177807", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1201914401", "totalCurrentAssets": "3887251", "totalShareholderEquity": "7912822", "totalCurrentLiabilities": "7071883", "propertyPlantEquipmentNet": "35955253", "cashAndShortTermInvestments": "2164502" }, "cashflow": { "freeCashFlow": "-9378576", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "6620000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": "-520167", "capitalExpenditures": "-6260297" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "income_statement": { "revenue": -216574, "cost_of_revenue": 94856, "gross_profit": -311430, "ebit": -10394939, "ebitda": -11079395, "pretax_income": null, "tax_provision": null, "net_income": -13063172, "net_income_to_common": -13063172, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2691224, "total_current_assets": 3238520, "total_assets": 22741268, "short_term_debt": 423413, "long_term_debt": 11025689, "total_debt": 11449102, "total_liabilities": null, "total_equity": 10425326, "shares_outstanding": 2803550028, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -4864887, "free_cash_flow": -7682995, "dividends_paid": null, "share_repurchases": -222449, "shares_issued": 3000000, "net_debt_issued": null }, "complete_fields": { "id": 410333, "ticker_id": 22501, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11079395", "netIncome": "-13063172", "grossProfit": "-311430", "totalRevenue": "-216574", "costOfRevenue": "94856", "interestExpense": "1222930", "operatingIncome": "-10394939", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "760847" }, "balance": { "totalDebt": "11449102", "totalAssets": "22741268", "longTermDebt": "11025689", "shortTermDebt": "423413", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "2803550028", "totalCurrentAssets": "3238520", "totalShareholderEquity": "10425326", "totalCurrentLiabilities": "1126595", "propertyPlantEquipmentNet": "19346275", "cashAndShortTermInvestments": "2691224" }, "cashflow": { "freeCashFlow": "-7682995", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3000000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-222449", "capitalExpenditures": "-4864887" } }, "revenue": -216574, "cost_of_revenue": 94856, "gross_profit": -311430, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10394939, "depreciation_amortisation": 760847, "ebitda": -11079395, "interest_expense": 1222930, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13063172, "net_income_continuing_ops": null, "net_income_to_common": -13063172, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2691224, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3238520, "net_ppe": 19346275, "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": 22741268, "short_term_debt": 423413, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1126595, "long_term_debt": 11025689, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11449102, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10425326, "shares_outstanding": 2803550028, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4864887, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -222449, "shares_issued": 3000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7682995, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11079395", "netIncome": "-13063172", "grossProfit": "-311430", "totalRevenue": "-216574", "costOfRevenue": "94856", "interestExpense": "1222930", "operatingIncome": "-10394939", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "760847" }, "balance": { "totalDebt": "11449102", "totalAssets": "22741268", "longTermDebt": "11025689", "shortTermDebt": "423413", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "2803550028", "totalCurrentAssets": "3238520", "totalShareholderEquity": "10425326", "totalCurrentLiabilities": "1126595", "propertyPlantEquipmentNet": "19346275", "cashAndShortTermInvestments": "2691224" }, "cashflow": { "freeCashFlow": "-7682995", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "3000000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-222449", "capitalExpenditures": "-4864887" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "income_statement": { "revenue": 8006, "cost_of_revenue": -105457, "gross_profit": 113463, "ebit": -3196340, "ebitda": -3186600, "pretax_income": null, "tax_provision": null, "net_income": -3125659, "net_income_to_common": -3125659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6869070, "total_current_assets": 7330744, "total_assets": 22502932, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 21919747, "shares_outstanding": 2020582429, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -3583004, "free_cash_flow": -6782458, "dividends_paid": null, "share_repurchases": -501385, "shares_issued": 7478000, "net_debt_issued": null }, "complete_fields": { "id": 410334, "ticker_id": 22501, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3186600", "netIncome": "-3125659", "grossProfit": "113463", "totalRevenue": "8006", "costOfRevenue": "-105457", "interestExpense": null, "operatingIncome": "-3196340", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9740" }, "balance": { "totalDebt": null, "totalAssets": "22502932", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "2020582429", "totalCurrentAssets": "7330744", "totalShareholderEquity": "21919747", "totalCurrentLiabilities": "548539", "propertyPlantEquipmentNet": "15029790", "cashAndShortTermInvestments": "6869070" }, "cashflow": { "freeCashFlow": "-6782458", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7478000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-501385", "capitalExpenditures": "-3583004" } }, "revenue": 8006, "cost_of_revenue": -105457, "gross_profit": 113463, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3196340, "depreciation_amortisation": 9740, "ebitda": -3186600, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3125659, "net_income_continuing_ops": null, "net_income_to_common": -3125659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6869070, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7330744, "net_ppe": 15029790, "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": 22502932, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 548539, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 21919747, "shares_outstanding": 2020582429, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3583004, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -501385, "shares_issued": 7478000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6782458, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3186600", "netIncome": "-3125659", "grossProfit": "113463", "totalRevenue": "8006", "costOfRevenue": "-105457", "interestExpense": null, "operatingIncome": "-3196340", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9740" }, "balance": { "totalDebt": null, "totalAssets": "22502932", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "2020582429", "totalCurrentAssets": "7330744", "totalShareholderEquity": "21919747", "totalCurrentLiabilities": "548539", "propertyPlantEquipmentNet": "15029790", "cashAndShortTermInvestments": "6869070" }, "cashflow": { "freeCashFlow": "-6782458", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7478000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": "-501385", "capitalExpenditures": "-3583004" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "income_statement": { "revenue": 12327, "cost_of_revenue": null, "gross_profit": 12327, "ebit": -6048465, "ebitda": -6044254, "pretax_income": null, "tax_provision": null, "net_income": -6016745, "net_income_to_common": -6016745, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6824205, "total_current_assets": 6991031, "total_assets": 19607323, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 18729281, "shares_outstanding": 1650128528, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -6699335, "free_cash_flow": -8849081, "dividends_paid": null, "share_repurchases": -4431, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 410335, "ticker_id": 22501, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6044254", "netIncome": "-6016745", "grossProfit": "12327", "totalRevenue": "12327", "costOfRevenue": null, "interestExpense": null, "operatingIncome": "-6048465", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4211" }, "balance": { "totalDebt": null, "totalAssets": "19607323", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1650128528", "totalCurrentAssets": "6991031", "totalShareholderEquity": "18729281", "totalCurrentLiabilities": "872377", "propertyPlantEquipmentNet": "12472927", "cashAndShortTermInvestments": "6824205" }, "cashflow": { "freeCashFlow": "-8849081", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-4431", "capitalExpenditures": "-6699335" } }, "revenue": 12327, "cost_of_revenue": null, "gross_profit": 12327, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6048465, "depreciation_amortisation": 4211, "ebitda": -6044254, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6016745, "net_income_continuing_ops": null, "net_income_to_common": -6016745, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6824205, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6991031, "net_ppe": 12472927, "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": 19607323, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 872377, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18729281, "shares_outstanding": 1650128528, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6699335, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -4431, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8849081, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6044254", "netIncome": "-6016745", "grossProfit": "12327", "totalRevenue": "12327", "costOfRevenue": null, "interestExpense": null, "operatingIncome": "-6048465", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4211" }, "balance": { "totalDebt": null, "totalAssets": "19607323", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1650128528", "totalCurrentAssets": "6991031", "totalShareholderEquity": "18729281", "totalCurrentLiabilities": "872377", "propertyPlantEquipmentNet": "12472927", "cashAndShortTermInvestments": "6824205" }, "cashflow": { "freeCashFlow": "-8849081", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": "-4431", "capitalExpenditures": "-6699335" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": -13672, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16023000, "net_debt_issued": null }, "complete_fields": { "id": 410336, "ticker_id": 22501, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": "-13672", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "16023000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": -13672, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16023000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": "-13672", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2021-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "16023000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+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": 2164502, "total_current_assets": 3887251, "total_assets": 40632145, "short_term_debt": 1177807, "long_term_debt": 25400117, "total_debt": 26577924, "total_liabilities": null, "total_equity": 7912822, "shares_outstanding": 1201914401, "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": 410330, "ticker_id": 22501, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "26577924", "totalAssets": "40632145", "longTermDebt": "25400117", "shortTermDebt": "1177807", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1201914401", "totalCurrentAssets": "3887251", "totalShareholderEquity": "7912822", "totalCurrentLiabilities": "7071883", "propertyPlantEquipmentNet": "35955253", "cashAndShortTermInvestments": "2164502" } }, "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": 2164502, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3887251, "net_ppe": 35955253, "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": 40632145, "short_term_debt": 1177807, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7071883, "long_term_debt": 25400117, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26577924, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7912822, "shares_outstanding": 1201914401, "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": "26577924", "totalAssets": "40632145", "longTermDebt": "25400117", "shortTermDebt": "1177807", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "1201914401", "totalCurrentAssets": "3887251", "totalShareholderEquity": "7912822", "totalCurrentLiabilities": "7071883", "propertyPlantEquipmentNet": "35955253", "cashAndShortTermInvestments": "2164502" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+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": 2691224, "total_current_assets": 3238520, "total_assets": 22741268, "short_term_debt": 423413, "long_term_debt": 11025689, "total_debt": 11449102, "total_liabilities": null, "total_equity": 10425326, "shares_outstanding": 2803550028, "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": 410332, "ticker_id": 22501, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T17:59:05.949446+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "11449102", "totalAssets": "22741268", "longTermDebt": "11025689", "shortTermDebt": "423413", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "2803550028", "totalCurrentAssets": "3238520", "totalShareholderEquity": "10425326", "totalCurrentLiabilities": "1126595", "propertyPlantEquipmentNet": "19346275", "cashAndShortTermInvestments": "2691224" } }, "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": 2691224, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3238520, "net_ppe": 19346275, "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": 22741268, "short_term_debt": 423413, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1126595, "long_term_debt": 11025689, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11449102, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10425326, "shares_outstanding": 2803550028, "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": "11449102", "totalAssets": "22741268", "longTermDebt": "11025689", "shortTermDebt": "423413", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "2803550028", "totalCurrentAssets": "3238520", "totalShareholderEquity": "10425326", "totalCurrentLiabilities": "1126595", "propertyPlantEquipmentNet": "19346275", "cashAndShortTermInvestments": "2691224" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }