{ "ticker": { "uuid": "f938350b-d266-4725-9a7e-38457e1f3685", "symbol": "DBI", "name": "Dalrymple Bay Infrastructure Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/f938350b-d266-4725-9a7e-38457e1f3685/", "api_url": "https://sharemaestro.com/factors/api/tickers/f938350b-d266-4725-9a7e-38457e1f3685/" }, "ticker_metadata": { "id": 22869, "uuid": "f938350b-d266-4725-9a7e-38457e1f3685", "symbol": "DBI", "name": "Dalrymple Bay Infrastructure Limited", "asset_type": "equity", "market_cap": 2746519552, "stock_exchange_id": 9, "industry": "Integrated Freight & Logistics", "sector": "Industrials", "description": "Dalrymple Bay Infrastructure Limited owns the lease of and right to operate the Dalrymple Bay terminal, a metallurgical coal export facility in Bowen Basin in Queensland, Australia. It provides terminal infrastructure and services for producers and consumers of Australian coal exports. Dalrymple Bay Infrastructure Limited was incorporated in 2020 and is based in Brisbane, 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": "f938350b-d266-4725-9a7e-38457e1f3685", "symbol": "DBI", "name": "Dalrymple Bay Infrastructure Limited", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/f938350b-d266-4725-9a7e-38457e1f3685/", "api_url": "https://sharemaestro.com/factors/api/tickers/f938350b-d266-4725-9a7e-38457e1f3685/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.17, "value": 0.02, "quality": 0.12, "momentum": 0.92, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 5.72, "market_cap": 2835756735.24, "pe_ratio": 96.9291, "earnings_yield": 0.0132, "ebitda_to_ev": 0.0606, "shareholder_yield": 0.0411, "roe": 0.0282, "piotroski_f_score": 3, "momentum_12_1": 0.3335, "volatility_252d": 0.2384 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:20.917748+00:00", "batch_id": "" }, "size": { "price_close": 5.72, "market_cap": 2835756735.24, "market_cap_usd": 2835756735.24, "enterprise_value": 4887363735.24, "shares_outstanding": 495761667, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 96.9291, "pb_ratio": 2.7352, "ptbv_ratio": 2.7352, "ps_ratio": 4.3008, "pcf_ratio": null, "pfcf_ratio": -27.9052, "ev_ebitda": 16.5109, "ev_ebit": 75.4957, "ev_sales": 7.4123, "ev_fcf": -48.094, "earnings_yield": 0.0132, "fcf_yield": -0.0208, "price_to_sales": 4.3008, "price_to_book": 2.7352, "price_to_cashflow": null, "ebitda_to_ev": 0.0606, "sales_yield": 0.1349 }, "yield": { "dividend_yield": 0.0411, "buyback_yield": 0, "shareholder_yield": 0.0411, "debt_paydown_yield": 0, "total_yield": 0.0411 }, "quality": { "gross_margin": 1, "operating_margin": 0.0982, "net_margin": 0.0444, "ebitda_margin": 0.4489, "fcf_margin": -0.1541, "roe": 0.0282, "roa": 0.0083, "roic": 0.0157, "roc_greenblatt": null, "asset_turnover": 0.1862, "cash_conversion": -3.4735, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0755, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1862, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 6.9309, "debt_to_assets": 0.6105, "interest_coverage": 0.3132, "current_ratio": 1.7282, "quick_ratio": 1.7282, "net_debt": 2051607000, "local_beta": 0.3542, "volatility_252d": 0.2384, "volatility_60d": 0.5033, "max_drawdown_12m": -0.1074, "risk_adjusted_momentum": 1.399 }, "growth": { "revenue_growth_1y": -0.0289, "revenue_growth_3y_cagr": 0.0442, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.6423, "eps_growth_3y_cagr": -0.2486, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.1994, "book_value_growth_1y": -0.0472, "revenue_growth": -0.0289, "earnings_growth": -0.6423 }, "momentum": { "price_return_1m": 0.107, "price_return_3m": 0.1962, "price_return_6m": 0.3301, "price_return_9m": 0.3639, "price_return_12m": 0.4762, "price_return_12m_ex1m": 0.3335, "momentum_6m": 0.3301, "momentum_12m": 0.4762, "momentum_12_1": 0.3335, "distance_from_52w_high": 0, "distance_from_52w_low": 0.5892, "relative_strength": 0.4634 }, "raw_ttm": { "revenue_ttm": 659358000, "gross_profit_ttm": 659358000, "ebit_ttm": 64737000, "ebitda_ttm": 296009000, "net_income_ttm": 29256000, "eps_diluted_ttm": 0.059, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -164918000, "fcf_ttm": -101621000, "dividends_paid_ttm": -116504000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206678000, "cash_and_equivalents": 110454000, "total_current_assets": 204966000, "total_current_liabilities": 118604000, "net_ppe": null, "total_assets": 3541533000, "total_debt": 2162061000, "total_equity": 1036749000, "net_working_capital": -23657000, "book_value_per_share": 2.0912, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.0912 }, "ranks": { "universe_ticker_count": 570, "rank_pe": 93, "rank_pb": 66, "rank_ptbv": 66, "rank_ps": 64, "rank_pcf": 50, "rank_ev_ebitda": 73, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 79, "rank_dividend_yield": 34, "rank_shareholder_yield": 36, "rank_total_yield": 43, "rank_roe": 67, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 9, "rank_fcf_margin": 82, "rank_piotroski": 58, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 20 }, "composites": { "value_composite": 98, "quality_composite": 88, "momentum_composite": 8, "growth_composite": 99, "yield_composite": 13, "svqf_composite": 98, "vc1_composite": 96, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.049, "os_score": 0.17, "value_percentile": 0.02, "quality_percentile": 0.12, "momentum_percentile": 0.92, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "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": 9886, "ticker_id": 22869, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:20.917748+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.72, "market_cap": 2835756735.24, "market_cap_usd": 2835756735.24, "enterprise_value": 4887363735.24, "shares_outstanding": 495761667, "fx_rate_to_usd": null, "pe_ratio": 96.92906533, "pb_ratio": 2.73523942, "ptbv_ratio": 2.73523942, "ps_ratio": 4.3007846, "pcf_ratio": null, "pfcf_ratio": -27.90522368, "ev_ebitda": 16.51086195, "ev_ebit": 75.49567844, "ev_sales": 7.41230672, "ev_fcf": -48.09403308, "earnings_yield": 0.01324579, "fcf_yield": -0.0207926, "dividend_yield": 0.04108392, "buyback_yield": 0, "shareholder_yield": 0.04108392, "debt_paydown_yield": 0, "total_yield": 0.04108392, "gross_margin": 1, "operating_margin": 0.09818187, "net_margin": 0.04437043, "ebitda_margin": 0.44893518, "fcf_margin": -0.15412113, "roe": 0.02821898, "roa": 0.00826083, "roic": 0.01572123, "roc_greenblatt": null, "asset_turnover": 0.1861787, "cash_conversion": -3.47350971, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.93089399, "debt_to_assets": 0.61048732, "interest_coverage": 0.31322637, "current_ratio": 1.72815419, "quick_ratio": 1.72815419, "net_debt": 2051607000, "revenue_growth_1y": -0.02894929, "revenue_growth_3y_cagr": 0.04419711, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.64234282, "eps_growth_3y_cagr": -0.24864846, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.19942166, "book_value_growth_1y": -0.04722742, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.075466, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10703392, "price_return_3m": 0.19623704, "price_return_6m": 0.33010975, "price_return_9m": 0.36392792, "price_return_12m": 0.47622199, "price_return_12m_ex1m": 0.333493, "distance_from_52w_high": 0, "distance_from_52w_low": 0.58917847, "relative_strength": 0.4633752, "local_beta": 0.3542, "volatility_252d": 0.238386, "volatility_60d": 0.503291, "max_drawdown_12m": -0.10744875, "revenue_ttm": 659358000, "gross_profit_ttm": 659358000, "ebit_ttm": 64737000, "ebitda_ttm": 296009000, "net_income_ttm": 29256000, "eps_diluted_ttm": 0.05901223, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -164918000, "fcf_ttm": -101621000, "dividends_paid_ttm": -116504000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206678000, "cash_and_equivalents": 110454000, "total_current_assets": 204966000, "total_current_liabilities": 118604000, "net_ppe": null, "total_assets": 3541533000, "total_debt": 2162061000, "total_equity": 1036749000, "net_working_capital": -23657000, "book_value_per_share": 2.09122461, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.09122461, "universe_ticker_count": 570, "sector": "Industrials", "rank_pe": 93, "rank_pb": 66, "rank_ptbv": 66, "rank_ps": 64, "rank_pcf": 50, "rank_ev_ebitda": 73, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 79, "rank_dividend_yield": 34, "rank_shareholder_yield": 36, "rank_total_yield": 43, "rank_roe": 67, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 9, "rank_fcf_margin": 82, "rank_piotroski": 58, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 20, "value_composite": 98, "quality_composite": 88, "momentum_composite": 8, "growth_composite": 99, "yield_composite": 13, "svqf_composite": 98, "vc1_composite": 96, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "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": 5.72, "os": 0.17, "value": 0.02, "quality": 0.12, "momentum": 0.92, "confidence": 0.758, "coverage": 0.848, "pe_ratio": 96.9291, "earnings_yield": 0.0132, "shareholder_yield": 0.0411, "roe": 0.0282, "momentum_12_1": 0.3335, "complete_fields": { "id": 9886, "ticker_id": 22869, "universe_id": 2, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:37:20.917748+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.72, "market_cap": 2835756735.24, "market_cap_usd": 2835756735.24, "enterprise_value": 4887363735.24, "shares_outstanding": 495761667, "fx_rate_to_usd": null, "pe_ratio": 96.92906533, "pb_ratio": 2.73523942, "ptbv_ratio": 2.73523942, "ps_ratio": 4.3007846, "pcf_ratio": null, "pfcf_ratio": -27.90522368, "ev_ebitda": 16.51086195, "ev_ebit": 75.49567844, "ev_sales": 7.41230672, "ev_fcf": -48.09403308, "earnings_yield": 0.01324579, "fcf_yield": -0.0207926, "dividend_yield": 0.04108392, "buyback_yield": 0, "shareholder_yield": 0.04108392, "debt_paydown_yield": 0, "total_yield": 0.04108392, "gross_margin": 1, "operating_margin": 0.09818187, "net_margin": 0.04437043, "ebitda_margin": 0.44893518, "fcf_margin": -0.15412113, "roe": 0.02821898, "roa": 0.00826083, "roic": 0.01572123, "roc_greenblatt": null, "asset_turnover": 0.1861787, "cash_conversion": -3.47350971, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.93089399, "debt_to_assets": 0.61048732, "interest_coverage": 0.31322637, "current_ratio": 1.72815419, "quick_ratio": 1.72815419, "net_debt": 2051607000, "revenue_growth_1y": -0.02894929, "revenue_growth_3y_cagr": 0.04419711, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.64234282, "eps_growth_3y_cagr": -0.24864846, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.19942166, "book_value_growth_1y": -0.04722742, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.075466, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10703392, "price_return_3m": 0.19623704, "price_return_6m": 0.33010975, "price_return_9m": 0.36392792, "price_return_12m": 0.47622199, "price_return_12m_ex1m": 0.333493, "distance_from_52w_high": 0, "distance_from_52w_low": 0.58917847, "relative_strength": 0.4633752, "local_beta": 0.3542, "volatility_252d": 0.238386, "volatility_60d": 0.503291, "max_drawdown_12m": -0.10744875, "revenue_ttm": 659358000, "gross_profit_ttm": 659358000, "ebit_ttm": 64737000, "ebitda_ttm": 296009000, "net_income_ttm": 29256000, "eps_diluted_ttm": 0.05901223, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": -164918000, "fcf_ttm": -101621000, "dividends_paid_ttm": -116504000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206678000, "cash_and_equivalents": 110454000, "total_current_assets": 204966000, "total_current_liabilities": 118604000, "net_ppe": null, "total_assets": 3541533000, "total_debt": 2162061000, "total_equity": 1036749000, "net_working_capital": -23657000, "book_value_per_share": 2.09122461, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.09122461, "universe_ticker_count": 570, "sector": "Industrials", "rank_pe": 93, "rank_pb": 66, "rank_ptbv": 66, "rank_ps": 64, "rank_pcf": 50, "rank_ev_ebitda": 73, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 79, "rank_dividend_yield": 34, "rank_shareholder_yield": 36, "rank_total_yield": 43, "rank_roe": 67, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 9, "rank_fcf_margin": 82, "rank_piotroski": 58, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 20, "value_composite": 98, "quality_composite": 88, "momentum_composite": 8, "growth_composite": 99, "yield_composite": 13, "svqf_composite": 98, "vc1_composite": 96, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "income_statement": { "revenue": 659358000, "cost_of_revenue": null, "gross_profit": 659358000, "ebit": 64737000, "ebitda": 296009000, "pretax_income": null, "tax_provision": null, "net_income": 29256000, "net_income_to_common": 29256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110454000, "total_current_assets": 204966000, "total_assets": 3541533000, "short_term_debt": null, "long_term_debt": 2161400000, "total_debt": 2162061000, "total_liabilities": null, "total_equity": 1036749000, "shares_outstanding": 495761667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -164918000, "free_cash_flow": -101621000, "dividends_paid": -116504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 205801000 }, "complete_fields": { "id": 411461, "ticker_id": 22869, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "296009000", "netIncome": "29256000", "grossProfit": "659358000", "totalRevenue": "659358000", "costOfRevenue": null, "interestExpense": "206678000", "operatingIncome": "64737000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40825000" }, "balance": { "totalDebt": "2162061000", "totalAssets": "3541533000", "longTermDebt": "2161400000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "204966000", "totalShareholderEquity": "1036749000", "totalCurrentLiabilities": "118604000", "propertyPlantEquipmentNet": "853000", "cashAndShortTermInvestments": "110454000" }, "cashflow": { "freeCashFlow": "-101621000", "dividendsPaid": "-116504000", "issuanceOfDebt": "1281000000", "issuanceOfStock": null, "repaymentOfDebt": "-1075199000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-164918000" } }, "revenue": 659358000, "cost_of_revenue": null, "gross_profit": 659358000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64737000, "depreciation_amortisation": 40825000, "ebitda": 296009000, "interest_expense": 206678000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 29256000, "net_income_continuing_ops": null, "net_income_to_common": 29256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110454000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 204966000, "net_ppe": 853000, "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": 3541533000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118604000, "long_term_debt": 2161400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2162061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1036749000, "shares_outstanding": 495761667, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -164918000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -116504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 205801000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -101621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "296009000", "netIncome": "29256000", "grossProfit": "659358000", "totalRevenue": "659358000", "costOfRevenue": null, "interestExpense": "206678000", "operatingIncome": "64737000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40825000" }, "balance": { "totalDebt": "2162061000", "totalAssets": "3541533000", "longTermDebt": "2161400000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "204966000", "totalShareholderEquity": "1036749000", "totalCurrentLiabilities": "118604000", "propertyPlantEquipmentNet": "853000", "cashAndShortTermInvestments": "110454000" }, "cashflow": { "freeCashFlow": "-101621000", "dividendsPaid": "-116504000", "issuanceOfDebt": "1281000000", "issuanceOfStock": null, "repaymentOfDebt": "-1075199000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-164918000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "income_statement": { "revenue": 679015000, "cost_of_revenue": null, "gross_profit": 679015000, "ebit": 151231000, "ebitda": 296571000, "pretax_income": null, "tax_provision": null, "net_income": 81799000, "net_income_to_common": 81799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89890000, "total_current_assets": 152455000, "total_assets": 3418259000, "short_term_debt": null, "long_term_debt": 1928718000, "total_debt": 1929467000, "total_liabilities": null, "total_equity": 1088139000, "shares_outstanding": 495761667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -82312000, "free_cash_flow": 84725000, "dividends_paid": -107829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -337626000 }, "complete_fields": { "id": 411463, "ticker_id": 22869, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "296571000", "netIncome": "81799000", "grossProfit": "679015000", "totalRevenue": "679015000", "costOfRevenue": null, "interestExpense": "132113000", "operatingIncome": "151231000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40528000" }, "balance": { "totalDebt": "1929467000", "totalAssets": "3418259000", "longTermDebt": "1928718000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "152455000", "totalShareholderEquity": "1088139000", "totalCurrentLiabilities": "119809000", "propertyPlantEquipmentNet": "992000", "cashAndShortTermInvestments": "89890000" }, "cashflow": { "freeCashFlow": "84725000", "dividendsPaid": "-107829000", "issuanceOfDebt": "14000000", "issuanceOfStock": null, "repaymentOfDebt": "-351626000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-82312000" } }, "revenue": 679015000, "cost_of_revenue": null, "gross_profit": 679015000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151231000, "depreciation_amortisation": 40528000, "ebitda": 296571000, "interest_expense": 132113000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 81799000, "net_income_continuing_ops": null, "net_income_to_common": 81799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89890000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 152455000, "net_ppe": 992000, "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": 3418259000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119809000, "long_term_debt": 1928718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1929467000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1088139000, "shares_outstanding": 495761667, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -82312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -107829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -337626000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 84725000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "296571000", "netIncome": "81799000", "grossProfit": "679015000", "totalRevenue": "679015000", "costOfRevenue": null, "interestExpense": "132113000", "operatingIncome": "151231000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40528000" }, "balance": { "totalDebt": "1929467000", "totalAssets": "3418259000", "longTermDebt": "1928718000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "152455000", "totalShareholderEquity": "1088139000", "totalCurrentLiabilities": "119809000", "propertyPlantEquipmentNet": "992000", "cashAndShortTermInvestments": "89890000" }, "cashflow": { "freeCashFlow": "84725000", "dividendsPaid": "-107829000", "issuanceOfDebt": "14000000", "issuanceOfStock": null, "repaymentOfDebt": "-351626000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-82312000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "income_statement": { "revenue": 599737000, "cost_of_revenue": null, "gross_profit": 599737000, "ebit": 178879000, "ebitda": 273968000, "pretax_income": null, "tax_provision": null, "net_income": 73927000, "net_income_to_common": 73927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71142000, "total_current_assets": 1121029000, "total_assets": 4353313000, "short_term_debt": 476674000, "long_term_debt": 2043259000, "total_debt": 2520815000, "total_liabilities": null, "total_equity": 1100216000, "shares_outstanding": 495761667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -39118000, "free_cash_flow": 132963000, "dividends_paid": -101383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 231137000 }, "complete_fields": { "id": 411464, "ticker_id": 22869, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "273968000", "netIncome": "73927000", "grossProfit": "599737000", "totalRevenue": "599737000", "costOfRevenue": null, "interestExpense": "122538000", "operatingIncome": "178879000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40037000" }, "balance": { "totalDebt": "2520815000", "totalAssets": "4353313000", "longTermDebt": "2043259000", "shortTermDebt": "476674000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "1121029000", "totalShareholderEquity": "1100216000", "totalCurrentLiabilities": "619194000", "propertyPlantEquipmentNet": "1173000", "cashAndShortTermInvestments": "71142000" }, "cashflow": { "freeCashFlow": "132963000", "dividendsPaid": "-101383000", "issuanceOfDebt": "736061000", "issuanceOfStock": null, "repaymentOfDebt": "-504924000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-39118000" } }, "revenue": 599737000, "cost_of_revenue": null, "gross_profit": 599737000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178879000, "depreciation_amortisation": 40037000, "ebitda": 273968000, "interest_expense": 122538000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 73927000, "net_income_continuing_ops": null, "net_income_to_common": 73927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71142000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1121029000, "net_ppe": 1173000, "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": 4353313000, "short_term_debt": 476674000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 619194000, "long_term_debt": 2043259000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2520815000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1100216000, "shares_outstanding": 495761667, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -39118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -101383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 231137000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 132963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "273968000", "netIncome": "73927000", "grossProfit": "599737000", "totalRevenue": "599737000", "costOfRevenue": null, "interestExpense": "122538000", "operatingIncome": "178879000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40037000" }, "balance": { "totalDebt": "2520815000", "totalAssets": "4353313000", "longTermDebt": "2043259000", "shortTermDebt": "476674000", "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "1121029000", "totalShareholderEquity": "1100216000", "totalCurrentLiabilities": "619194000", "propertyPlantEquipmentNet": "1173000", "cashAndShortTermInvestments": "71142000" }, "cashflow": { "freeCashFlow": "132963000", "dividendsPaid": "-101383000", "issuanceOfDebt": "736061000", "issuanceOfStock": null, "repaymentOfDebt": "-504924000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-39118000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "income_statement": { "revenue": 579127000, "cost_of_revenue": null, "gross_profit": 579127000, "ebit": 183609000, "ebitda": 270428000, "pretax_income": null, "tax_provision": null, "net_income": 68974000, "net_income_to_common": 68974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216684000, "total_current_assets": 557995000, "total_assets": 3937050000, "short_term_debt": 439307000, "long_term_debt": 3232957000, "total_debt": 3673457000, "total_liabilities": null, "total_equity": 1158053000, "shares_outstanding": 495761667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -46327000, "free_cash_flow": 142923000, "dividends_paid": -29561000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10249000 }, "complete_fields": { "id": 411465, "ticker_id": 22869, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "270428000", "netIncome": "68974000", "grossProfit": "579127000", "totalRevenue": "579127000", "costOfRevenue": null, "interestExpense": "118868000", "operatingIncome": "183609000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39585000" }, "balance": { "totalDebt": "3673457000", "totalAssets": "3937050000", "longTermDebt": "3232957000", "shortTermDebt": "439307000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "557995000", "totalShareholderEquity": "1158053000", "totalCurrentLiabilities": "545875000", "propertyPlantEquipmentNet": "1645000", "cashAndShortTermInvestments": "216684000" }, "cashflow": { "freeCashFlow": "142923000", "dividendsPaid": "-29561000", "issuanceOfDebt": "514311000", "issuanceOfStock": null, "repaymentOfDebt": "-524560000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-46327000" } }, "revenue": 579127000, "cost_of_revenue": null, "gross_profit": 579127000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183609000, "depreciation_amortisation": 39585000, "ebitda": 270428000, "interest_expense": 118868000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 68974000, "net_income_continuing_ops": null, "net_income_to_common": 68974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216684000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 557995000, "net_ppe": 1645000, "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": 3937050000, "short_term_debt": 439307000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 545875000, "long_term_debt": 3232957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3673457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1158053000, "shares_outstanding": 495761667, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -46327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -29561000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10249000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 142923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "270428000", "netIncome": "68974000", "grossProfit": "579127000", "totalRevenue": "579127000", "costOfRevenue": null, "interestExpense": "118868000", "operatingIncome": "183609000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39585000" }, "balance": { "totalDebt": "3673457000", "totalAssets": "3937050000", "longTermDebt": "3232957000", "shortTermDebt": "439307000", "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "557995000", "totalShareholderEquity": "1158053000", "totalCurrentLiabilities": "545875000", "propertyPlantEquipmentNet": "1645000", "cashAndShortTermInvestments": "216684000" }, "cashflow": { "freeCashFlow": "142923000", "dividendsPaid": "-29561000", "issuanceOfDebt": "514311000", "issuanceOfStock": null, "repaymentOfDebt": "-524560000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-46327000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": 9000000, "long_term_debt": null, "total_debt": 9000000, "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": -10025000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 411466, "ticker_id": 22869, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "9000000", "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": "-10025000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-10025000", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 9000000, "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": 9000000, "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": -10025000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "9000000", "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": "-10025000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-10025000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+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": 110454000, "total_current_assets": 204966000, "total_assets": 3541533000, "short_term_debt": 435000, "long_term_debt": 2161400000, "total_debt": 2162061000, "total_liabilities": null, "total_equity": 1036749000, "shares_outstanding": 495761667, "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": 411460, "ticker_id": 22869, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2162061000", "totalAssets": "3541533000", "longTermDebt": "2161400000", "shortTermDebt": "435000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "204966000", "totalShareholderEquity": "1036749000", "totalCurrentLiabilities": "118604000", "propertyPlantEquipmentNet": "853000", "cashAndShortTermInvestments": "110454000" } }, "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": 110454000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 204966000, "net_ppe": 853000, "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": 3541533000, "short_term_debt": 435000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118604000, "long_term_debt": 2161400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2162061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1036749000, "shares_outstanding": 495761667, "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": "2162061000", "totalAssets": "3541533000", "longTermDebt": "2161400000", "shortTermDebt": "435000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "204966000", "totalShareholderEquity": "1036749000", "totalCurrentLiabilities": "118604000", "propertyPlantEquipmentNet": "853000", "cashAndShortTermInvestments": "110454000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+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": 89890000, "total_current_assets": 152455000, "total_assets": 3418259000, "short_term_debt": 395000, "long_term_debt": 1928718000, "total_debt": 1929467000, "total_liabilities": null, "total_equity": 1088139000, "shares_outstanding": 495761667, "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": 411462, "ticker_id": 22869, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:11:34.535202+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1929467000", "totalAssets": "3418259000", "longTermDebt": "1928718000", "shortTermDebt": "395000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "152455000", "totalShareholderEquity": "1088139000", "totalCurrentLiabilities": "119809000", "propertyPlantEquipmentNet": "992000", "cashAndShortTermInvestments": "89890000" } }, "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": 89890000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 152455000, "net_ppe": 992000, "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": 3418259000, "short_term_debt": 395000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119809000, "long_term_debt": 1928718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1929467000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1088139000, "shares_outstanding": 495761667, "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": "1929467000", "totalAssets": "3418259000", "longTermDebt": "1928718000", "shortTermDebt": "395000", "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "495761667", "totalCurrentAssets": "152455000", "totalShareholderEquity": "1088139000", "totalCurrentLiabilities": "119809000", "propertyPlantEquipmentNet": "992000", "cashAndShortTermInvestments": "89890000" } } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }