{ "ticker": { "uuid": "ff93a55d-56ef-4aa4-9e1a-1c5d76b68b00", "symbol": "MC2", "name": "MARIMACA CDI 1:1 [MC2]", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/ff93a55d-56ef-4aa4-9e1a-1c5d76b68b00/", "api_url": "https://sharemaestro.com/factors/api/tickers/ff93a55d-56ef-4aa4-9e1a-1c5d76b68b00/" }, "ticker_metadata": { "id": 23980, "uuid": "ff93a55d-56ef-4aa4-9e1a-1c5d76b68b00", "symbol": "MC2", "name": "MARIMACA CDI 1:1 [MC2]", "asset_type": "equity", "market_cap": 1051832896, "stock_exchange_id": 9, "industry": "Copper", "sector": "Basic Materials", "description": "Marimaca Copper Corp. engages in the exploration and development of base metal projects in Chile. It explores for copper, gold, and other mineral deposits. The company's flagship project is the 100% owned Marimaca copper project located in the northern Chile near Antofagasta. The company was formerly known as Coro Mining Corp. and changed its name to Marimaca Copper Corp. in May 2020. Marimaca Copper Corp. was incorporated in 2004 and is based in Vancouver, Canada.", "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": "ff93a55d-56ef-4aa4-9e1a-1c5d76b68b00", "symbol": "MC2", "name": "MARIMACA CDI 1:1 [MC2]", "exchange": "ASX", "exchange_name": "ASX", "country": "AU", "currency": "AUD", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/ff93a55d-56ef-4aa4-9e1a-1c5d76b68b00/", "api_url": "https://sharemaestro.com/factors/api/tickers/ff93a55d-56ef-4aa4-9e1a-1c5d76b68b00/" }, "week_end_date": "2026-06-07", "universe": "AUD_AU", "score": { "os": 0.34, "value": 0.38, "quality": 0.37, "momentum": 0.38, "coverage": 0.606, "confidence": 0.606, "delta": null }, "headline_factors": { "price": 7.85, "market_cap": 1050494685.15, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.1536, "roe": -0.1257, "piotroski_f_score": 2, "momentum_12_1": null, "volatility_252d": 0.4612 }, "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": 0.3571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:09.061591+00:00", "batch_id": "" }, "size": { "price_close": 7.85, "market_cap": 1050494685.15, "market_cap_usd": 1050494685.15, "enterprise_value": 901616685.15, "shares_outstanding": 133820979, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 4.0049, "ptbv_ratio": 4.0049, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -27.0258, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -23.1957, "earnings_yield": null, "fcf_yield": -0.0431, "price_to_sales": null, "price_to_book": 4.0049, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1536, "shareholder_yield": -0.1536, "debt_paydown_yield": 0.0, "total_yield": -0.1535 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.1257, "roa": -0.124, "roic": -0.2246, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.1791, "accruals_ratio": -0.0405, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.5283, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0008, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.4103, "debt_to_assets": 0.0034, "interest_coverage": null, "current_ratio": 54.6411, "quick_ratio": 54.6411, "net_debt": -148878000, "local_beta": 0.713, "volatility_252d": 0.4612, "volatility_60d": 1.0153, "max_drawdown_12m": -0.3962, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "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": 0.3352, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0321, "price_return_3m": -0.2415, "price_return_6m": -0.3592, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.3592, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.3962, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": -205000, "ebit_ttm": -33962000, "ebitda_ttm": -33757000, "net_income_ttm": -32965000, "eps_diluted_ttm": -0.2463, "operating_cash_flow_ttm": -22210000, "capital_expenditure_ttm": -16414000, "fcf_ttm": -38870000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 161320000, "interest_expense_ttm": null, "cash_and_equivalents": 149792000, "total_current_assets": 150263000, "total_current_liabilities": 2750000, "net_ppe": null, "total_assets": 265826000, "total_debt": 914000, "total_equity": 262305000, "net_working_capital": -2136000, "book_value_per_share": 1.9601, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.9601 }, "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": 62, "quality_composite": 63, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 62, "svqf_composite": 64, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.375, "os_score": 0.34, "value_percentile": 0.38, "quality_percentile": 0.37, "momentum_percentile": 0.38, "factor_coverage": 0.606, "signal_confidence": 0.606, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 63, "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": 10347, "ticker_id": 23980, "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": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:09.061591+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.85, "market_cap": 1050494685.15, "market_cap_usd": 1050494685.15, "enterprise_value": 901616685.15, "shares_outstanding": 133820979, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.00485955, "ptbv_ratio": 4.00485955, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -27.02584732, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -23.19569553, "earnings_yield": null, "fcf_yield": -0.04311145, "dividend_yield": 0, "buyback_yield": -0.15356575, "shareholder_yield": -0.15356575, "debt_paydown_yield": 4.284e-05, "total_yield": -0.15352291, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.12567431, "roa": -0.12400969, "roic": -0.22456293, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.17912938, "accruals_ratio": -0.0404588, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.41028527, "debt_to_assets": 0.00343834, "interest_coverage": null, "current_ratio": 54.64109091, "quick_ratio": 54.64109091, "net_debt": -148878000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "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": 0.33523905, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.528345, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03205919, "price_return_3m": -0.24154589, "price_return_6m": -0.35918367, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.39615385, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.713, "volatility_252d": 0.461203, "volatility_60d": 1.015291, "max_drawdown_12m": -0.39615385, "revenue_ttm": 0, "gross_profit_ttm": -205000, "ebit_ttm": -33962000, "ebitda_ttm": -33757000, "net_income_ttm": -32965000, "eps_diluted_ttm": -0.24633656, "operating_cash_flow_ttm": -22210000, "capital_expenditure_ttm": -16414000, "fcf_ttm": -38870000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 161320000, "interest_expense_ttm": null, "cash_and_equivalents": 149792000, "total_current_assets": 150263000, "total_current_liabilities": 2750000, "net_ppe": null, "total_assets": 265826000, "total_debt": 914000, "total_equity": 262305000, "net_working_capital": -2136000, "book_value_per_share": 1.96011867, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.96011867, "universe_ticker_count": null, "sector": "Basic Materials", "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": 62, "quality_composite": 63, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 62, "svqf_composite": 64, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.606, "signal_confidence": 0.606, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 63, "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": 7.85, "os": 0.34, "value": 0.38, "quality": 0.37, "momentum": 0.38, "confidence": 0.606, "coverage": 0.606, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1536, "roe": -0.1257, "momentum_12_1": null, "complete_fields": { "id": 10347, "ticker_id": 23980, "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": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T16:38:09.061591+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.85, "market_cap": 1050494685.15, "market_cap_usd": 1050494685.15, "enterprise_value": 901616685.15, "shares_outstanding": 133820979, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.00485955, "ptbv_ratio": 4.00485955, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -27.02584732, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": -23.19569553, "earnings_yield": null, "fcf_yield": -0.04311145, "dividend_yield": 0, "buyback_yield": -0.15356575, "shareholder_yield": -0.15356575, "debt_paydown_yield": 4.284e-05, "total_yield": -0.15352291, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.12567431, "roa": -0.12400969, "roic": -0.22456293, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.17912938, "accruals_ratio": -0.0404588, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.41028527, "debt_to_assets": 0.00343834, "interest_coverage": null, "current_ratio": 54.64109091, "quick_ratio": 54.64109091, "net_debt": -148878000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "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": 0.33523905, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.528345, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03205919, "price_return_3m": -0.24154589, "price_return_6m": -0.35918367, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.39615385, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.713, "volatility_252d": 0.461203, "volatility_60d": 1.015291, "max_drawdown_12m": -0.39615385, "revenue_ttm": 0, "gross_profit_ttm": -205000, "ebit_ttm": -33962000, "ebitda_ttm": -33757000, "net_income_ttm": -32965000, "eps_diluted_ttm": -0.24633656, "operating_cash_flow_ttm": -22210000, "capital_expenditure_ttm": -16414000, "fcf_ttm": -38870000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 161320000, "interest_expense_ttm": null, "cash_and_equivalents": 149792000, "total_current_assets": 150263000, "total_current_liabilities": 2750000, "net_ppe": null, "total_assets": 265826000, "total_debt": 914000, "total_equity": 262305000, "net_working_capital": -2136000, "book_value_per_share": 1.96011867, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.96011867, "universe_ticker_count": null, "sector": "Basic Materials", "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": 62, "quality_composite": 63, "momentum_composite": 62, "growth_composite": 62, "yield_composite": 62, "svqf_composite": 64, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.606, "signal_confidence": 0.606, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 63, "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": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 205000, "gross_profit": -205000, "ebit": -29150000, "ebitda": -28945000, "pretax_income": null, "tax_provision": null, "net_income": -26283000, "net_income_to_common": -26283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66782000, "total_current_assets": 67392000, "total_assets": 178530000, "short_term_debt": null, "long_term_debt": 788000, "total_debt": 934000, "total_liabilities": null, "total_equity": 172937000, "shares_outstanding": 119400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -18812000, "capital_expenditure": -16414000, "free_cash_flow": -35226000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 66923000, "net_debt_issued": -45000 }, "complete_fields": { "id": 414223, "ticker_id": 23980, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-28945000", "netIncome": "-26283000", "grossProfit": "-205000", "totalRevenue": "0", "costOfRevenue": "205000", "interestExpense": null, "operatingIncome": "-29150000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "205000" }, "balance": { "totalDebt": "934000", "totalAssets": "178530000", "longTermDebt": "788000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "119400000", "totalCurrentAssets": "67392000", "totalShareholderEquity": "172937000", "totalCurrentLiabilities": "4805000", "propertyPlantEquipmentNet": "94140000", "cashAndShortTermInvestments": "66782000" }, "cashflow": { "freeCashFlow": "-35226000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "66923000", "repaymentOfDebt": "-45000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-18812000", "repurchaseOfStock": null, "capitalExpenditures": "-16414000" } }, "revenue": 0, "cost_of_revenue": 205000, "gross_profit": -205000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29150000, "depreciation_amortisation": 205000, "ebitda": -28945000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -26283000, "net_income_continuing_ops": null, "net_income_to_common": -26283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66782000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 67392000, "net_ppe": 94140000, "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": 178530000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4805000, "long_term_debt": 788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 934000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 172937000, "shares_outstanding": 119400000, "operating_cash_flow": -18812000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16414000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 66923000, "net_debt_issued": -45000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -35226000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-28945000", "netIncome": "-26283000", "grossProfit": "-205000", "totalRevenue": "0", "costOfRevenue": "205000", "interestExpense": null, "operatingIncome": "-29150000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "205000" }, "balance": { "totalDebt": "934000", "totalAssets": "178530000", "longTermDebt": "788000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "119400000", "totalCurrentAssets": "67392000", "totalShareholderEquity": "172937000", "totalCurrentLiabilities": "4805000", "propertyPlantEquipmentNet": "94140000", "cashAndShortTermInvestments": "66782000" }, "cashflow": { "freeCashFlow": "-35226000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "66923000", "repaymentOfDebt": "-45000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-18812000", "repurchaseOfStock": null, "capitalExpenditures": "-16414000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 173000, "gross_profit": -173000, "ebit": -14413000, "ebitda": -14240000, "pretax_income": null, "tax_provision": null, "net_income": -13752000, "net_income_to_common": -13752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22648000, "total_current_assets": 25468000, "total_assets": 112382000, "short_term_debt": null, "long_term_debt": null, "total_debt": 45000, "total_liabilities": null, "total_equity": 109577000, "shares_outstanding": 101017086, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5737000, "capital_expenditure": -12024000, "free_cash_flow": -17761000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 23814000, "net_debt_issued": -83000 }, "complete_fields": { "id": 414228, "ticker_id": 23980, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-14240000", "netIncome": "-13752000", "grossProfit": "-173000", "totalRevenue": "0", "costOfRevenue": "173000", "interestExpense": null, "operatingIncome": "-14413000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "173000" }, "balance": { "totalDebt": "45000", "totalAssets": "112382000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "101017086", "totalCurrentAssets": "25468000", "totalShareholderEquity": "109577000", "totalCurrentLiabilities": "2805000", "propertyPlantEquipmentNet": "84487000", "cashAndShortTermInvestments": "22648000" }, "cashflow": { "freeCashFlow": "-17761000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "23814000", "repaymentOfDebt": "-83000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-5737000", "repurchaseOfStock": null, "capitalExpenditures": "-12024000" } }, "revenue": 0, "cost_of_revenue": 173000, "gross_profit": -173000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14413000, "depreciation_amortisation": 173000, "ebitda": -14240000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13752000, "net_income_continuing_ops": null, "net_income_to_common": -13752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22648000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25468000, "net_ppe": 84487000, "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": 112382000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2805000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 109577000, "shares_outstanding": 101017086, "operating_cash_flow": -5737000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 23814000, "net_debt_issued": -83000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -17761000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-14240000", "netIncome": "-13752000", "grossProfit": "-173000", "totalRevenue": "0", "costOfRevenue": "173000", "interestExpense": null, "operatingIncome": "-14413000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "173000" }, "balance": { "totalDebt": "45000", "totalAssets": "112382000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "101017086", "totalCurrentAssets": "25468000", "totalShareholderEquity": "109577000", "totalCurrentLiabilities": "2805000", "propertyPlantEquipmentNet": "84487000", "cashAndShortTermInvestments": "22648000" }, "cashflow": { "freeCashFlow": "-17761000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "23814000", "repaymentOfDebt": "-83000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-5737000", "repurchaseOfStock": null, "capitalExpenditures": "-12024000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 54000, "gross_profit": -54000, "ebit": -5893000, "ebitda": -5839000, "pretax_income": null, "tax_provision": null, "net_income": -7113000, "net_income_to_common": -7113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16692000, "total_current_assets": 23666000, "total_assets": 95599000, "short_term_debt": null, "long_term_debt": 43000, "total_debt": 128000, "total_liabilities": null, "total_equity": 94395000, "shares_outstanding": 93200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3128000, "capital_expenditure": -9846000, "free_cash_flow": -12974000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 15014000, "net_debt_issued": -52000 }, "complete_fields": { "id": 414230, "ticker_id": 23980, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5839000", "netIncome": "-7113000", "grossProfit": "-54000", "totalRevenue": "0", "costOfRevenue": "54000", "interestExpense": null, "operatingIncome": "-5893000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "54000" }, "balance": { "totalDebt": "128000", "totalAssets": "95599000", "longTermDebt": "43000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93200000", "totalCurrentAssets": "23666000", "totalShareholderEquity": "94395000", "totalCurrentLiabilities": "1161000", "propertyPlantEquipmentNet": "71696000", "cashAndShortTermInvestments": "16692000" }, "cashflow": { "freeCashFlow": "-12974000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "15014000", "repaymentOfDebt": "-52000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-3128000", "repurchaseOfStock": null, "capitalExpenditures": "-9846000" } }, "revenue": 0, "cost_of_revenue": 54000, "gross_profit": -54000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5893000, "depreciation_amortisation": 54000, "ebitda": -5839000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7113000, "net_income_continuing_ops": null, "net_income_to_common": -7113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16692000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23666000, "net_ppe": 71696000, "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": 95599000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1161000, "long_term_debt": 43000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 94395000, "shares_outstanding": 93200000, "operating_cash_flow": -3128000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9846000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 15014000, "net_debt_issued": -52000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12974000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5839000", "netIncome": "-7113000", "grossProfit": "-54000", "totalRevenue": "0", "costOfRevenue": "54000", "interestExpense": null, "operatingIncome": "-5893000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "54000" }, "balance": { "totalDebt": "128000", "totalAssets": "95599000", "longTermDebt": "43000", "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2023-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "93200000", "totalCurrentAssets": "23666000", "totalShareholderEquity": "94395000", "totalCurrentLiabilities": "1161000", "propertyPlantEquipmentNet": "71696000", "cashAndShortTermInvestments": "16692000" }, "cashflow": { "freeCashFlow": "-12974000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "15014000", "repaymentOfDebt": "-52000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-3128000", "repurchaseOfStock": null, "capitalExpenditures": "-9846000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 46000, "gross_profit": -46000, "ebit": -6820000, "ebitda": -6774000, "pretax_income": null, "tax_provision": null, "net_income": -2161000, "net_income_to_common": -2161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14636000, "total_current_assets": 19466000, "total_assets": 84825000, "short_term_debt": null, "long_term_debt": null, "total_debt": 0, "total_liabilities": null, "total_equity": 84264000, "shares_outstanding": 88226000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3006000, "capital_expenditure": -21775000, "free_cash_flow": -24781000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3036000 }, "complete_fields": { "id": 414231, "ticker_id": 23980, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6774000", "netIncome": "-2161000", "grossProfit": "-46000", "totalRevenue": "0", "costOfRevenue": "46000", "interestExpense": null, "operatingIncome": "-6820000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "46000" }, "balance": { "totalDebt": "0", "totalAssets": "84825000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "88226000", "totalCurrentAssets": "19466000", "totalShareholderEquity": "84264000", "totalCurrentLiabilities": "561000", "propertyPlantEquipmentNet": "61423000", "cashAndShortTermInvestments": "14636000" }, "cashflow": { "freeCashFlow": "-24781000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-3036000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-3006000", "repurchaseOfStock": null, "capitalExpenditures": "-21775000" } }, "revenue": 0, "cost_of_revenue": 46000, "gross_profit": -46000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6820000, "depreciation_amortisation": 46000, "ebitda": -6774000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2161000, "net_income_continuing_ops": null, "net_income_to_common": -2161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14636000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 19466000, "net_ppe": 61423000, "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": 84825000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 84264000, "shares_outstanding": 88226000, "operating_cash_flow": -3006000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21775000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3036000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -24781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6774000", "netIncome": "-2161000", "grossProfit": "-46000", "totalRevenue": "0", "costOfRevenue": "46000", "interestExpense": null, "operatingIncome": "-6820000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "46000" }, "balance": { "totalDebt": "0", "totalAssets": "84825000", "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2022-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "88226000", "totalCurrentAssets": "19466000", "totalShareholderEquity": "84264000", "totalCurrentLiabilities": "561000", "propertyPlantEquipmentNet": "61423000", "cashAndShortTermInvestments": "14636000" }, "cashflow": { "freeCashFlow": "-24781000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-3036000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-3006000", "repurchaseOfStock": null, "capitalExpenditures": "-21775000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+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": 2998000, "long_term_debt": null, "total_debt": 2998000, "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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 414232, "ticker_id": 23980, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "442000", "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "2998000", "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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "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": 442000, "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": 2998000, "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": 2998000, "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": 0, "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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "442000", "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "2998000", "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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 61000, "gross_profit": -61000, "ebit": -7317000, "ebitda": -7256000, "pretax_income": null, "tax_provision": null, "net_income": -8932000, "net_income_to_common": -8932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149792000, "total_current_assets": 150263000, "total_assets": 265826000, "short_term_debt": 143000, "long_term_debt": 771000, "total_debt": 914000, "total_liabilities": null, "total_equity": 262305000, "shares_outstanding": 133820979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5880000, "capital_expenditure": -6105000, "free_cash_flow": -11985000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 94397000, "net_debt_issued": -20000 }, "complete_fields": { "id": 414221, "ticker_id": 23980, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-7256000", "netIncome": "-8932000", "grossProfit": "-61000", "totalRevenue": "0", "costOfRevenue": "61000", "interestExpense": null, "operatingIncome": "-7317000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "61000" }, "balance": { "totalDebt": "914000", "totalAssets": "265826000", "longTermDebt": "771000", "shortTermDebt": "143000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "133820979", "totalCurrentAssets": "150263000", "totalShareholderEquity": "262305000", "totalCurrentLiabilities": "2750000", "propertyPlantEquipmentNet": "99928000", "cashAndShortTermInvestments": "149792000" }, "cashflow": { "freeCashFlow": "-11985000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "94397000", "repaymentOfDebt": "-20000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-5880000", "repurchaseOfStock": null, "capitalExpenditures": "-6105000" } }, "revenue": 0, "cost_of_revenue": 61000, "gross_profit": -61000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7317000, "depreciation_amortisation": 61000, "ebitda": -7256000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8932000, "net_income_continuing_ops": null, "net_income_to_common": -8932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149792000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 150263000, "net_ppe": 99928000, "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": 265826000, "short_term_debt": 143000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2750000, "long_term_debt": 771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 262305000, "shares_outstanding": 133820979, "operating_cash_flow": -5880000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 94397000, "net_debt_issued": -20000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-7256000", "netIncome": "-8932000", "grossProfit": "-61000", "totalRevenue": "0", "costOfRevenue": "61000", "interestExpense": null, "operatingIncome": "-7317000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "61000" }, "balance": { "totalDebt": "914000", "totalAssets": "265826000", "longTermDebt": "771000", "shortTermDebt": "143000", "preferredStock": null, "fiscalDateEnding": "2026-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "133820979", "totalCurrentAssets": "150263000", "totalShareholderEquity": "262305000", "totalCurrentLiabilities": "2750000", "propertyPlantEquipmentNet": "99928000", "cashAndShortTermInvestments": "149792000" }, "cashflow": { "freeCashFlow": "-11985000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "94397000", "repaymentOfDebt": "-20000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-5880000", "repurchaseOfStock": null, "capitalExpenditures": "-6105000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 66000, "gross_profit": -66000, "ebit": -11723000, "ebitda": -11660000, "pretax_income": null, "tax_provision": null, "net_income": -9431000, "net_income_to_common": -9431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66782000, "total_current_assets": 67392000, "total_assets": 178530000, "short_term_debt": 146000, "long_term_debt": 788000, "total_debt": 934000, "total_liabilities": null, "total_equity": 172937000, "shares_outstanding": 119400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12229000, "capital_expenditure": null, "free_cash_flow": -10505000, "dividends_paid": null, "share_repurchases": -14062000, "shares_issued": null, "net_debt_issued": -4000 }, "complete_fields": { "id": 414222, "ticker_id": 23980, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-11660000", "netIncome": "-9431000", "grossProfit": "-66000", "totalRevenue": "0", "costOfRevenue": "66000", "interestExpense": null, "operatingIncome": "-11723000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "63000" }, "balance": { "totalDebt": "934000", "totalAssets": "178530000", "longTermDebt": "788000", "shortTermDebt": "146000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "119400000", "totalCurrentAssets": "67392000", "totalShareholderEquity": "172937000", "totalCurrentLiabilities": "4805000", "propertyPlantEquipmentNet": "94140000", "cashAndShortTermInvestments": "66782000" }, "cashflow": { "freeCashFlow": "-10505000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-14062000", "repaymentOfDebt": "-4000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-12229000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 0, "cost_of_revenue": 66000, "gross_profit": -66000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11723000, "depreciation_amortisation": 63000, "ebitda": -11660000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9431000, "net_income_continuing_ops": null, "net_income_to_common": -9431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66782000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 67392000, "net_ppe": 94140000, "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": 178530000, "short_term_debt": 146000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4805000, "long_term_debt": 788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 934000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 172937000, "shares_outstanding": 119400000, "operating_cash_flow": -12229000, "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": -14062000, "shares_issued": null, "net_debt_issued": -4000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-11660000", "netIncome": "-9431000", "grossProfit": "-66000", "totalRevenue": "0", "costOfRevenue": "66000", "interestExpense": null, "operatingIncome": "-11723000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "63000" }, "balance": { "totalDebt": "934000", "totalAssets": "178530000", "longTermDebt": "788000", "shortTermDebt": "146000", "preferredStock": null, "fiscalDateEnding": "2025-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "119400000", "totalCurrentAssets": "67392000", "totalShareholderEquity": "172937000", "totalCurrentLiabilities": "4805000", "propertyPlantEquipmentNet": "94140000", "cashAndShortTermInvestments": "66782000" }, "cashflow": { "freeCashFlow": "-10505000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-14062000", "repaymentOfDebt": "-4000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-12229000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 19000, "gross_profit": -19000, "ebit": -10061000, "ebitda": -10039000, "pretax_income": null, "tax_provision": null, "net_income": -10692000, "net_income_to_common": -10692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78686000, "total_current_assets": 79234000, "total_assets": 186253000, "short_term_debt": 4000, "long_term_debt": null, "total_debt": 4000, "total_liabilities": null, "total_equity": 182351000, "shares_outstanding": 118499525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1072000, "capital_expenditure": -7249000, "free_cash_flow": -8321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 63541000, "net_debt_issued": null }, "complete_fields": { "id": 414224, "ticker_id": 23980, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10039000", "netIncome": "-10692000", "grossProfit": "-19000", "totalRevenue": "0", "costOfRevenue": "19000", "interestExpense": null, "operatingIncome": "-10061000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "22000" }, "balance": { "totalDebt": "4000", "totalAssets": "186253000", "longTermDebt": null, "shortTermDebt": "4000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "118499525", "totalCurrentAssets": "79234000", "totalShareholderEquity": "182351000", "totalCurrentLiabilities": "3902000", "propertyPlantEquipmentNet": "102427000", "cashAndShortTermInvestments": "78686000" }, "cashflow": { "freeCashFlow": "-8321000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "63541000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1072000", "repurchaseOfStock": null, "capitalExpenditures": "-7249000" } }, "revenue": 0, "cost_of_revenue": 19000, "gross_profit": -19000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10061000, "depreciation_amortisation": 22000, "ebitda": -10039000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10692000, "net_income_continuing_ops": null, "net_income_to_common": -10692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78686000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 79234000, "net_ppe": 102427000, "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": 186253000, "short_term_debt": 4000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3902000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 182351000, "shares_outstanding": 118499525, "operating_cash_flow": -1072000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 63541000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10039000", "netIncome": "-10692000", "grossProfit": "-19000", "totalRevenue": "0", "costOfRevenue": "19000", "interestExpense": null, "operatingIncome": "-10061000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "22000" }, "balance": { "totalDebt": "4000", "totalAssets": "186253000", "longTermDebt": null, "shortTermDebt": "4000", "preferredStock": null, "fiscalDateEnding": "2025-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "118499525", "totalCurrentAssets": "79234000", "totalShareholderEquity": "182351000", "totalCurrentLiabilities": "3902000", "propertyPlantEquipmentNet": "102427000", "cashAndShortTermInvestments": "78686000" }, "cashflow": { "freeCashFlow": "-8321000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "63541000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1072000", "repurchaseOfStock": null, "capitalExpenditures": "-7249000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 59000, "gross_profit": -59000, "ebit": -4861000, "ebitda": -4802000, "pretax_income": null, "tax_provision": null, "net_income": -3910000, "net_income_to_common": -3910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24329000, "total_current_assets": 27271000, "total_assets": 124511000, "short_term_debt": 4000, "long_term_debt": null, "total_debt": 4000, "total_liabilities": null, "total_equity": 122837000, "shares_outstanding": 106485766, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3029000, "capital_expenditure": -5030000, "free_cash_flow": -8059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17444000, "net_debt_issued": -21000 }, "complete_fields": { "id": 414225, "ticker_id": 23980, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4802000", "netIncome": "-3910000", "grossProfit": "-59000", "totalRevenue": "0", "costOfRevenue": "59000", "interestExpense": null, "operatingIncome": "-4861000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "59000" }, "balance": { "totalDebt": "4000", "totalAssets": "124511000", "longTermDebt": null, "shortTermDebt": "4000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "106485766", "totalCurrentAssets": "27271000", "totalShareholderEquity": "122837000", "totalCurrentLiabilities": "1674000", "propertyPlantEquipmentNet": "94850000", "cashAndShortTermInvestments": "24329000" }, "cashflow": { "freeCashFlow": "-8059000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "17444000", "repaymentOfDebt": "-21000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-3029000", "repurchaseOfStock": null, "capitalExpenditures": "-5030000" } }, "revenue": 0, "cost_of_revenue": 59000, "gross_profit": -59000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4861000, "depreciation_amortisation": 59000, "ebitda": -4802000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3910000, "net_income_continuing_ops": null, "net_income_to_common": -3910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24329000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27271000, "net_ppe": 94850000, "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": 124511000, "short_term_debt": 4000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1674000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 122837000, "shares_outstanding": 106485766, "operating_cash_flow": -3029000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 17444000, "net_debt_issued": -21000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8059000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4802000", "netIncome": "-3910000", "grossProfit": "-59000", "totalRevenue": "0", "costOfRevenue": "59000", "interestExpense": null, "operatingIncome": "-4861000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "59000" }, "balance": { "totalDebt": "4000", "totalAssets": "124511000", "longTermDebt": null, "shortTermDebt": "4000", "preferredStock": null, "fiscalDateEnding": "2025-06-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "106485766", "totalCurrentAssets": "27271000", "totalShareholderEquity": "122837000", "totalCurrentLiabilities": "1674000", "propertyPlantEquipmentNet": "94850000", "cashAndShortTermInvestments": "24329000" }, "cashflow": { "freeCashFlow": "-8059000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "17444000", "repaymentOfDebt": "-21000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-3029000", "repurchaseOfStock": null, "capitalExpenditures": "-5030000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 61000, "gross_profit": -61000, "ebit": -2505000, "ebitda": -2444000, "pretax_income": null, "tax_provision": null, "net_income": -2249000, "net_income_to_common": -2249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14399000, "total_current_assets": 17252000, "total_assets": 109993000, "short_term_debt": 25000, "long_term_debt": null, "total_debt": 25000, "total_liabilities": null, "total_equity": 107969000, "shares_outstanding": 101167684, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2482000, "capital_expenditure": -5859000, "free_cash_flow": -8341000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -20000 }, "complete_fields": { "id": 414226, "ticker_id": 23980, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2444000", "netIncome": "-2249000", "grossProfit": "-61000", "totalRevenue": "0", "costOfRevenue": "61000", "interestExpense": null, "operatingIncome": "-2505000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "61000" }, "balance": { "totalDebt": "25000", "totalAssets": "109993000", "longTermDebt": null, "shortTermDebt": "25000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "101167684", "totalCurrentAssets": "17252000", "totalShareholderEquity": "107969000", "totalCurrentLiabilities": "2024000", "propertyPlantEquipmentNet": "90287000", "cashAndShortTermInvestments": "14399000" }, "cashflow": { "freeCashFlow": "-8341000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-20000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2482000", "repurchaseOfStock": null, "capitalExpenditures": "-5859000" } }, "revenue": 0, "cost_of_revenue": 61000, "gross_profit": -61000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2505000, "depreciation_amortisation": 61000, "ebitda": -2444000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2249000, "net_income_continuing_ops": null, "net_income_to_common": -2249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14399000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17252000, "net_ppe": 90287000, "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": 109993000, "short_term_debt": 25000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2024000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 107969000, "shares_outstanding": 101167684, "operating_cash_flow": -2482000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -20000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8341000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2444000", "netIncome": "-2249000", "grossProfit": "-61000", "totalRevenue": "0", "costOfRevenue": "61000", "interestExpense": null, "operatingIncome": "-2505000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "61000" }, "balance": { "totalDebt": "25000", "totalAssets": "109993000", "longTermDebt": null, "shortTermDebt": "25000", "preferredStock": null, "fiscalDateEnding": "2025-03-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": "101167684", "totalCurrentAssets": "17252000", "totalShareholderEquity": "107969000", "totalCurrentLiabilities": "2024000", "propertyPlantEquipmentNet": "90287000", "cashAndShortTermInvestments": "14399000" }, "cashflow": { "freeCashFlow": "-8341000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-20000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2482000", "repurchaseOfStock": null, "capitalExpenditures": "-5859000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -4195000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 414227, "ticker_id": 23980, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-4195000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4195000, "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": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-12-31", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-4195000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 414229, "ticker_id": 23980, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "AUD", "fetched_at": "2026-06-07T18:41:33.336462+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "preferredStock": null, "fiscalDateEnding": "2024-09-30", "minorityInterest": null, "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "propertyPlantEquipmentNet": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "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": "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": 7, "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" ] } } }