| Quarter | Dec 2019 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -2.5 | 0.0 | 0.0 | |||||||||
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 8.4 | 12.5 | -50.0 | 57.1 | 57.1 | -12.5 | ||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 5 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -47.4 | -300.0 | 203.4 | 117.7 | 111.1 | 50.0 | ||||||
NPM NPM% | 6.5 | 25.0 | -50.0 | 6,942.9 | 85.7 | -25.0 | ||||||
| 0.3 | 0.0 | 0.0 | 0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Quarter | Dec 2019 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -2.5 | 0.0 | 0.0 | |||||||||
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 8.4 | 12.5 | -50.0 | 57.1 | 57.1 | -12.5 | ||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 5 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -47.4 | -300.0 | 203.4 | 117.7 | 111.1 | 50.0 | ||||||
NPM NPM% | 6.5 | 25.0 | -50.0 | 6,942.9 | 85.7 | -25.0 | ||||||
| 0.3 | 0.0 | 0.0 | 0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 2 | 7 | 1 | 0 | 0 | 0 |
Growth Revenue Growth% | 829.2 | 188.5 | -87.8 | 226.8 | 175.0 | ||
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 2 | 6 | 1 | 5 | 0 | 0 |
| 0 | 0 | 0 | 0 | -5 | 0 | 0 | |
FPM FPM% | 0.0 | -1.7 | 4.5 | -68.3 | -6,262.5 | 12.0 | 13.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | -5 | 0 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | -5 | 0 | 5 |
Growth PAT Growth% | 109.8 | 50.7 | -96,371.1 | 101.8 | 195.0 | ||
NPM NPM% | 31.6 | 7.1 | 3.7 | 0.8 | -6,543.9 | 36.0 | 2,231.8 |
| 0.2 | 0.5 | 0.7 | 0.0 | -0.1 | 0.0 | 0.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 2 | 7 | 1 | 0 | 0 | 0 |
Growth Revenue Growth% | 829.2 | 188.5 | -87.8 | 226.8 | 175.0 | ||
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 2 | 6 | 1 | 5 | 0 | 0 |
| 0 | 0 | 0 | 0 | -5 | 0 | 0 | |
FPM FPM% | 0.0 | -1.7 | 4.5 | -68.3 | -6,262.5 | 12.0 | 13.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | -5 | 0 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | -5 | 0 | 5 |
Growth PAT Growth% | 109.8 | 50.7 | -96,371.1 | 101.8 | 195.0 | ||
NPM NPM% | 31.6 | 7.1 | 3.7 | 0.8 | -6,543.9 | 36.0 | 2,231.8 |
| 0.2 | 0.5 | 0.7 | 0.0 | -0.1 | 0.0 | 0.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 519 | 519 |
Reserves ReservesCr | 1 | 1 | 1 | 1 | 330 | 331 |
Borrowings BorrowingsCr | 2 | 5 | 3 | 1,000 | 2,650 | 2,650 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 1 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr | 6 | 10 | 9 | 1,005 | 3,499 | 3,499 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets Other AssetsCr | 6 | 10 | 9 | 1,005 | 3,499 | 3,499 |
Total Assets Total AssetsCr | 6 | 10 | 9 | 1,005 | 3,499 | 3,499 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 519 | 519 |
Reserves ReservesCr | 1 | 1 | 1 | 1 | 330 | 331 |
Borrowings BorrowingsCr | 2 | 5 | 3 | 1,000 | 2,650 | 2,650 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 1 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr | 6 | 10 | 9 | 1,005 | 3,499 | 3,499 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets Other AssetsCr | 6 | 10 | 9 | 1,005 | 3,499 | 3,499 |
Total Assets Total AssetsCr | 6 | 10 | 9 | 1,005 | 3,499 | 3,499 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | -2 | -2 | 1 | -5 | 0 | |
| 0 | 0 | 0 | -945 | -2,495 | 0 | |
| 1 | 2 | 1 | 945 | 2,500 | 0 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | -2 | -2 | 1 | -5 | |
CFO To EBITDA CFO To EBITDA% | -1,438.0 | 5,097.4 | -502.2 | -146.8 | 106.5 | -466.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | -2 | -2 | 1 | -5 | 0 | |
| 0 | 0 | 0 | -945 | -2,495 | 0 | |
| 1 | 2 | 1 | 945 | 2,500 | 0 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | -2 | -2 | 1 | -5 | |
CFO To EBITDA CFO To EBITDA% | -1,438.0 | 5,097.4 | -502.2 | -146.8 | 106.5 | -466.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1 | 5 | 1,272 | 1,558 | 1,764 | ||
Price To Earnings Price To Earnings | 5.9 | 1,400.0 | 17,307.7 | 377.8 | |||
Price To Sales Price To Sales | 0.2 | 8.3 | 15,903.8 | 6,230.8 | 8,019.1 | ||
Price To Book Price To Book | 0.3 | 1.1 | 1.5 | 1.8 | 2.1 | ||
EV To EBITDA EV To EBITDA | 13.1 | -2,358.4 | -783.1 | 1,40,254.7 | 1,47,536.2 | ||
FPM FPM% | -0.4 | -1.8 | 4.5 | -67.7 | -6,547.4 | 12.0 | 13.6 |
NPM NPM% | 31.6 | 7.1 | 3.7 | 0.8 | -6,543.9 | 36.0 | 2,231.8 |
ROCE ROCE% | 1.9 | 2.6 | 6.0 | 0.0 | -0.1 | 0.0 | 0.0 |
ROE ROE% | 1.8 | 3.8 | 5.5 | 0.1 | -0.6 | 0.0 | 0.0 |
ROA ROA% | 1.3 | 1.6 | 3.0 | 0.0 | -0.1 | 0.0 | 0.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1 | 5 | 1,272 | 1,558 | 1,764 | ||
Price To Earnings Price To Earnings | 5.9 | 1,400.0 | 17,307.7 | 377.8 | |||
Price To Sales Price To Sales | 0.2 | 8.3 | 15,903.8 | 6,230.8 | 8,019.1 | ||
Price To Book Price To Book | 0.3 | 1.1 | 1.5 | 1.8 | 2.1 | ||
EV To EBITDA EV To EBITDA | 13.1 | -2,358.4 | -783.1 | 1,40,254.7 | 1,47,536.2 | ||
FPM FPM% | -0.4 | -1.8 | 4.5 | -67.7 | -6,547.4 | 12.0 | 13.6 |
NPM NPM% | 31.6 | 7.1 | 3.7 | 0.8 | -6,543.9 | 36.0 | 2,231.8 |
ROCE ROCE% | 1.9 | 2.6 | 6.0 | 0.0 | -0.1 | 0.0 | 0.0 |
ROE ROE% | 1.8 | 3.8 | 5.5 | 0.1 | -0.6 | 0.0 | 0.0 |
ROA ROA% | 1.3 | 1.6 | 3.0 | 0.0 | -0.1 | 0.0 | 0.0 |
Documents — Grand Oak Canyons Distillery Ltd