Create Free Account

By creating account you will get access to hot stocks & personalised emails

Calmer Co. International Ltd

Consumer Defensive AU CCO

0.006AUD
-0.002(25.00%)

Last update at 2024-05-16T06:11:00Z

Day Range

0.0060.008
LowHigh

52 Week Range

0.0020.008
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax -5.24188M -5.46099M -3.38612M -3.81189M -4.67191M
Minority interest - - - - -
Net income -5.24188M -5.46099M -3.39052M -3.81189M -4.66603M
Selling general administrative 1.97M 2.09M 1.28M 1.57M 0.65M
Selling and marketing expenses 0.87M 2.07M 0.78M 0.75M 0.22M
Gross profit -1.40400M 0.67M 0.40M 0.18M 0.07M
Reconciled depreciation - - - - -
Ebit -4.29855M -5.42356M -3.28200M -3.69461M -4.65805M
Ebitda -4.06711M -5.27650M -3.12502M -3.52903M -4.62970M
Depreciation and amortization 0.23M 0.15M 0.16M 0.17M 0.03M
Non operating income net other - - - - -
Operating income -4.29855M -5.42356M -3.28200M -3.69461M -4.65805M
Other operating expenses 6.08M 7.50M 4.68M 4.56M 1.88M
Interest expense 0.26M 0.04M 0.09M 0.06M 0.01M
Tax provision 0.00000M 0.00000M 0.00000M 0.00000M -
Interest income 0.26M 0.05M 0.08M 0.04M -
Net interest income - - - - -
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -0.00000M 0.03M 0.00440M 0.06M -0.00587M
Total revenue 1.78M 2.08M 1.16M 0.76M 0.15M
Total operating expenses 2.89M 6.08M 3.93M 3.99M 1.80M
Cost of revenue 3.19M 1.42M 0.76M 0.57M 0.08M
Total other income expense net -0.94333M -0.00653M 0.22M -0.05382M -2.95030M
Discontinued operations - - - - -
Net income from continuing ops - - - - -
Net income applicable to common shares -5.24188M -5.91624M -3.39052M -3.76641M -
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 3.24M 4.79M 3.60M 2.95M 3.56M
Intangible assets 0.47M 0.88M 0.22M 0.00787M 0.06M
Earning assets - - - - -
Other current assets - 0.52M 0.02M 0.04M 0.02M
Total liab 3.32M 2.51M 0.69M 1.56M 0.47M
Total stockholder equity -0.08753M 2.28M 2.91M 1.38M 3.09M
Deferred long term liab - - - - -
Other current liab - 0.97M 0.27M 0.26M 0.41M
Common stock 25.39M 22.30M 17.07M 12.20M 10.10M
Capital stock - - - - -
Retained earnings -25.47743M -19.85852M -14.39753M -11.05249M -7.08305M
Other liab - - - - -
Good will - 0.33M - - -
Other assets - - - 0.00000M -
Cash - 0.80M 1.18M 1.43M 2.32M
Cash and equivalents 0.46M 0.81M 1.18M 1.43M -
Total current liabilities 2.43M 0.97M 0.64M 1.30M 0.47M
Current deferred revenue - 0.02M 0.03M 0.07M 0.07M
Net debt - 0.28M -1.05913M -0.67985M -2.31655M
Short term debt 0.22M 0.14M 0.12M 0.65M 0.00132M
Short long term debt - - - - -
Short long term debt total - 1.08M 0.12M 0.75M 0.00132M
Other stockholder equity - -0.67014M - 0.04M -0.01589M
Property plant equipment 0.96M 0.91M 0.75M 0.94M -
Total current assets 1.81M 2.99M 2.64M 1.99M 2.80M
Long term investments - - - - -
Net tangible assets - - - - -
Short term investments - - - - -
Net receivables 0.30M 0.21M 0.57M 0.10M 0.15M
Long term debt 0.89M 1.53M 0.00000M 0.10M -
Inventory 0.88M 1.49M 0.87M 0.39M 0.31M
Accounts payable - 0.33M 0.22M 0.32M 0.41M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 0.51M 0.24M 0.19M 0.08M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - -0.00000M - - -0.03353M
Deferred long term asset charges - - - - -
Non current assets total - 1.79M 0.96M 0.95M 0.76M
Capital lease obligations - - - - -
Long term debt total 0.89M 1.53M 0.05M 0.26M -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments - - - - -
Change to liabilities - - - - -
Total cashflows from investing activities -0.02108M -0.96665M -0.25937M -0.13557M -
Net borrowings - - - - -
Total cash from financing activities 3.47M 6.03M 4.16M 2.79M -
Change to operating activities - - - - -
Net income -5.24188M -5.91624M -3.39052M -3.76641M -4.82945M
Change in cash -0.35182M -0.38492M -0.24609M -0.88764M 2.31M
Begin period cash flow 0.78M 1.18M 1.43M 2.32M 0.01M
End period cash flow 0.43M 0.80M 1.18M 1.43M 2.32M
Total cash from operating activities -3.80222M -6.13558M -4.14033M -3.53883M -2.20957M
Issuance of capital stock - - - - -
Depreciation 0.23M 0.15M 0.16M 0.17M 0.05M
Other cashflows from investing activities - - -0.00030M 0.00000M -
Dividends paid - - - - -
Change to inventory 0.60M -1.46175M -0.47068M -0.13770M -0.25340M
Change to account receivables 0.24M 0.74M -0.44610M -0.00969M -0.07653M
Sale purchase of stock 3.09M 5.24M 4.24M 2.06M -
Other cashflows from financing activities 0.83M 2.31M -0.08922M 1.45M 4.50M
Change to netincome - - - - -
Capital expenditures 0.02M 0.96M 0.26M 0.14M 0.41M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 1.19M -0.41867M -1.06439M 0.00055M -0.46980M
Stock based compensation 0.07M - 0.19M 0.02M 0.01M
Other non cash items -0.40312M 0.05M 1.52M 0.42M 3.71M
Free cash flow -3.82330M -7.10052M -4.39970M -3.67440M -2.61529M

Fundamentals

  • Previous Close 0.008
  • Market Cap8.17M
  • Volume13025678
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-3.60443M
  • Revenue TTM2.46M
  • Revenue Per Share TTM0.004
  • Gross Profit TTM 0.32M
  • Diluted EPS TTM-0.01

Peer Comparison

Sector: Consumer Defensive Industry: Packaged Foods

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CCO
Calmer Co. International Ltd		 -0.002 25.00% 0.006 - - 1.92 1.15 3.06 -1.8676
A2M
A2 Milk Company Ltd		 0.10 1.68% 6.34 31.19 22.12 2.59 4.00 2.24 14.49
BGA
Bega Cheese Ltd		 0.005 0.11% 4.42 - 25.58 0.37 1.24 0.50 -14.1507
CBO
Cobram Estate Olives Ltd		 -0.045 2.43% 1.80 88.50 - 3.68 3.00 4.74 20.80
RIC
Ridley Corporation Ltd		 -0.01 0.46% 2.15 16.31 15.50 0.61 2.41 0.66 9.13

Reports Covered

Stock Research & News

View All

Profile

The Calmer Co International Limited operates as a medicinal kava health and wellness company in Australia, New Zealand, Fiji, and the United States. It produces and sells noble kava extract capsules, root powder mixes, and teas under the Fiji Kava brand; hemp and CBD oils under Danodan brand; drinking kava and flavoured shots under the Taki Mai brand; and kava beverages under leilo brand names. The company also produces nutraceuticals; and sells t-shirts. In addition, it sells its products through fijikava.com. The company was formerly known as Fiji Kava Limited and changed its name to The Calmer Co International Limited in April 2023. The Calmer Co International Limited was incorporated in 2014 and is based in West End, Australia.

Calmer Co. International Ltd

96 Victoria Street, West End, QLD, Australia, 4014

Key Executives

Name Title Year Born
Dr. Anthony Noble MD, CEO & Director NA
Mr. Zane Yoshida B.Tech., M.B.A. Founder, COO & Executive Director NA
Dr. Anthony Noble MD, CEO & Director NA
Mr. Zane Yoshida B.Tech., M.B.A. Founder, COO & Executive Director NA
Ms. Sharmila Nanayakkara Chief Financial Officer NA
Prof. Jerome Sarris Member Scientific Advisory Board & Chief Scientist NA
Mr. Brian Casutto Managing Director of FijiKava Inc (USA) 1971
Ms. Natalie Climo Company Secretary NA
Dr. Anthony Noble MD, CEO & Director NA
Mr. Zane Yoshida B.Tech., M.B.A. Founder, COO & Executive Director NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.