Subscribe

The Calmer Co International Limited (CCO.AX)

AUD0.00 +0.00 (+50.00%)
AU ASX Consumer Defensive Packaged Foods
Address 96 Victoria Street 4014
West End, QLD, AU
CEO Zane Yoshida
IPO 2022-11-09
ISIN AU0000275216

Explore sections of this company profile

Description

The Calmer Co International Limited is a health and wellness enterprise focused on medicinal kava, conducting its operations in Australia, New Zealand, Fiji, and the United States. This company manufactures and distributes noble kava extract products, offered as both capsules and powder blends, under its well-known Fiji Kava and Taki Mai brands. Consumers can also acquire these items directly through fijikava.com. Founded in 2014 and based in West End, Australia, the entity rebranded to its current name in April 2023, having previously operated as Fiji Kava Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD0.00 +0.00 (+50.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.66
Float Shares
2.69B
Free Float %
99.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +0.00% -33.33% -50.00% -50.00% -33.33% +9.09% -97.82% -98.18% -98.18%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
0.00
Quality scores
Altman Z-Score
-9.15
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
0 / 10
No MOAT
Composite Rating
D+
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Packaged Foods: +4.4%
    +88.5% Q4'25: +211.3% (vs Q4'23)
  • EPS growth Packaged Foods: +14.6%
    +51.5% Q4'25: +130.0% (vs Q4'23)
  • FCF margin FCF growth · Packaged Foods: +15.9%
    -55.3% Q4'25: -28.4% (vs Q4'23)
  • EBIT margin Packaged Foods: +7.9%
    -44.4% Q4'25: -25.8% (vs Q4'23)
  • ROIC Packaged Foods: +7.0%
    -129.7% Q4'25: -133.3% (vs Q4'23)
  • Share dilution Packaged Foods: +0.0%
    +117.4% Q4'25: +267.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Packaged Foods: 0.19×
    -0.67× Q4'25: -1.13× (vs Q4'23)
Valuation Multiples From To
DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.65) × ERP
WACC = 68% × Ke + 32% × Kd (8.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2024
actual
Jun 2025
actual
Jun 2026
1 Rev. Ana.
Jun 2027
1 Rev. Ana.
Jun 2028
1 Rev. Ana.
Revenue
4.26M
est: 4.26M (+0.1%)
8.03M
est: 8.00M (+0.4%)
10.88M
10.88M – 10.88M
+36.0% YoY
16.03M
16.03M – 16.03M
+47.4% YoY
21.14M
21.14M – 21.14M
+31.9% YoY
EBITDA
-3.34M
est: -3.59M (+6.9%)
-3.45M
est: -6.74M (+48.8%)
-9.17M
-9.17M – -9.17M
-36.0% YoY
-13.51M
-13.51M – -13.51M
-47.4% YoY
-17.81M
-17.81M – -17.81M
-31.9% YoY
EBIT
-3.55M
est: -3.64M (+2.4%)
-3.57M
est: -6.84M (+47.8%)
-9.30M
-9.30M – -9.30M
-36.0% YoY
-13.71M
-13.71M – -13.71M
-47.4% YoY
-18.08M
-18.08M – -18.08M
-31.9% YoY
Net Income
-3.73M
-3.99M
— – —
— – —
— – —
SGA
3.39M
est: 6.84M (-50.5%)
4.53M
est: 12.85M (-64.7%)
17.48M
17.48M – 17.48M
+36.0% YoY
25.75M
25.75M – 25.75M
+47.4% YoY
33.96M
33.96M – 33.96M
+31.9% YoY
EPS
0.00
0.00
— – —
— – —
— – —
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-25 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-01 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-2.47M
OE per share TTM
0.00
Owner's Yield
-41.03%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
34.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-1.78M
Shares Outstanding
2.70B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Zane Yoshida Founder, Chief Operating Officer, MD, Chief Executive Officer & Executive Director 272.2K male
Pravinesh Lala Chief Financial Officer 134.2K male
Natalie Climo Company Secretary 36.0K female
Andy Burger Head of E-Commerce male
Matthew Kowal Chief Commercial Officer male
Brian Casutto Managing Director of FijiKava Inc (USA) male
Jerome Sarris Member Scientific Advisory Board & Chief Scientist
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits