Stock Scorer
Stock Board CompareNew Screen
Donate
…
Report Measures Companies
Sign in

Grandstand Limited (GRSD)

1.48USD +0.00% (+0.00)

Over 5Y: -34.5%

Style
Area Line Line with markers Steps Candles Hollow candles Bars

Candles and bars need the day’s open, high and low, and need room to be drawn in: past about a year of trading a body is thinner than a hairline, so those three offer the longest window that fits instead.

1.5 1.75 2 2.25
Jun Jul Aug Sep Oct

Financials Annual

Figures
Revenue Gross Profit Operating Income Cost of Revenue Operating Cash Flow Free Cash Flow Net Income

A share count and earnings a share are not here: neither is money, so neither can share this axis. Both have their own panel on All charts.

All charts ›

Grandstand Limited reported revenue of 165.4M USD for the year ending 31 December 2025, up 30.1% from 127.2M a year earlier. Every figure, period by period ›

FY21 — Revenue: 42.3M FY21 — Operating Cash Flow: 14M FY21 — Free Cash Flow: 13.7M FY21 — Net Income: 12.5M FY22 — Revenue: 76.5M FY22 — Operating Cash Flow: 18.8M FY22 — Free Cash Flow: 18.4M FY22 — Net Income: 2.4M FY23 — Revenue: 108.7M FY23 — Operating Cash Flow: 17.9M FY23 — Free Cash Flow: 17.5M FY23 — Net Income: 18.3M FY24 — Revenue: 127.2M FY24 — Operating Cash Flow: 37.6M FY24 — Free Cash Flow: 36.3M FY24 — Net Income: 30.7M FY25 — Revenue: 165.4M FY25 — Operating Cash Flow: 19.1M FY25 — Free Cash Flow: 18.2M FY25 — Net Income: -32.9M 0 40M 80M 120M 160M 200M
FY21 FY22 FY23 FY24 FY25
Revenue Operating Cash Flow Free Cash Flow Net Income

How it scores

For a valuation multiple, the low end is the good end.

Quality

How much of the revenue is really kept — and what did it take to earn it?

3.6
Accruals -17.4%
Capex / sales 0.52%
Gross margin 90.8%
SBC / sales 4.2%
SG&A / sales 19.4%
DSO 58.4 days
OCF margin 11.5%
FCF margin 11.0%
Asset turnover 0.55×
OE margin 6.8%
EBITDA margin -10.5%
Profit margin -19.9%
ROA -11.0%
ROCE -12.0%
ROE -30.5%
Adj. EBITDA margin -6.3%
Oper. margin -19.2%
ROIC -11.6%

18 of 19 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Valuation

What does the price ask for what the company earns, owns and pays out?

9.9
EV/GP 1.0×
FCF yield 38.2%
Fwd P/E 3.1×
P/B 0.44×
P/C 3.0×
Shareholder yield 11.7%
EV/Sales 0.94×
EV/OE 13.7×

8 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Durability

How predictable is the revenue, and how much of it is already committed?

4.9
Prepaid revenue growth 95.0%
Revenue growth in the worst year on record 17.1%
Gross margin stability across years 3.7 pp
RPO / sales 0.031×
Cash-flow margin stability 9.4 pp

5 of 7 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Resilience

Can the balance sheet absorb a bad year?

3.3
Retained / assets 14.2%
F-score 4.0 pts
Equity / Assets 36.0%
Net debt / Eq 1×
Quick ratio 1.2×
Debt / Eq 1.1×
Current ratio 1.4×
Cash / Debt 0.13×
ND/EBITDA -0.69
Debt payback 5.9 yr
Interest cover -3.8×

11 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Growth

Is the business getting bigger, and is it getting more profitable?

4.0
Shares change -2.4%
Sales CAGR 4Y +40.6%
Sales/sh Y/Y +33.2%
Gross profit Y/Y +25.5%
EPS Y/Y -209.9%
Most recent margin move -40.8
Operating margin trend -11.5

7 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

A measure absent from a block could not be computed from this company's filings. It is left out rather than scored as though it were bad, and the dimension is averaged over what remains. A score is measured against a fixed scale this model states; the bar is measured against the other companies, so the two can disagree — and where they do, that disagreement is the more interesting figure.

Companies of a similar size

The nearest by market value among the companies read here whose shares are quoted in USD. Size alone: nothing here says they are in the same business.

TC Token Cat Limited48.07M HYPD Hyperion Defi, Inc.48.02M UAVS AgEagle Aerial Systems Inc.47.82M TELA TELA Bio, Inc.47.81M SRTS Sensus Healthcare, Inc.47.58M IMA ImageneBio, Inc.47.56M MOB Mobilicom Limited47.51M BGSF Bgsf, Inc47.29M

Every listed company from the United States, largest first ›