Grandstand Limited (GRSD)
Every figure this model derived for GRSD, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 863,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 15,814,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 42,301,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 35,039,000 | CurrentLiabilities |
2025-12-31 |
| equity | 107,955,000 | Equity |
2025-12-31 |
| interest expense | 8,446,000 | FinanceCosts |
2025-12-31 |
| ocf | 19,104,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 165,447,000 | RevenueFromContractsWithCustomers |
2025-12-31 |
| sbc | 6,937,000 | ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up GRSD on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -6.31 |
| current ratio | 1.41 |
| current ratio reported | 1.21 |
| deferred revenue growth | 94.95 |
| dilution pct | -2.37 |
| ev owner earnings | 13.74 |
| ev sales | 0.94 |
| fcf margin | 11.03 |
| growth cv | 0.49 |
| interest cover | -3.76 |
| operating margin | -19.21 |
| owner earnings margin | 6.83 |
| revenue growth | 30.09 |
| revenue growth per share | 33.24 |
| roic | -11.65 |
| rule of 40 | 10.87 |
| sbc pct revenue | 4.19 |
Everything else this filing tags
208 more elements from GRSD's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 299,671,000 | 2025-12-31 | 18 | USD |
EquityAndLiabilities | 299,671,000 | 2025-12-31 | 18 | USD |
NoncurrentAssets | 257,370,000 | 2025-12-31 | 18 | USD |
IntangibleAssetsAndGoodwill | 245,681,000 | 2025-12-31 | 32 | USD |
Liabilities | 191,716,000 | 2025-12-31 | 18 | USD |
NoncurrentLiabilities | 156,677,000 | 2025-12-31 | 18 | USD |
GrossProfit | 150,186,000 | 2025-12-31 | 27 | USD |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 132,500,000 | 2025-12-31 | 15 | USD |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsAndGoodwill | 124,151,000 | 2025-12-31 | 8 | USD |
IntangibleAssetsWithIndefiniteUsefulLife | 120,011,000 | 2024-12-31 | 6 | USD |
Borrowings | 118,636,000 | 2025-12-31 | 18 | USD |
LongtermBorrowings | 108,623,000 | 2025-12-31 | 13 | USD |
CashFlowsFromUsedInInvestingActivities | -98,935,000 | 2025-12-31 | 22 | USD |
CapitalReserve | 90,763,000 | 2025-12-31 | 18 | USD |
CashFlowsFromUsedInFinancingActivities | 81,468,000 | 2025-12-31 | 22 | USD |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 68,495,000 | 2025-12-31 | 16 | USD |
IntangibleAssetsMaterialToEntity | 63,413,000 | 2025-12-31 | 2 | USD |
SalesAndMarketingExpense | 63,003,000 | 2025-12-31 | 30 | USD |
RetainedEarnings | 42,407,000 | 2025-12-31 | 18 | USD |
PurchaseOfTreasuryShares | 35,576,000 | 2025-12-31 | 15 | USD |
TreasuryShares | 35,576,000 | 2025-12-31 | 12 | USD |
Revenue | 35,509,000 | 2022-06-30 | 9 | USD |
AdjustedWeightedAverageShares | 35,478,331 | 2025-12-31 | 30 | shares |
WeightedAverageShares | 35,478,331 | 2025-12-31 | 30 | shares |
NumberOfSharesIssued | 35,097,190 | 2025-12-31 | 39 | shares |
NumberOfSharesAuthorised | 35,000,000 | 2020-12-31 | 1 | shares |
ProfitLoss | -32,930,000 | 2025-12-31 | 30 | USD |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | -32,930,000 | 2025-12-31 | 30 | USD |
ProfitLossBeforeTax | -32,408,000 | 2025-12-31 | 30 | USD |
GeneralAndAdministrativeExpense | 32,169,000 | 2025-12-31 | 30 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 31,819,000 | 2025-12-31 | 14 | USD |
ProfitLossFromOperatingActivities | -31,788,000 | 2025-12-31 | 30 | USD |
SellingExpense | 30,085,000 | 2025-06-30 | 24 | USD |
ComprehensiveIncome | -27,207,000 | 2025-12-31 | 30 | USD |
TradeAndOtherCurrentReceivables | 26,487,000 | 2025-12-31 | 18 | USD |
TradeReceivables | 22,925,000 | 2025-12-31 | 16 | USD |
CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital | 21,976,000 | 2025-12-31 | 22 | USD |
TradeAndOtherReceivables | 21,109,000 | 2025-12-31 | 16 | USD |
CurrentTradeReceivables | 21,109,000 | 2025-12-31 | 4 | USD |
NotionalAmount | 17,974,000 | 2019-12-31 | 1 | USD |
NotionalAmount | 16,000,000 | 2019-12-31 | 1 | EUR |
CostOfSales | 15,261,000 | 2025-12-31 | 26 | USD |
AdjustmentsForDepreciationAndAmortisationExpense | 14,419,000 | 2025-12-31 | 22 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossInventories | 14,006,000 | 2025-12-31 | 3 | USD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsAndGoodwill | 14,006,000 | 2025-12-31 | 1 | USD |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill | 14,006,000 | 2025-12-31 | 3 | USD |
TradeAndOtherCurrentPayables | 13,477,000 | 2025-12-31 | 18 | USD |
TradeAndOtherPayables | 13,477,000 | 2025-12-31 | 16 | USD |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | 13,475,000 | 2025-12-31 | 7 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsAndGoodwill | 13,341,000 | 2025-12-31 | 18 | USD |
AmortisationIntangibleAssetsOtherThanGoodwill | 12,592,000 | 2025-12-31 | 21 | USD |
IncreaseDecreaseThroughTransactionsWithOwners | 11,974,000 | 2025-12-31 | 22 | USD |
IntangibleAssetsOtherThanGoodwill | 11,525,000 | 2024-12-31 | 12 | USD |
IssueOfEquity | 10,924,000 | 2025-12-31 | 19 | USD |
Goodwill | 10,800,000 | 2024-06-30 | 2 | USD |
IncomeTaxesPaidRefund | 10,287,000 | 2025-12-31 | 17 | USD |
CurrentPortionOfLongtermBorrowings | 10,013,000 | 2025-12-31 | 8 | USD |
TaxExpenseIncomeAtApplicableTaxRate | -9,543,000 | 2025-12-31 | 30 | USD |
ContingentConsiderationRecognisedAsOfAcquisitionDate | 9,540,000 | 2022-06-30 | 4 | USD |
Accruals | 8,573,000 | 2025-12-31 | 18 | USD |
InterestExpenseOnBorrowings | 8,246,000 | 2025-12-31 | 16 | USD |
ForeignExchangeGain | 8,234,000 | 2025-06-30 | 8 | USD |
CurrentTaxExpenseIncome | 7,831,000 | 2025-12-31 | 30 | USD |
FinanceIncome | 7,826,000 | 2025-12-31 | 30 | USD |
NetForeignExchangeGain | 7,724,000 | 2025-12-31 | 9 | USD |
PaymentsForShareIssueCosts | 7,619,000 | 2022-06-30 | 7 | USD |
AcquisitiondateFairValueOfTotalConsiderationTransferred | 7,392,000 | 2022-12-31 | 1 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | 7,309,000 | 2025-12-31 | 13 | USD |
DeferredTaxExpenseIncome | -7,309,000 | 2025-12-31 | 27 | USD |
CurrentAssetsLiabilities | 7,262,000 | 2025-12-31 | 8 | USD |
KeyManagementPersonnelCompensation | 6,976,000 | 2025-12-31 | 30 | USD |
InterestPaidClassifiedAsFinancingActivities | 6,885,000 | 2025-12-31 | 24 | USD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 6,385,000 | 2025-12-31 | 14 | USD |
DeferredTaxLiabilities | 6,222,000 | 2025-12-31 | 14 | USD |
BorrowingCostsCapitalised | 6,027,000 | 2025-12-31 | 2 | USD |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 5,903,000 | 2025-12-31 | 30 | USD |
BorrowingCostsIncurred | 5,843,000 | 2025-06-30 | 3 | USD |
NumberOfOutstandingShareOptions | 5,834,519 | 2024-12-31 | 3 | shares |
OtherComprehensiveIncome | 5,723,000 | 2025-12-31 | 7 | USD |
OtherComprehensiveIncomeBeforeTaxExchangeDifferencesOnTranslationOfForeignOperationsAndHedgesOfNetInvestmentsInForeignOperations | 5,587,000 | 2025-12-31 | 22 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | 5,587,000 | 2025-12-31 | 30 | USD |
PaymentsToAcquireOrRedeemEntitysShares | 5,578,000 | 2025-12-31 | 16 | USD |
ReserveOfExchangeDifferencesOnTranslation | -5,225,000 | 2025-12-31 | 18 | USD |
ContractLiabilities | 5,100,000 | 2025-12-31 | 13 | USD |
CurrentContractLiabilities | 5,100,000 | 2025-12-31 | 12 | USD |
DirectorsRemunerationExpense | 4,978,000 | 2025-12-31 | 30 | USD |
DeferredTaxAssets | 4,906,000 | 2025-12-31 | 18 | USD |
LeaseLiabilities | 4,787,000 | 2025-12-31 | 32 | USD |
RightofuseAssets | 4,207,000 | 2025-12-31 | 32 | USD |
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 3,976,000 | 2025-12-31 | 14 | USD |
NoncurrentLeaseLiabilities | 3,582,000 | 2025-12-31 | 18 | USD |
NetDeferredTaxAssets | 3,030,000 | 2022-03-31 | 4 | USD |
TradeAndOtherPayablesToTradeSuppliers | 3,015,000 | 2025-12-31 | 18 | USD |
CurrentPrepayments | 2,954,000 | 2025-12-31 | 18 | USD |
DecreaseThroughPerformanceObligationBeingSatisfiedContractLiabilities | 2,616,000 | 2025-12-31 | 12 | USD |
GainLossOnHedgeIneffectivenessRecognisedInProfitOrLoss | 2,453,000 | 2025-12-31 | 5 | USD |
ReclassificationAdjustmentsOnCashFlowHedgesBeforeTax | -2,453,000 | 2025-12-31 | 7 | USD |
GainsLossesOnCashFlowHedgesBeforeTax | -2,298,000 | 2025-12-31 | 7 | USD |
PropertyPlantAndEquipment | 2,216,000 | 2025-12-31 | 32 | USD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -2,180,000 | 2025-12-31 | 22 | USD |
ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax | -2,146,000 | 2025-12-31 | 4 | USD |
AdjustmentsForDeferredTaxExpense | -2,092,000 | 2021-12-31 | 3 | USD |
NoncurrentDerivativeFinancialLiabilities | 2,075,000 | 2025-12-31 | 4 | USD |
GainsLossesOnCashFlowHedgesNetOfTax | -2,010,000 | 2025-12-31 | 4 | USD |
DeferredTaxRelatingToItemsChargedOrCreditedDirectlyToEquity | -1,770,000 | 2021-12-31 | 2 | USD |
PayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 1,658,000 | 2025-12-31 | 18 | USD |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 1,637,000 | 2025-12-31 | 22 | USD |
ExpenseFromEquitysettledSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 1,609,000 | 2022-06-30 | 8 | USD |
AllowanceAccountForCreditLossesOfFinancialAssets | 1,558,000 | 2023-06-30 | 10 | USD |
GainsLossesRecognisedInProfitOrLossExcludingExchangeDifferencesFairValueMeasurementLiabilities | 1,417,000 | 2020-12-31 | 2 | USD |
CashOutflowForLeases | 1,384,000 | 2025-12-31 | 22 | USD |
DeferredTaxLiabilityAsset | 1,316,000 | 2025-12-31 | 21 | USD |
RecoverableAmountOfAssetOrCashgeneratingUnit | 1,296,000 | 2025-12-31 | 1 | USD |
CurrentLeaseLiabilities | 1,205,000 | 2025-12-31 | 18 | USD |
IncreaseThroughBusinessCombinationsContractLiabilities | 1,120,000 | 2022-12-31 | 1 | USD |
NoncurrentPayables | 1,120,000 | 2025-12-31 | 4 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 1,060,000 | 2025-12-31 | 22 | USD |
NumberOfInstrumentsOrInterestsIssuedOrIssuable | 1,005,929 | 2023-06-30 | 3 | shares |
NumberOfSharesIssuedAndFullyPaid | 985,610 | 2020-12-31 | 3 | shares |
RevaluationIncreaseDecreaseIntangibleAssetsOtherThanGoodwill | 900,000 | 2024-06-30 | 1 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 863,000 | 2025-12-31 | 19 | USD |
PaymentsForDebtIssueCosts | 847,000 | 2024-12-31 | 5 | USD |
IncreaseDecreaseInAllowanceAccountForCreditLossesOfFinancialAssets | -767,000 | 2023-06-30 | 16 | USD |
ShareIssueRelatedCost | 733,000 | 2023-06-30 | 4 | USD |
NumberOfSharesIssuedButNotFullyPaid | 720,558 | 2022-03-31 | 1 | shares |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | 709,000 | 2025-12-31 | 13 | USD |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | -692,000 | 2025-12-31 | 22 | USD |
ProceedsFromExerciseOfOptions | 669,000 | 2025-12-31 | 10 | USD |
DepreciationPropertyPlantAndEquipment | 606,000 | 2025-12-31 | 24 | USD |
AdditionsToRightofuseAssets | 602,000 | 2025-12-31 | 14 | USD |
ContractAssets | 584,000 | 2025-12-31 | 12 | USD |
CurrentContractAssets | 584,000 | 2025-12-31 | 12 | USD |
ShorttermDepositsNotClassifiedAsCashEquivalents | 571,000 | 2025-12-31 | 18 | USD |
IncomeTaxExpenseContinuingOperations | 522,000 | 2025-12-31 | 30 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 480,000 | 2024-12-31 | 3 | USD |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 480,000 | 2024-12-31 | 3 | USD |
OtherCurrentReceivables | 477,000 | 2025-12-31 | 18 | USD |
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes | 452,000 | 2019-12-31 | 1 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 448,000 | 2025-12-31 | 22 | USD |
NumberOfShareOptionsExercisableInSharebasedPaymentArrangement | 376,563 | 2022-12-31 | 1 | pure |
ProceedsFromIssueOfOrdinaryShares | 374,000 | 2025-12-31 | 10 | USD |
InterestPayable | 369,000 | 2019-12-31 | 1 | USD |
OtherNoncurrentAssets | 360,000 | 2025-12-31 | 8 | USD |
InterestExpenseOnLeaseLiabilities | 324,000 | 2025-12-31 | 30 | USD |
OtherCurrentFinancialLiabilities | 282,000 | 2023-06-30 | 7 | USD |
ReversalAllowanceAccountForCreditLossesOfFinancialAssets | 275,000 | 2020-12-31 | 2 | USD |
IncreaseDecreaseThroughExerciseOfOptions | 243,000 | 2025-12-31 | 10 | USD |
OtherPayables | 231,000 | 2025-12-31 | 18 | USD |
OtherComprehensiveIncomeBeforeTaxCashFlowHedges | 155,000 | 2025-12-31 | 4 | USD |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 137,000 | 2025-12-31 | 11 | USD |
OtherComprehensiveIncomeNetOfTaxCashFlowHedges | 136,000 | 2025-12-31 | 4 | USD |
ReserveOfCashFlowHedges | 136,000 | 2025-12-31 | 4 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipment | 126,000 | 2025-12-31 | 18 | USD |
InterestIncomeOnDeposits | 102,000 | 2025-12-31 | 6 | USD |
InterestReceivedClassifiedAsInvestingActivities | 99,000 | 2025-12-31 | 10 | USD |
ExpenseRelatingToLeasesOfLowvalueAssetsForWhichRecognitionExemptionHasBeenUsed | 96,000 | 2019-12-31 | 1 | USD |
RevenueFromInterest | 90,000 | 2025-06-30 | 8 | USD |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 83,000 | 2025-12-31 | 30 | USD |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 48,221 | 2025-12-31 | 11 | shares |
IncreaseDecreaseInNumberOfOrdinarySharesIssued | 44,086 | 2025-12-31 | 14 | shares |
NumberOfInstrumentsOtherEquityInstrumentsGranted | 44,086 | 2025-06-30 | 3 | shares |
IncreaseDecreaseThroughOtherChangesPropertyPlantAndEquipment | 36,000 | 2021-12-31 | 2 | USD |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | 34,000 | 2025-12-31 | 30 | USD |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 28,340 | 2025-12-31 | 24 | shares |
ExpenseFromSharebasedPaymentTransactionsWithEmployees | 21,000 | 2022-06-30 | 3 | USD |
GainsLossesOnExchangeDifferencesOnTranslationNetOfTax | -21,000 | 2021-12-31 | 1 | USD |
IncomeTaxRelatingToCashFlowHedgesOfOtherComprehensiveIncome | 19,000 | 2025-12-31 | 4 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLoss | 19,000 | 2025-12-31 | 7 | USD |
NumberOfOtherEquityInstrumentsForfeitedInSharebasedPaymentArrangement | 16,684 | 2024-12-31 | 1 | shares |
Inventories | 13,000 | 2023-06-30 | 4 | USD |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 6,458 | 2025-12-31 | 18 | shares |
ForeignExchangeLoss | 5,000 | 2025-12-31 | 21 | USD |
NumberOfShareOptionsExpiredInSharebasedPaymentArrangement | 2,500 | 2025-12-31 | 8 | shares |
AverageNumberOfEmployees | 622 | 2025-12-31 | 9 | employee |
NumberOfEmployees | 599 | 2025-12-31 | 9 | employee |
NumberOfEmployees | 229 | 2021-12-31 | 3 | Employee |
AverageNumberOfEmployees | 186 | 2021-12-31 | 3 | Employee |
WeightedAverageSharePriceShareOptionsGranted2019 | 15 | 2021-11-30 | 5 | USD/shares |
ExercisePriceShareOptionsGranted2019 | 15 | 2021-11-30 | 5 | USD/shares |
WeightedAverageSharePrice2019 | 9 | 2021-07-31 | 2 | USD/shares |
WeightedAverageSharePrice2019 | 7 | 2021-07-31 | 2 | EUR/shares |
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement2019 | 7 | 2022-12-31 | 1 | USD/shares |
WeightedAverageExercisePriceOfOtherEquityInstrumentsGrantedInSharebasedPaymentArrangement2019 | 3 | 2020-12-31 | 1 | USD/shares |
BasicEarningsLossPerShare | -1 | 2025-12-31 | 30 | USD/shares |
DilutedEarningsLossPerShare | -1 | 2025-12-31 | 30 | USD/shares |
DescriptionOfExpectedVolatilityShareOptionsGranted | 1 | 2021-11-30 | 6 | pure |
PercentageOfEntitysRevenue | 0 | 2024-06-30 | 1 | pure |
ApplicableTaxRate | 0 | 2023-06-30 | 16 | pure |
DescriptionOfDiscountRatesAppliedToCashFlowProjections | 0 | 2024-12-31 | 3 | pure |
WeightedAverageLesseesIncrementalBorrowingRateAppliedToLeaseLiabilitiesRecognisedAtDateOfInitialApplicationOfIFRS16 | 0 | 2025-12-31 | 11 | pure |
DescriptionOfGrowthRateUsedToExtrapolateCashFlowProjections | 0 | 2024-12-31 | 2 | pure |
AverageEffectiveTaxRate | -0 | 2025-12-31 | 14 | pure |
DescriptionOfRiskFreeInterestRateShareOptionsGranted | 0 | 2021-09-30 | 4 | pure |
ParValuePerShare | 0 | 2020-12-31 | 1 | EUR/shares |
ImpairmentLoss | 0 | 2024-12-31 | 8 | USD |
IncreaseDecreaseThroughExerciseOfWarrantsEquity | 0 | 2024-12-31 | 4 | USD |
IssuedCapital | 0 | 2025-12-31 | 25 | USD |
OtherAdjustmentsToReconcileProfitLoss | 0 | 2022-12-31 | 4 | USD |
ParValuePerShare | 0 | 2021-12-31 | 2 | USD/shares |
PaymentsOfOtherEquityInstruments | 0 | 2022-12-31 | 4 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 0 | 2025-12-31 | 22 | USD |
ShorttermBorrowings | 0 | 2022-12-31 | 8 | USD |
TaxEffectFromChangeInTaxRate | 0 | 2025-12-31 | 21 | USD |
AccrualsClassifiedAsNoncurrent | 0 | 2023-06-30 | 4 | USD |
AdjustmentsForDecreaseIncreaseInInventories | 0 | 2025-12-31 | 13 | USD |
GainsLossesOnFinancialLiabilitiesAtFairValueThroughProfitOrLossClassifiedAsHeldForTrading | 0 | 2022-12-31 | 3 | USD |
DilutiveEffectOfContingentlyIssuableSharesOnWeightedAverageNumberOfOrdinaryShares | 0 | 2025-12-31 | 10 | shares |
OtherCurrentLiabilities | 0 | 2024-12-31 | 4 | USD |
What to be careful about
What this model itself distrusts about GRSD's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- there is no operating profit to value; valuation rests on EV/revenue (0.9x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless