Australian Oilseeds Holdings Limited
COOT Consumer Defensive Packaged Foods
Australian Oilseeds Holdings Limited’s revenue for fiscal 2025 (year ended June 2025) was $27.0 million, up 22.1% from fiscal 2024. In the quarter to December 2025, EPS grew 106.6% and free cash flow fell 52,908.2%, each against the same quarter a year earlier. Revenue growth for three consecutive years.
Follow COOT
Australian Oilseeds Holdings Limited (COOT) Beneish M-score
Australian Oilseeds Holdings Limited's Beneish M-score for fiscal 2025 is −2.01; values above −1.78 are the model's flag for possible earnings manipulation — a statistical screen, not a finding.
Beneish M-score, annual
Embed this chart
Annual newest first
| Period | Beneish M-score | Change (points) |
|---|---|---|
| FY2025 | −2.01 | 3.20 |
| FY2024 | −5.21 | — |
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Days’ sales in receivables index | 1.08 | — | 0.99 | |
| Gross margin index | 2.11 | — | 1.12 | |
| Asset quality index | 0.76 | — | 0.31 | |
| Sales growth index | 1.22 | — | 1.09 | |
| Depreciation index | 0.75 | — | 0.09 | |
| SG&A index | 0.79 | — | −0.14 | |
| Total accruals to total assets | (0.07) | — | −0.33 | |
| Leverage index | 0.89 | — | −0.29 | |
| Beneish M-score | Elevated | −2.01 | ||
How the Beneish M-score works
M = −4.84 + 0.920 × DSRI + 0.528 × GMI + 0.404 × AQI + 0.892 × SGI + 0.115 × DEPI − 0.172 × SGAI + 4.679 × TATA − 0.327 × LVGI (Beneish, 1999): eight changes in the accounts from one fiscal year to the next, which the model weighs for the pattern seen in companies that later restated their earnings. Higher is worse.
| below −2.22 | Low — no pattern the model associates with manipulation |
|---|---|
| −2.22 to −1.78 | Elevated |
| above −1.78 | Flagged by the model |
−1.78 is the cut-off usually quoted from the paper, −2.22 a common conservative one. A statistical screen, not a finding of wrongdoing.
When asset quality, depreciation or SG&A cannot be worked out, that index is set to 1, as Beneish did, and the breakdown says so; with all three missing there is no score. Depreciation includes amortisation, and asset quality leaves out securities. Not worked out for banks, insurers and REITs.
Beneish M-score against peers
| Company | Beneish M-score |
|---|---|
| HAIN The Hain Celestial Group, Inc. compare | −4.4× |
| BRLS Borealis Foods Inc. compare | −3.8× |
| COOT Australian Oilseeds Holdings Limited | −2.0× |
| LSF Laird Superfood, Inc. compare | −2.0× |
| JVA Coffee Holding Co., Inc. compare | −1.5× |
| BOF BranchOut Food Inc. compare | −0.8× |
| UCFI CN Healthy Food Tech Group Corp compare | 0.0× |
| YGFGF YanGuFang International Group Co., Ltd. compare | — |
| SRXH SRX Global Inc. compare | — |
What Beneish M-score is
The Beneish M-Score combines eight year-on-year changes in the accounts into a statistical screen for patterns seen in companies that overstated earnings.
−4.84 + 0.920 × DSRI + 0.528 × GMI + 0.404 × AQI + 0.892 × SGI + 0.115 × DEPI − 0.172 × SGAI + 4.679 × TATA − 0.327 × LVGI