I calculated it as 9L equivalent cases for logistics...

I calculated it as 9L equivalent cases for logistics calculations.

GMV wise it appears to retail for about $70-90 / 5.68L = $12.32 - $15.84 per Litre x 1M litres pa = $12.32-$15.84M x 0.7 wholesale price = $8.6-$11.1M pa.

Say about $10M GMV value now & $30M forecast in 3 years. Kaddy's technology will form a key part of brewery's expansion strategy so expect a significant amount of this to go via Kaddy.

$600k - $1.8M pa potential Kaddy GMV revenue at 6% skim rate at 100% via Kaddy. Then you have the logistics fees per case equivalent. Adjust accordingly for expected volumes via Kaddy.