| Line item | FY25 | FY26 | FY26 |
|---|---|---|---|
| LiabilitiesEquity Capital | 79 | 158 | 158 |
| Reserves | 85 | 12 | 16 |
| Borrowings | 11 | 9 | 10 |
| Other Liabilities | 31 | 36 | 40 |
| Total Liabilities | 206 | 215 | 223 |
| AssetsFixed Assets | 149 | 151 | 150 |
| CWIP | 0 | 0 | 0 |
| Investments | 14 | 14 | 14 |
| Other Assets | 43 | 50 | 59 |
| Total Assets | 206 | 215 | 223 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | -1 | 6 |
| Cash from Investing | -162 | -3 |
| Cash from Financing | 165 | -2 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | -1 | 3 |
| FCF Margin | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
ABATEAS · NO_BASE
Guides on how to read this kind of business and the numbers that matter.