| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 7 | 9 | 17 | 24 | 24 | 24 |
| Reserves | -0 | 0 | 2 | 5 | 14 | 8 | 8 | 11 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 0 | 0 | 1 | 1 | 0 | 1 | 2 | 3 |
| Total Liabilities | 0 | 1 | 10 | 15 | 31 | 33 | 34 | 38 |
| AssetsFixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| CWIP | 0 | 0 | 0 | 3 | 9 | 18 | 24 | 28 |
| Investments | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 |
| Other Assets | 0 | 1 | 8 | 11 | 22 | 14 | 9 | 9 |
| Total Assets | 0 | 1 | 10 | 15 | 31 | 33 | 34 | 38 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -0 | -0 | 0 | -7 | -0 | -0 | -4 | 1 |
| Cash from Investing | 0 | 0 | 0 | -2 | -5 | -15 | 5 | -2 |
| Cash from Financing | 0 | 0 | 0 | 9 | 5 | 16 | 0 | 3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -0 | -0 | 0 | -7 | -4 | -6 | -15 | -7 |
| FCF Margin | — | — | — | — | — | — | — | — |
For capital-heavy businesses (telecom, power, heavy manufacturing) reported profit ignores the cash needed just to stand still. We'd systematically overvalue it, so we don't show a number.
ACHYUT · CAPITAL_INTENSIVE
Guides on how to read this kind of business and the numbers that matter.