| Line item | FY25 | FY26 |
|---|---|---|
| LiabilitiesEquity Capital | 17 | 22 |
| Reserves | 21 | 84 |
| Borrowings | 1 | 3 |
| Other Liabilities | 9 | 9 |
| Total Liabilities | 48 | 118 |
| AssetsFixed Assets | 1 | 28 |
| CWIP | 0 | 0 |
| Investments | 1 | 1 |
| Other Assets | 46 | 89 |
| Total Assets | 48 | 118 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | -3 | -11 |
| Cash from Investing | -1 | -33 |
| Cash from Financing | 4 | 48 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | -3 | -28 |
| FCF Margin | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
ADCOUNTY · NO_BASE
Guides on how to read this kind of business and the numbers that matter.