| Line item | FY25 | FY26 | FY26 |
|---|---|---|---|
| LiabilitiesEquity Capital | 17 | 24 | 24 |
| Reserves | 93 | 188 | 215 |
| Borrowings | 60 | 57 | 68 |
| Other Liabilities | 86 | 53 | 95 |
| Total Liabilities | 257 | 322 | 403 |
| AssetsFixed Assets | 37 | 39 | 49 |
| CWIP | 0 | 0 | 2 |
| Investments | 0 | 0 | 5 |
| Other Assets | 220 | 283 | 347 |
| Total Assets | 257 | 322 | 403 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | -4 | -57 |
| Cash from Investing | -6 | -22 |
| Cash from Financing | 13 | 88 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | -11 | -75 |
| FCF Margin | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
AIRFLOA · NO_BASE
Guides on how to read this kind of business and the numbers that matter.