| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 5 | 7 | 7 |
| Reserves | 1 | 1 | 2 | 15 | 16 |
| Borrowings | 2 | 5 | 10 | 8 | 7 |
| Other Liabilities | 3 | 3 | 5 | 10 | 13 |
| Total Liabilities | 6 | 10 | 22 | 40 | 44 |
| AssetsFixed Assets | 1 | 1 | 1 | 1 | 3 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 6 | 9 | 21 | 38 | 41 |
| Total Assets | 6 | 10 | 22 | 40 | 44 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | -0 | -2 | -2 | -7 |
| Cash from Investing | -0 | -0 | -1 | -6 |
| Cash from Financing | 1 | 3 | 7 | 9 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -1 | -2 | -2 | -9 |
| FCF Margin | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
APPL · NO_BASE
Guides on how to read this kind of business and the numbers that matter.