| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 12 | 12 |
| Reserves | -10 | -6 | -7 | -8 | -11 | -10 | 3 | 4 |
| Borrowings | 29 | 22 | 20 | 21 | 21 | 23 | 8 | 7 |
| Other Liabilities | 5 | 4 | 4 | 3 | 4 | 3 | 3 | 3 |
| Total Liabilities | 30 | 26 | 22 | 21 | 20 | 22 | 27 | 26 |
| AssetsFixed Assets | 21 | 16 | 16 | 13 | 13 | 14 | 13 | 16 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 10 | 9 | 6 | 8 | 7 | 7 | 11 | 10 |
| Total Assets | 30 | 26 | 22 | 21 | 20 | 22 | 27 | 26 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 0 | 1 | 2 | 0 | -0 | 0 | 1 |
| Cash from Investing | -0 | 4 | 7 | 1 | 0 | 0 | -2 | -4 |
| Cash from Financing | -3 | -4 | -6 | -5 | -1 | 0 | 1 | 2 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 4 | 8 | 3 | 0 | -1 | -1 | -2 |
| FCF Margin | — | — | — | — | — | — | — | — |
This looks cyclical, and we don't have enough quarters to establish a through-cycle earnings base. Valuing it off the current point in the cycle would be misleading.
APTPACK · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.