| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 11 | 13 | 7 | 11 | 14 | 20 | 22 | 29 |
| Borrowings | 0 | 2 | 7 | 7 | 4 | 5 | 2 | 3 |
| Other Liabilities | 1 | 3 | 8 | 7 | 8 | 16 | 14 | 17 |
| Total Liabilities | 16 | 21 | 36 | 37 | 40 | 54 | 51 | 62 |
| AssetsFixed Assets | 5 | 4 | 18 | 25 | 25 | 30 | 31 | 31 |
| CWIP | 0 | 5 | 1 | 0 | 4 | 1 | 0 | 2 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 11 | 12 | 16 | 12 | 10 | 23 | 20 | 29 |
| Total Assets | 16 | 21 | 36 | 37 | 40 | 54 | 51 | 62 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 0 | 4 | 6 | 9 | 8 | 2 | 8 |
| Cash from Investing | -1 | -1 | -5 | -11 | -7 | -6 | -2 | -4 |
| Cash from Financing | -3 | -1 | 2 | 5 | -1 | -3 | 0 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | -1 | -1 | -5 | 2 | 2 | -1 | 3 |
| FCF Margin | — | — | — | — | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
BRPL · NO_BASE
Guides on how to read this kind of business and the numbers that matter.