Price
Market Cap
Sector
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
| Reserves | -31 | -32 | -32 | -33 | -33 | -33 | -34 | -34 |
| Borrowings | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 |
| Other Liabilities | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 |
| Total Liabilities | 12 | 12 | 11 | 11 | 11 | 11 | 10 | 10 |
| AssetsFixed Assets | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Total Assets | 12 | 12 | 11 | 11 | 11 | 11 | 10 | 10 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Cash from Investing | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Cash from Financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| FCF Margin | — | — | — | — | — | — | — | — |
An earnings-based reverse DCF needs positive, normalized profits. This business doesn't have them yet, so any 'fair value' would be fiction.
CITURGIA · LOSS_MAKING
Guides on how to read this kind of business and the numbers that matter.