| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 16 | 16 | 16 | 16 |
| Reserves | 0 | 21 | 31 | 37 | 44 |
| Borrowings | 0 | 0 | 0 | 2 | 4 |
| Other Liabilities | 0 | 6 | 7 | 12 | 17 |
| Total Liabilities | 0 | 43 | 55 | 68 | 81 |
| AssetsFixed Assets | 0 | 11 | 12 | 16 | 17 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 0 | 33 | 42 | 52 | 64 |
| Total Assets | 0 | 43 | 55 | 68 | 81 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -15 | 6 | 4 |
| Cash from Investing | 0 | -13 | -5 | -8 |
| Cash from Financing | 0 | 30 | 0 | 4 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 0 | -27 | 0 | -5 |
| FCF Margin | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
HARSHDEEP · NO_BASE
Guides on how to read this kind of business and the numbers that matter.