| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 17 | 23 |
| Reserves | 0 | 1 | 5 | 19 | 131 |
| Borrowings | 0 | 10 | 18 | 36 | 47 |
| Other Liabilities | 5 | 2 | 13 | 28 | 23 |
| Total Liabilities | 5 | 14 | 36 | 100 | 224 |
| AssetsFixed Assets | 2 | 5 | 7 | 16 | 21 |
| CWIP | 0 | 0 | 0 | 8 | 8 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 3 | 8 | 29 | 76 | 195 |
| Total Assets | 5 | 14 | 36 | 100 | 224 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | -3 | -6 | -14 | -35 |
| Cash from Investing | — | -3 | -2 | -17 | -7 |
| Cash from Financing | — | 6 | 8 | 31 | 92 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | — | -6 | -8 | -31 | -42 |
| FCF Margin | — | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
INDOSMC · NO_BASE
Guides on how to read this kind of business and the numbers that matter.