| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 4 | 4 | 5 |
| Reserves | 2 | 5 | 9 | 22 | 36 |
| Borrowings | 1 | 0 | 0 | 1 | 1 |
| Other Liabilities | 1 | 3 | 2 | 1 | 2 |
| Total Liabilities | 4 | 8 | 15 | 28 | 44 |
| AssetsFixed Assets | 1 | 1 | 3 | 6 | 13 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 3 | 7 | 12 | 22 | 31 |
| Total Assets | 4 | 8 | 15 | 28 | 44 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 2 | 2 | 3 |
| Cash from Investing | -1 | -1 | -3 | -17 |
| Cash from Financing | -0 | -0 | 3 | 21 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 1 | 2 | -0 | -7 |
| FCF Margin | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
INFINITY · NO_BASE
Guides on how to read this kind of business and the numbers that matter.