Edtech enabler partnering with IIMs, IITs & universities to run online degree/certification programs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 15 | 15 | 20 | 22 | 22 |
| Reserves | 30 | 33 | 40 | 60 | 102 | 151 | 341 | 339 |
| Borrowings | 26 | 23 | 20 | 34 | 25 | 64 | 48 | 8 |
| Other Liabilities | 9 | 12 | 18 | 54 | 59 | 41 | 328 | 61 |
| Total Liabilities | 81 | 84 | 93 | 163 | 202 | 277 | 740 | 429 |
| AssetsFixed Assets | 2 | 2 | 1 | 20 | 17 | 16 | 14 | 9 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 22 | 22 | 16 | 16 | 0 | 0 | 0 | 70 |
| Other Assets | 57 | 61 | 76 | 127 | 184 | 261 | 726 | 349 |
| Total Assets | 81 | 84 | 93 | 163 | 202 | 277 | 740 | 429 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 2 | 2 | 3 | -17 | -23 | 57 |
| Cash from Investing | — | -1 | 8 | -8 | 47 | -4 | -112 |
| Cash from Financing | — | -5 | -5 | -5 | -18 | 14 | 73 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | — | 2 | 2 | 0 | -17 | -28 | 57 |
| FCF Margin | — | — | — | — | — | — | — |
This looks cyclical, and we don't have enough quarters to establish a through-cycle earnings base. Valuing it off the current point in the cycle would be misleading.
JARO · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.