| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 0 | 58 | 73 | 84 | 88 | 95 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 0 | 13 | 13 | 11 | 15 | 12 |
| Total Liabilities | 0 | 76 | 90 | 100 | 108 | 112 |
| AssetsFixed Assets | 0 | 10 | 10 | 9 | 9 | 9 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 0 | 66 | 81 | 91 | 99 | 103 |
| Total Assets | 0 | 76 | 90 | 100 | 108 | 112 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -31 | -8 | 6 | 1 |
| Cash from Investing | 0 | 38 | 3 | 5 | 4 |
| Cash from Financing | 0 | 0 | 0 | -4 | -5 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 0 | -42 | -8 | 6 | 0 |
| FCF Margin | — | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
JGTL · NO_BASE
Guides on how to read this kind of business and the numbers that matter.