| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 10 | 14 | 14 |
| Reserves | 35 | 44 | 74 | 98 | 195 | 217 |
| Borrowings | 2 | 8 | 13 | 14 | 13 | 12 |
| Other Liabilities | 8 | 12 | 15 | 25 | 25 | 25 |
| Total Liabilities | 46 | 65 | 102 | 148 | 247 | 269 |
| AssetsFixed Assets | 7 | 16 | 31 | 42 | 42 | 49 |
| CWIP | 3 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 13 |
| Other Assets | 35 | 49 | 71 | 106 | 205 | 207 |
| Total Assets | 46 | 65 | 102 | 148 | 247 | 269 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 7 | 5 | 35 | 24 | -38 |
| Cash from Investing | -4 | -12 | -29 | -29 | -26 |
| Cash from Financing | -1 | 5 | 4 | 0 | 81 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 3 | -1 | 17 | 9 | -48 |
| FCF Margin | — | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
MSECL · NO_BASE
Guides on how to read this kind of business and the numbers that matter.