| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 3 | 4 | 8 | 8 | 8 |
| Reserves | 1 | 4 | 7 | 9 | 7 | 10 | 15 |
| Borrowings | 0 | 1 | 3 | 4 | 3 | 2 | 3 |
| Other Liabilities | 0 | 2 | 4 | 4 | 4 | 9 | 7 |
| Total Liabilities | 2 | 8 | 17 | 22 | 22 | 29 | 33 |
| AssetsFixed Assets | 0 | 1 | 2 | 3 | 5 | 7 | 10 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Investments | 0 | 0 | 1 | 1 | 2 | 1 | 1 |
| Other Assets | 2 | 7 | 14 | 18 | 15 | 21 | 22 |
| Total Assets | 2 | 8 | 17 | 22 | 22 | 29 | 33 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -0 | 0 | -2 | -1 | 2 | 6 |
| Cash from Investing | 2 | -3 | -1 | -3 | -0 | -3 |
| Cash from Financing | 0 | 2 | 5 | 3 | -1 | -2 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -0 | -0 | -3 | -3 | -1 | 1 |
| 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.
NIDHGRN · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.