Price
Market Cap
Sector
Services
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 28 | 28 | 44 | 44 | 44 | 44 | 44 |
| Reserves | 14 | 15 | 70 | 55 | 37 | 43 | 32 |
| Borrowings | 1 | 1 | 4 | 1 | 8 | 1 | 0 |
| Other Liabilities | 1 | 1 | 2 | 0 | 0 | 0 | 0 |
| Total Liabilities | 45 | 46 | 120 | 100 | 90 | 88 | 77 |
| AssetsFixed Assets | 0 | 0 | 21 | 5 | 5 | 5 | 5 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 4 | 7 | 51 | 50 | 43 | 49 | 35 |
| Other Assets | 41 | 39 | 49 | 45 | 41 | 34 | 36 |
| Total Assets | 45 | 46 | 120 | 100 | 90 | 88 | 77 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 17 | -11 | 1 | 10 | -5 |
| Cash from Investing | 0 | -13 | -66 | -1 | -2 | -2 |
| Cash from Financing | -0 | -0 | 73 | -1 | 0 | -0 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 2 | 17 | -11 | 1 | 10 | -5 |
| 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.
PRISMX · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.