| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 4 | 5 | 10 | 15 | 19 | 19 |
| Reserves | 0 | 4 | 28 | 31 | 52 | 84 | 88 |
| Borrowings | 7 | 13 | 8 | 7 | 0 | 6 | 3 |
| Other Liabilities | 9 | 7 | 8 | 9 | 9 | 7 | 4 |
| Total Liabilities | 17 | 28 | 49 | 57 | 76 | 115 | 114 |
| AssetsFixed Assets | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 1 | 1 | 0 | 18 | 8 |
| Other Assets | 17 | 27 | 47 | 55 | 75 | 96 | 106 |
| Total Assets | 17 | 28 | 49 | 57 | 76 | 115 | 114 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -11 | -8 | -11 | 3 | -10 | -23 |
| Cash from Investing | 0 | -1 | 0 | 0 | 1 | -6 |
| Cash from Financing | 11 | 8 | 12 | -2 | 9 | 33 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -11 | -8 | -11 | 2 | -10 | -23 |
| FCF Margin | — | — | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
SEML · NO_BASE
Guides on how to read this kind of business and the numbers that matter.