| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 13 | 13 | 18 |
| Reserves | 3 | 5 | 9 | 8 | 17 | 70 |
| Borrowings | 5 | 7 | 10 | 10 | 14 | 13 |
| Other Liabilities | 4 | 10 | 22 | 21 | 16 | 9 |
| Total Liabilities | 12 | 22 | 41 | 51 | 59 | 110 |
| AssetsFixed Assets | 1 | 1 | 6 | 6 | 6 | 9 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 5 |
| Other Assets | 11 | 20 | 36 | 45 | 53 | 96 |
| Total Assets | 12 | 22 | 41 | 51 | 59 | 110 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | 3 | -40 |
| Cash from Investing | -2 | -8 |
| Cash from Financing | -2 | 50 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | 2 | -43 |
| FCF Margin | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
TRADEUNO · NO_BASE
Guides on how to read this kind of business and the numbers that matter.