| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 19 | 25 | 25 |
| Reserves | 0 | 6 | 14 | 36 | 173 | 162 |
| Borrowings | 0 | 20 | 57 | 48 | 73 | 46 |
| Other Liabilities | 10 | 19 | 35 | 52 | 66 | 54 |
| Total Liabilities | 11 | 46 | 106 | 155 | 336 | 287 |
| AssetsFixed Assets | 0 | 0 | 40 | 47 | 51 | 80 |
| CWIP | 0 | 1 | 0 | 1 | 16 | 2 |
| Investments | 0 | 0 | 0 | 0 | 2 | 27 |
| Other Assets | 11 | 44 | 66 | 107 | 268 | 178 |
| Total Assets | 11 | 46 | 106 | 155 | 336 | 287 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -20 | 9 | 6 | -35 |
| Cash from Investing | 0 | -1 | -34 | -8 | -65 |
| Cash from Financing | 0 | 22 | 29 | 3 | 94 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 0 | -22 | -24 | -3 | -73 |
| FCF Margin | — | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
TRUECOLORS · NO_BASE
Guides on how to read this kind of business and the numbers that matter.