| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 20 | 20 | 20 |
| Reserves | 28 | 39 | 64 | 78 | 95 | 119 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 8 | 25 | 14 | 48 | 21 | 58 |
| Total Liabilities | 36 | 64 | 78 | 146 | 136 | 197 |
| AssetsFixed Assets | 3 | 2 | 1 | 1 | 1 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 28 | 30 | 62 | 120 | 102 | 124 |
| Other Assets | 6 | 32 | 15 | 25 | 33 | 72 |
| Total Assets | 36 | 64 | 78 | 146 | 136 | 197 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 23 | 10 | 49 | 2 |
| Cash from Investing | -6 | -1 | -29 | -52 | -1 |
| Cash from Financing | 0 | 0 | 0 | 0 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 0 | 23 | 10 | 49 | 2 |
| FCF Margin | — | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
UNIFIED · NO_BASE
Guides on how to read this kind of business and the numbers that matter.