Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 9 | 10 | 12 | 14 | 16 | 18 | 20 | 22 |
| Borrowings | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 0 |
| Other Liabilities | 3 | 3 | 5 | 3 | 3 | 4 | 6 | 4 |
| Total Liabilities | 18 | 21 | 24 | 23 | 23 | 27 | 31 | 30 |
| AssetsFixed Assets | 4 | 4 | 3 | 6 | 7 | 6 | 5 | 5 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Other Assets | 14 | 16 | 20 | 17 | 17 | 21 | 25 | 24 |
| Total Assets | 18 | 21 | 24 | 23 | 23 | 27 | 31 | 30 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | 1 | 1 | -1 | 4 | 6 | -5 | 4 |
| Cash from Investing | -1 | -1 | -1 | 1 | -4 | -2 | 0 | -3 |
| Cash from Financing | 4 | -1 | 0 | -0 | -1 | -1 | -0 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | 1 | 0 | -1 | 0 | 4 | -5 | 5 |
| FCF Margin | — | — | — | — | — | — | — | — |
For capital-heavy businesses (telecom, power, heavy manufacturing) reported profit ignores the cash needed just to stand still. We'd systematically overvalue it, so we don't show a number.
VERA · CAPITAL_INTENSIVE
Guides on how to read this kind of business and the numbers that matter.