Realloys Inc.
ALOYNasdaqCIK 1567900MaterialsFiscal year ends Dec 31
Income statement
| Line item | Unit | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q4 FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q4 FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $m | 0.7Revenue, Q3 FY2023, three months to 2023-09-30$728.5k. XBRL concept us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | 0.8Revenue, Q4 FY2023, three months to 2023-12-31$781.2k. XBRL concept us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax. 10-K filed 2025-03-21, accession 0001437749-25-008773. Derived: 12-month figure less the 9-month figure.Report this figure | 0.6Revenue, Q1 FY2024, three months to 2024-03-31$649.4k. XBRL concept us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | 0.7Revenue, Q2 FY2024, three months to 2024-06-30$684.7k. XBRL concept us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | 0.6Revenue, Q3 FY2024, three months to 2024-09-30$647.8k. XBRL concept us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 0.6Revenue, Q4 FY2024, three months to 2024-12-31$585.0k. XBRL concept us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Revenue, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 0.4Revenue, Q2 FY2025, three months to 2025-06-30$440.0k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | 0.7Revenue, Q3 FY2025, three months to 2025-09-30$697.0k. XBRL concept us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 0.6Revenue, Q4 FY2025, three months to 2025-12-31$628.4k. XBRL concept us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | 0.7Revenue, Q1 FY2026, three months to 2026-03-31$706.0k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 0.8Revenue, Q2 FY2026, three months to 2026-06-30$804.0k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Cost of revenue | $m | 0.3Cost of revenue, Q3 FY2023, three months to 2023-09-30$327.9k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | 0.5Cost of revenue, Q4 FY2023, three months to 2023-12-31$463.7k. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2025-03-21, accession 0001437749-25-008773. Derived: 12-month figure less the 9-month figure.Report this figure | 0.4Cost of revenue, Q1 FY2024, three months to 2024-03-31$358.0k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | 0.4Cost of revenue, Q2 FY2024, three months to 2024-06-30$356.0k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | 0.3Cost of revenue, Q3 FY2024, three months to 2024-09-30$293.4k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 0.4Cost of revenue, Q4 FY2024, three months to 2024-12-31$429.9k. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Cost of revenue, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 0.2Cost of revenue, Q2 FY2025, three months to 2025-06-30$219.0k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | 0.3Cost of revenue, Q3 FY2025, three months to 2025-09-30$322.9k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 0.2Cost of revenue, Q4 FY2025, three months to 2025-12-31$247.6k. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | 0.3Cost of revenue, Q1 FY2026, three months to 2026-03-31$299.0k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 0.3Cost of revenue, Q2 FY2026, three months to 2026-06-30$329.0k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Gross profit | $m | 0.4Gross profit, Q3 FY2023, three months to 2023-09-30$400.5k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | 0.3Gross profit, Q4 FY2023, three months to 2023-12-31$317.5k. XBRL concept us-gaap:GrossProfit. 10-K filed 2025-03-21, accession 0001437749-25-008773. Derived: 12-month figure less the 9-month figure.Report this figure | 0.3Gross profit, Q1 FY2024, three months to 2024-03-31$291.5k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | 0.3Gross profit, Q2 FY2024, three months to 2024-06-30$328.7k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | 0.4Gross profit, Q3 FY2024, three months to 2024-09-30$354.4k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 0.2Gross profit, Q4 FY2024, three months to 2024-12-31$155.1k. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | 0.2Gross profit, Q1 FY2025, three months to 2025-03-31$244.1k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | 0.2Gross profit, Q2 FY2025, three months to 2025-06-30$167.2k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | 0.4Gross profit, Q3 FY2025, three months to 2025-09-30$374.1k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 0.4Gross profit, Q4 FY2025, three months to 2025-12-31$380.7k. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported |
| Selling, general and administrative | $m | not reported | not reported | not reported | not reported | not reported | not reported | 0.9Selling, general and administrative, Q1 FY2025, three months to 2025-03-31$867.0k. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 1.1Selling, general and administrative, Q2 FY2025, three months to 2025-06-30$1.1m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | not reported | not reported | 85.4Selling, general and administrative, Q1 FY2026, three months to 2026-03-31$85.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 36.0Selling, general and administrative, Q2 FY2026, three months to 2026-06-30$36.0m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Operating income | $m | (0.9)Operating income, Q3 FY2023, three months to 2023-09-30−$869.2k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | (1.1)Operating income, Q4 FY2023, three months to 2023-12-31−$1.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2025-03-21, accession 0001437749-25-008773. Derived: 12-month figure less the 9-month figure.Report this figure | (0.9)Operating income, Q1 FY2024, three months to 2024-03-31−$864.0k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | (0.8)Operating income, Q2 FY2024, three months to 2024-06-30−$824.9k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | (0.7)Operating income, Q3 FY2024, three months to 2024-09-30−$734.2k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | (0.9)Operating income, Q4 FY2024, three months to 2024-12-31−$886.0k. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | (0.9)Operating income, Q1 FY2025, three months to 2025-03-31−$867.0k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | (0.9)Operating income, Q2 FY2025, three months to 2025-06-30−$902.0k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | (0.4)Operating income, Q3 FY2025, three months to 2025-09-30−$438.9k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | (1.6)Operating income, Q4 FY2025, three months to 2025-12-31−$1.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | (87.7)Operating income, Q1 FY2026, three months to 2026-03-31−$87.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | (36.8)Operating income, Q2 FY2026, three months to 2026-06-30−$36.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Interest expense | $m | not reported | not reported | not reported | not reported | not reported | not reported | 0.1Interest expense, Q1 FY2025, three months to 2025-03-31$91.0k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 0.1Interest expense, Q2 FY2025, three months to 2025-06-30$94.0k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | not reported | not reported | 0.0Interest expense, Q1 FY2026, three months to 2026-03-31$8.0k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 0.0Interest expense, Q2 FY2026, three months to 2026-06-30$14.0k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Income tax | $m | 0.0Income tax, Q3 FY2023, three months to 2023-09-30$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | 0.0Income tax, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2025-03-21, accession 0001437749-25-008773. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Income tax, Q1 FY2024, three months to 2024-03-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | 0.0Income tax, Q2 FY2024, three months to 2024-06-30$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | 0.0Income tax, Q3 FY2024, three months to 2024-09-30$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 0.0Income tax, Q4 FY2024, three months to 2024-12-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Income tax, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | 0.0Income tax, Q2 FY2025, three months to 2025-06-30$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | 0.0Income tax, Q3 FY2025, three months to 2025-09-30$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 0.0Income tax, Q4 FY2025, three months to 2025-12-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported |
| Net income | $m | (0.7)Net income, Q3 FY2023, three months to 2023-09-30−$671.7k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | (0.7)Net income, Q4 FY2023, three months to 2023-12-31−$667.8k. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2025-03-21, accession 0001437749-25-008773. Derived: 12-month figure less the 9-month figure.Report this figure | (0.9)Net income, Q1 FY2024, three months to 2024-03-31−$863.7k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | (0.9)Net income, Q2 FY2024, three months to 2024-06-30−$877.9k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | (0.8)Net income, Q3 FY2024, three months to 2024-09-30−$780.8k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | (0.9)Net income, Q4 FY2024, three months to 2024-12-31−$948.7k. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | (1.7)Net income, Q1 FY2025, three months to 2025-03-31−$1.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | (2.2)Net income, Q2 FY2025, three months to 2025-06-30−$2.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | (0.7)Net income, Q3 FY2025, three months to 2025-09-30−$720.6k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | (1.6)Net income, Q4 FY2025, three months to 2025-12-31−$1.6m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | (107)Net income, Q1 FY2026, three months to 2026-03-31−$106.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | (36.8)Net income, Q2 FY2026, three months to 2026-06-30−$36.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Diluted EPS | $ per share | not reported | not reported | not reported | not reported | not reported | not reported | (0.05)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$0.05 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | (0.05)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$0.05 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | not reported | not reported | (1.98)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$1.98 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | (0.59)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$0.59 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Basic EPS | $ per share | (0.21)Basic EPS, Q3 FY2023, three months to 2023-09-30−$0.21 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | not reported | (0.27)Basic EPS, Q1 FY2024, three months to 2024-03-31−$0.27 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | (0.27)Basic EPS, Q2 FY2024, three months to 2024-06-30−$0.27 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | (0.22)Basic EPS, Q3 FY2024, three months to 2024-09-30−$0.22 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | not reported | (0.05)Basic EPS, Q1 FY2025, three months to 2025-03-31−$0.05 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | (0.05)Basic EPS, Q2 FY2025, three months to 2025-06-30−$0.05 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | (0.19)Basic EPS, Q3 FY2025, three months to 2025-09-30−$0.19 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | not reported | (1.98)Basic EPS, Q1 FY2026, three months to 2026-03-31−$1.98 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | (0.59)Basic EPS, Q2 FY2026, three months to 2026-06-30−$0.59 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
Balance sheet
| Line item | Unit | Q3 FY20232023-09-30 | FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $m | 0.5Cash and equivalents, Q3 FY2023, at 2023-09-30$463.3k. XBRL concept us-gaap:Cash. 10-Q filed 2023-11-14, accession 0001437749-23-031931.Report this figure | 0.5Cash and equivalents, FY2023, at 2023-12-31$472.7k. XBRL concept us-gaap:Cash. 10-K filed 2025-03-21, accession 0001437749-25-008773.Report this figure | 0.1Cash and equivalents, Q1 FY2024, at 2024-03-31$115.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-15, accession 0001437749-24-017116.Report this figure | 1.1Cash and equivalents, Q2 FY2024, at 2024-06-30$1.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-08-15, accession 0001437749-24-027047.Report this figure | 0.1Cash and equivalents, Q3 FY2024, at 2024-09-30$60.9k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | 0.0Cash and equivalents, FY2024, at 2024-12-31$17.0k. XBRL concept us-gaap:Cash. 10-K filed 2026-02-23, accession 0001437749-26-005114.Report this figure | 0.2Cash and equivalents, Q1 FY2025, at 2025-03-31$215.3k. XBRL concept us-gaap:Cash. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | 0.0Cash and equivalents, Q2 FY2025, at 2025-06-30$38.2k. XBRL concept us-gaap:Cash. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | 0.1Cash and equivalents, Q3 FY2025, at 2025-09-30$93.2k. XBRL concept us-gaap:Cash. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 2.8Cash and equivalents, FY2025, at 2025-12-31$2.8m. XBRL concept us-gaap:Cash. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | 42.5Cash and equivalents, Q1 FY2026, at 2026-03-31$42.5m. XBRL concept us-gaap:Cash. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 122Cash and equivalents, Q2 FY2026, at 2026-06-30$122.4m. XBRL concept us-gaap:Cash. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Current assets | $m | 0.8Current assets, Q3 FY2023, at 2023-09-30$810.5k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-14, accession 0001437749-23-031931.Report this figure | 1.0Current assets, FY2023, at 2023-12-31$1.0m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-03-21, accession 0001437749-25-008773.Report this figure | 0.2Current assets, Q1 FY2024, at 2024-03-31$234.4k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-15, accession 0001437749-24-017116.Report this figure | 1.1Current assets, Q2 FY2024, at 2024-06-30$1.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-15, accession 0001437749-24-027047.Report this figure | 1.2Current assets, Q3 FY2024, at 2024-09-30$1.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | 1.2Current assets, FY2024, at 2024-12-31$1.2m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-02-23, accession 0001437749-26-005114.Report this figure | 1.5Current assets, Q1 FY2025, at 2025-03-31$1.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | 1.2Current assets, Q2 FY2025, at 2025-06-30$1.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | 0.2Current assets, Q3 FY2025, at 2025-09-30$154.4k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 38.5Current assets, FY2025, at 2025-12-31$38.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | 73.5Current assets, Q1 FY2026, at 2026-03-31$73.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 154Current assets, Q2 FY2026, at 2026-06-30$154.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Total assets | $m | 9.6Total assets, Q3 FY2023, at 2023-09-30$9.6m. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-14, accession 0001437749-23-031931.Report this figure | 9.8Total assets, FY2023, at 2023-12-31$9.8m. XBRL concept us-gaap:Assets. 10-K filed 2025-03-21, accession 0001437749-25-008773.Report this figure | 9.0Total assets, Q1 FY2024, at 2024-03-31$9.0m. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-15, accession 0001437749-24-017116.Report this figure | 9.9Total assets, Q2 FY2024, at 2024-06-30$9.9m. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-15, accession 0001437749-24-027047.Report this figure | 10.0Total assets, Q3 FY2024, at 2024-09-30$10.0m. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | 9.9Total assets, FY2024, at 2024-12-31$9.9m. XBRL concept us-gaap:Assets. 10-K filed 2026-02-23, accession 0001437749-26-005114.Report this figure | 10.2Total assets, Q1 FY2025, at 2025-03-31$10.2m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | 9.9Total assets, Q2 FY2025, at 2025-06-30$9.9m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | 8.8Total assets, Q3 FY2025, at 2025-09-30$8.8m. XBRL concept us-gaap:Assets. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 93.4Total assets, FY2025, at 2025-12-31$93.4m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | 130Total assets, Q1 FY2026, at 2026-03-31$130.5m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 210Total assets, Q2 FY2026, at 2026-06-30$209.8m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Current liabilities | $m | 1.5Current liabilities, Q3 FY2023, at 2023-09-30$1.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-14, accession 0001437749-23-031931.Report this figure | 2.2Current liabilities, FY2023, at 2023-12-31$2.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-03-21, accession 0001437749-25-008773.Report this figure | 2.2Current liabilities, Q1 FY2024, at 2024-03-31$2.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-15, accession 0001437749-24-017116.Report this figure | 3.8Current liabilities, Q2 FY2024, at 2024-06-30$3.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-15, accession 0001437749-24-027047.Report this figure | 3.4Current liabilities, Q3 FY2024, at 2024-09-30$3.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | 4.3Current liabilities, FY2024, at 2024-12-31$4.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-02-23, accession 0001437749-26-005114.Report this figure | 5.4Current liabilities, Q1 FY2025, at 2025-03-31$5.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | 6.1Current liabilities, Q2 FY2025, at 2025-06-30$6.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-14, accession 0001437749-25-026916.Report this figure | 3.9Current liabilities, Q3 FY2025, at 2025-09-30$3.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 7.2Current liabilities, FY2025, at 2025-12-31$7.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | 14.6Current liabilities, Q1 FY2026, at 2026-03-31$14.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 5.0Current liabilities, Q2 FY2026, at 2026-06-30$5.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Total liabilities | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | 56.0Total liabilities, FY2025, at 2025-12-31$56.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | 28.9Total liabilities, Q1 FY2026, at 2026-03-31$28.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 19.2Total liabilities, Q2 FY2026, at 2026-06-30$19.2m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Long-term debt | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | 0.2Long-term debt, FY2025, at 2025-12-31$154.0k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | 0.2Long-term debt, Q1 FY2026, at 2026-03-31$154.0k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 0.0Long-term debt, Q2 FY2026, at 2026-06-30$0. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
| Current portion of debt | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Shareholders' equity | $m | 7.9Shareholders' equity, Q3 FY2023, at 2023-09-30$7.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-14, accession 0001437749-24-035252.Report this figure | 7.3Shareholders' equity, FY2023, at 2023-12-31$7.3m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-02-23, accession 0001437749-26-005114.Report this figure | 6.5Shareholders' equity, Q1 FY2024, at 2024-03-31$6.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 5.8Shareholders' equity, Q2 FY2024, at 2024-06-30$5.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 6.3Shareholders' equity, Q3 FY2024, at 2024-09-30$6.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | (5.2)Shareholders' equity, FY2024, at 2024-12-31−$5.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | (1.3)Shareholders' equity, Q1 FY2025, at 2025-03-31−$1.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | (3.4)Shareholders' equity, Q2 FY2025, at 2025-06-30−$3.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | 4.8Shareholders' equity, Q3 FY2025, at 2025-09-30$4.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-10-16, accession 0001437749-25-031175.Report this figure | 35.8Shareholders' equity, FY2025, at 2025-12-31$35.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure | 102Shareholders' equity, Q1 FY2026, at 2026-03-31$101.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 191Shareholders' equity, Q2 FY2026, at 2026-06-30$190.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-13, accession 0001628280-26-056817.Report this figure |
Cash flow
| Line item | Unit | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q4 FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q4 FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $m | (0.5)Operating cash flow, Q3 FY2023, three months to 2023-09-30−$482.2k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-14, accession 0001437749-24-035252. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Operating cash flow, Q4 FY2023, three months to 2023-12-31$33.3k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2025-03-21, accession 0001437749-25-008773. Derived: 12-month figure less the 9-month figure.Report this figure | (0.4)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$353.8k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-15, accession 0001437749-25-017091.Report this figure | (0.3)Operating cash flow, Q2 FY2024, three months to 2024-06-30−$333.4k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-14, accession 0001437749-25-026916. Derived: 6-month figure less the 3-month figure.Report this figure | 0.0Operating cash flow, Q3 FY2024, three months to 2024-09-30$5.8k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-10-16, accession 0001437749-25-031175. Derived: 9-month figure less the 6-month figure.Report this figure | (0.0)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$24.4k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | (0.4)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$352.0k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | (0.4)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$350.0k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-13, accession 0001628280-26-056817. Derived: 6-month figure less the 3-month figure.Report this figure | (1.9)Operating cash flow, Q3 FY2025, three months to 2025-09-30−$1.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-10-16, accession 0001437749-25-031175. Derived: 9-month figure less the 6-month figure.Report this figure | (0.5)Operating cash flow, Q4 FY2025, three months to 2025-12-31−$510.4k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-23, accession 0001437749-26-005114. Derived: 12-month figure less the 9-month figure.Report this figure | (10.6)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$10.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | (7.2)Operating cash flow, Q2 FY2026, three months to 2026-06-30−$7.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-13, accession 0001628280-26-056817. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $m | (0.0)Capital expenditure, Q3 FY2023, three months to 2023-09-30−$278. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-11-14, accession 0001437749-24-035252. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Capital expenditure, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2025-03-21, accession 0001437749-25-008773. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | 0.0Capital expenditure, Q3 FY2024, three months to 2024-09-30$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-11-14, accession 0001437749-24-035252. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Capital expenditure, Q4 FY2024, three months to 2024-12-31$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2025-03-21, accession 0001437749-25-008773. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Capital expenditure, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 0.0Capital expenditure, Q2 FY2025, three months to 2025-06-30$10.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-13, accession 0001628280-26-056817. Derived: 6-month figure less the 3-month figure.Report this figure | not reported | not reported | 0.0Capital expenditure, Q1 FY2026, three months to 2026-03-31$2.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-20, accession 0001628280-26-036966.Report this figure | 0.0Capital expenditure, Q2 FY2026, three months to 2026-06-30$22.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-13, accession 0001628280-26-056817. Derived: 6-month figure less the 3-month figure.Report this figure |
| Share repurchases | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
Shares
| Line item | Unit | Q1 FY20202020-03-31 | Q2 FY20202020-06-30 | Q1 FY20212021-03-31 | Q2 FY20212021-06-30 | Q3 FY20212021-09-30 | Q1 FY20222022-03-31 | Q2 FY20222022-06-30 | Q3 FY20222022-09-30 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Diluted shares (weighted) | m shares | 13.6 | 13.5 | 13.8 | 8.6 | 9.7 | 13.2 | 13.2 | 13.2 | 32.6 | 41.3 | 54.0 | 62.1 |
Shares outstanding: 68.99m at Aug 12, 2026, from the cover of the 10-Q filed Aug 13, 2026.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:43 ET. Listed shows no prices and gives no investment advice.