
Blue Dolphin Energy Co
BDCOOTCCIK 793306EnergyFiscal 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 | 103Revenue, Q3 FY2023, three months to 2023-09-30$102.6m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | 108Revenue, Q4 FY2023, three months to 2023-12-31$108.0m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2025-04-01, accession 0001437749-25-010478. Derived: 12-month figure less the 9-month figure.Report this figure | 91.0Revenue, Q1 FY2024, three months to 2024-03-31$91.0m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | 69.7Revenue, Q2 FY2024, three months to 2024-06-30$69.7m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | 82.1Revenue, Q3 FY2024, three months to 2024-09-30$82.1m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 74.7Revenue, Q4 FY2024, three months to 2024-12-31$74.7m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 83.7Revenue, Q1 FY2025, three months to 2025-03-31$83.7m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 56.6Revenue, Q2 FY2025, three months to 2025-06-30$56.6m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 70.4Revenue, Q3 FY2025, three months to 2025-09-30$70.4m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 68.8Revenue, Q4 FY2025, three months to 2025-12-31$68.8m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 81.5Revenue, Q1 FY2026, three months to 2026-03-31$81.5m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 144Revenue, Q2 FY2026, three months to 2026-06-30$144.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Cost of revenue | $m | 92.0Cost of revenue, Q3 FY2023, three months to 2023-09-30$92.0m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | 97.5Cost of revenue, Q4 FY2023, three months to 2023-12-31$97.5m. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2025-04-01, accession 0001437749-25-010478. Derived: 12-month figure less the 9-month figure.Report this figure | 79.8Cost of revenue, Q1 FY2024, three months to 2024-03-31$79.8m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | 74.4Cost of revenue, Q2 FY2024, three months to 2024-06-30$74.4m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | 85.4Cost of revenue, Q3 FY2024, three months to 2024-09-30$85.4m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 74.0Cost of revenue, Q4 FY2024, three months to 2024-12-31$74.0m. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 77.6Cost of revenue, Q1 FY2025, three months to 2025-03-31$77.6m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 56.0Cost of revenue, Q2 FY2025, three months to 2025-06-30$56.0m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 70.3Cost of revenue, Q3 FY2025, three months to 2025-09-30$70.3m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 66.7Cost of revenue, Q4 FY2025, three months to 2025-12-31$66.7m. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 60.9Cost of revenue, Q1 FY2026, three months to 2026-03-31$60.9m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 119Cost of revenue, Q2 FY2026, three months to 2026-06-30$119.2m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Gross profit | $m | 11.2Gross profit, Q3 FY2023, three months to 2023-09-30$11.2m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2023-11-14, accession 0001654954-23-014362.Report this figure | 11.1Gross profit, Q4 FY2023, three months to 2023-12-31$11.1m. XBRL concept us-gaap:GrossProfit. 10-K filed 2024-04-01, accession 0001437749-24-010434. Derived: 12-month figure less the 9-month figure.Report this figure | 11.8Gross profit, Q1 FY2024, three months to 2024-03-31$11.8m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2024-05-15, accession 0001437749-24-017113.Report this figure | (4.1)Gross profit, Q2 FY2024, three months to 2024-06-30−$4.1m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2024-08-14, accession 0001437749-24-026879.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Operating income | $m | 8.9Operating income, Q3 FY2023, three months to 2023-09-30$8.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | 9.0Operating income, Q4 FY2023, three months to 2023-12-31$9.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2025-04-01, accession 0001437749-25-010478. Derived: 12-month figure less the 9-month figure.Report this figure | 9.8Operating income, Q1 FY2024, three months to 2024-03-31$9.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | (6.6)Operating income, Q2 FY2024, three months to 2024-06-30−$6.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | (4.8)Operating income, Q3 FY2024, three months to 2024-09-30−$4.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | (2.7)Operating income, Q4 FY2024, three months to 2024-12-31−$2.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 4.3Operating income, Q1 FY2025, three months to 2025-03-31$4.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | (0.6)Operating income, Q2 FY2025, three months to 2025-06-30−$629.0k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | (5.1)Operating income, Q3 FY2025, three months to 2025-09-30−$5.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | (0.1)Operating income, Q4 FY2025, three months to 2025-12-31−$137.0k. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 19.9Operating income, Q1 FY2026, three months to 2026-03-31$19.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 23.7Operating income, Q2 FY2026, three months to 2026-06-30$23.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Interest expense | $m | 1.6Interest expense, Q3 FY2023, three months to 2023-09-30$1.6m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2023-11-14, accession 0001654954-23-014362.Report this figure | 1.5Interest expense, Q4 FY2023, three months to 2023-12-31$1.5m. XBRL concept us-gaap:InterestExpense. 10-K filed 2024-04-01, accession 0001437749-24-010434. Derived: 12-month figure less the 9-month figure.Report this figure | 1.5Interest expense, Q1 FY2024, three months to 2024-03-31$1.5m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-05-15, accession 0001437749-24-017113.Report this figure | 1.5Interest expense, Q2 FY2024, three months to 2024-06-30$1.5m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | 1.6Interest expense, Q3 FY2024, three months to 2024-09-30$1.6m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 1.5Interest expense, Q4 FY2024, three months to 2024-12-31$1.5m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 1.5Interest expense, Q1 FY2025, three months to 2025-03-31$1.5m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 1.6Interest expense, Q2 FY2025, three months to 2025-06-30$1.6m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 0.9Interest expense, Q3 FY2025, three months to 2025-09-30$850.0k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 1.5Interest expense, Q4 FY2025, three months to 2025-12-31$1.5m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 1.4Interest expense, Q1 FY2026, three months to 2026-03-31$1.4m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 1.3Interest expense, Q2 FY2026, three months to 2026-06-30$1.3m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Income tax | $m | 0.3Income tax, Q3 FY2023, three months to 2023-09-30$339.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | (1.1)Income tax, Q4 FY2023, three months to 2023-12-31−$1.1m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2025-04-01, accession 0001437749-25-010478. Derived: 12-month figure less the 9-month figure.Report this figure | 1.8Income tax, Q1 FY2024, three months to 2024-03-31$1.8m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | (1.7)Income tax, Q2 FY2024, three months to 2024-06-30−$1.7m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | (1.3)Income tax, Q3 FY2024, three months to 2024-09-30−$1.3m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | (0.3)Income tax, Q4 FY2024, three months to 2024-12-31−$308.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 0.6Income tax, Q1 FY2025, three months to 2025-03-31$635.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | (0.5)Income tax, Q2 FY2025, three months to 2025-06-30−$459.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | (1.3)Income tax, Q3 FY2025, three months to 2025-09-30−$1.3m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | (0.2)Income tax, Q4 FY2025, three months to 2025-12-31−$213.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 3.8Income tax, Q1 FY2026, three months to 2026-03-31$3.8m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 4.9Income tax, Q2 FY2026, three months to 2026-06-30$4.9m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Net income | $m | 7.1Net income, Q3 FY2023, three months to 2023-09-30$7.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | 8.8Net income, Q4 FY2023, three months to 2023-12-31$8.8m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2025-04-01, accession 0001437749-25-010478. Derived: 12-month figure less the 9-month figure.Report this figure | 6.6Net income, Q1 FY2024, three months to 2024-03-31$6.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | (6.4)Net income, Q2 FY2024, three months to 2024-06-30−$6.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | (5.0)Net income, Q3 FY2024, three months to 2024-09-30−$5.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | (3.9)Net income, Q4 FY2024, three months to 2024-12-31−$3.9m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 2.2Net income, Q1 FY2025, three months to 2025-03-31$2.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | (1.7)Net income, Q2 FY2025, three months to 2025-06-30−$1.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | (4.7)Net income, Q3 FY2025, three months to 2025-09-30−$4.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | (1.4)Net income, Q4 FY2025, three months to 2025-12-31−$1.4m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 14.7Net income, Q1 FY2026, three months to 2026-03-31$14.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 17.7Net income, Q2 FY2026, three months to 2026-06-30$17.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Diluted EPS | $ per share | 0.47Diluted EPS, Q3 FY2023, three months to 2023-09-30$0.47 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | not reported | 0.44Diluted EPS, Q1 FY2024, three months to 2024-03-31$0.44 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | (0.43)Diluted EPS, Q2 FY2024, three months to 2024-06-30−$0.43 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | (0.34)Diluted EPS, Q3 FY2024, three months to 2024-09-30−$0.34 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | not reported | 0.15Diluted EPS, Q1 FY2025, three months to 2025-03-31$0.15 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | (0.12)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$0.12 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | (0.31)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$0.31 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | not reported | 0.99Diluted EPS, Q1 FY2026, three months to 2026-03-31$0.99 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 1.19Diluted EPS, Q2 FY2026, three months to 2026-06-30$1.19 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Basic EPS | $ per share | 0.47Basic EPS, Q3 FY2023, three months to 2023-09-30$0.47 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | not reported | 0.44Basic EPS, Q1 FY2024, three months to 2024-03-31$0.44 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | (0.43)Basic EPS, Q2 FY2024, three months to 2024-06-30−$0.43 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | (0.34)Basic EPS, Q3 FY2024, three months to 2024-09-30−$0.34 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | not reported | 0.15Basic EPS, Q1 FY2025, three months to 2025-03-31$0.15 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | (0.12)Basic EPS, Q2 FY2025, three months to 2025-06-30−$0.12 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | (0.31)Basic EPS, Q3 FY2025, three months to 2025-09-30−$0.31 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | not reported | 0.99Basic EPS, Q1 FY2026, three months to 2026-03-31$0.99 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 1.19Basic EPS, Q2 FY2026, three months to 2026-06-30$1.19 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-14, accession 0001437749-26-028020.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 | 11.5Cash and equivalents, Q3 FY2023, at 2023-09-30$11.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2023-11-14, accession 0001654954-23-014362.Report this figure | 18.7Cash and equivalents, FY2023, at 2023-12-31$18.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-04-01, accession 0001437749-25-010478.Report this figure | 11.1Cash and equivalents, Q1 FY2024, at 2024-03-31$11.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-15, accession 0001437749-24-017113.Report this figure | 0.1Cash and equivalents, Q2 FY2024, at 2024-06-30$98.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-08-14, accession 0001437749-24-026879.Report this figure | 0.7Cash and equivalents, Q3 FY2024, at 2024-09-30$683.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | 0.1Cash and equivalents, FY2024, at 2024-12-31$81.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-03-31, accession 0001437749-26-010712.Report this figure | 1.3Cash and equivalents, Q1 FY2025, at 2025-03-31$1.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | 0.8Cash and equivalents, Q2 FY2025, at 2025-06-30$819.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | 2.3Cash and equivalents, Q3 FY2025, at 2025-09-30$2.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 1.0Cash and equivalents, FY2025, at 2025-12-31$1.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 0.4Cash and equivalents, Q1 FY2026, at 2026-03-31$401.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 30.7Cash and equivalents, Q2 FY2026, at 2026-06-30$30.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Current assets | $m | 45.0Current assets, Q3 FY2023, at 2023-09-30$45.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-14, accession 0001654954-23-014362.Report this figure | 49.3Current assets, FY2023, at 2023-12-31$49.3m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-04-01, accession 0001437749-25-010478.Report this figure | 52.8Current assets, Q1 FY2024, at 2024-03-31$52.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-15, accession 0001437749-24-017113.Report this figure | 49.6Current assets, Q2 FY2024, at 2024-06-30$49.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-14, accession 0001437749-24-026879.Report this figure | 45.3Current assets, Q3 FY2024, at 2024-09-30$45.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | 44.8Current assets, FY2024, at 2024-12-31$44.8m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-03-31, accession 0001437749-26-010712.Report this figure | 50.5Current assets, Q1 FY2025, at 2025-03-31$50.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | 55.9Current assets, Q2 FY2025, at 2025-06-30$55.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | 49.4Current assets, Q3 FY2025, at 2025-09-30$49.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 44.2Current assets, FY2025, at 2025-12-31$44.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 68.0Current assets, Q1 FY2026, at 2026-03-31$68.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 81.2Current assets, Q2 FY2026, at 2026-06-30$81.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Total assets | $m | 102Total assets, Q3 FY2023, at 2023-09-30$102.0m. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-14, accession 0001654954-23-014362.Report this figure | 106Total assets, FY2023, at 2023-12-31$106.1m. XBRL concept us-gaap:Assets. 10-K filed 2025-04-01, accession 0001437749-25-010478.Report this figure | 108Total assets, Q1 FY2024, at 2024-03-31$108.5m. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-15, accession 0001437749-24-017113.Report this figure | 106Total assets, Q2 FY2024, at 2024-06-30$105.9m. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-14, accession 0001437749-24-026879.Report this figure | 102Total assets, Q3 FY2024, at 2024-09-30$102.3m. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | 102Total assets, FY2024, at 2024-12-31$101.9m. XBRL concept us-gaap:Assets. 10-K filed 2026-03-31, accession 0001437749-26-010712.Report this figure | 106Total assets, Q1 FY2025, at 2025-03-31$105.6m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | 111Total assets, Q2 FY2025, at 2025-06-30$110.8m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | 105Total assets, Q3 FY2025, at 2025-09-30$105.1m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 99.1Total assets, FY2025, at 2025-12-31$99.1m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 119Total assets, Q1 FY2026, at 2026-03-31$119.0m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 130Total assets, Q2 FY2026, at 2026-06-30$130.3m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Current liabilities | $m | 55.3Current liabilities, Q3 FY2023, at 2023-09-30$55.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-14, accession 0001654954-23-014362.Report this figure | 55.4Current liabilities, FY2023, at 2023-12-31$55.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-04-01, accession 0001437749-25-010478.Report this figure | 52.5Current liabilities, Q1 FY2024, at 2024-03-31$52.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-15, accession 0001437749-24-017113.Report this figure | 32.0Current liabilities, Q2 FY2024, at 2024-06-30$32.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-14, accession 0001437749-24-026879.Report this figure | 35.4Current liabilities, Q3 FY2024, at 2024-09-30$35.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | 63.9Current liabilities, FY2024, at 2024-12-31$63.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-03-31, accession 0001437749-26-010712.Report this figure | 65.0Current liabilities, Q1 FY2025, at 2025-03-31$65.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | 72.7Current liabilities, Q2 FY2025, at 2025-06-30$72.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | 72.4Current liabilities, Q3 FY2025, at 2025-09-30$72.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 68.6Current liabilities, FY2025, at 2025-12-31$68.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 74.5Current liabilities, Q1 FY2026, at 2026-03-31$74.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 65.3Current liabilities, Q2 FY2026, at 2026-06-30$65.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Total liabilities | $m | 69.2Total liabilities, Q3 FY2023, at 2023-09-30$69.2m. XBRL concept us-gaap:Liabilities. 10-Q filed 2023-11-14, accession 0001654954-23-014362.Report this figure | 64.5Total liabilities, FY2023, at 2023-12-31$64.5m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-04-01, accession 0001437749-25-010478.Report this figure | 60.3Total liabilities, Q1 FY2024, at 2024-03-31$60.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-15, accession 0001437749-24-017113.Report this figure | 64.1Total liabilities, Q2 FY2024, at 2024-06-30$64.1m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-14, accession 0001437749-24-026879.Report this figure | 65.4Total liabilities, Q3 FY2024, at 2024-09-30$65.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | 68.9Total liabilities, FY2024, at 2024-12-31$68.9m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-03-31, accession 0001437749-26-010712.Report this figure | 70.4Total liabilities, Q1 FY2025, at 2025-03-31$70.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | 77.3Total liabilities, Q2 FY2025, at 2025-06-30$77.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | 76.3Total liabilities, Q3 FY2025, at 2025-09-30$76.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 71.7Total liabilities, FY2025, at 2025-12-31$71.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 76.9Total liabilities, Q1 FY2026, at 2026-03-31$76.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 70.5Total liabilities, Q2 FY2026, at 2026-06-30$70.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure |
| Long-term debt | $m | 5.2Long-term debt, Q3 FY2023, at 2023-09-30$5.2m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2023-11-14, accession 0001654954-23-014362.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Current portion of debt | $m | 38.4Current portion of debt, Q3 FY2023, at 2023-09-30$38.4m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2023-11-14, accession 0001654954-23-014362.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Short-term borrowings | $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 | 32.8Shareholders' equity, Q3 FY2023, at 2023-09-30$32.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-14, accession 0001437749-24-035333.Report this figure | 41.6Shareholders' equity, FY2023, at 2023-12-31$41.6m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-03-31, accession 0001437749-26-010712.Report this figure | 48.2Shareholders' equity, Q1 FY2024, at 2024-03-31$48.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-14, accession 0001437749-25-026921.Report this figure | 41.9Shareholders' equity, Q2 FY2024, at 2024-06-30$41.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 36.9Shareholders' equity, Q3 FY2024, at 2024-09-30$36.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 33.0Shareholders' equity, FY2024, at 2024-12-31$33.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 35.2Shareholders' equity, Q1 FY2025, at 2025-03-31$35.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 33.5Shareholders' equity, Q2 FY2025, at 2025-06-30$33.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 28.8Shareholders' equity, Q3 FY2025, at 2025-09-30$28.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001437749-25-035172.Report this figure | 27.4Shareholders' equity, FY2025, at 2025-12-31$27.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 42.1Shareholders' equity, Q1 FY2026, at 2026-03-31$42.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001437749-26-028020.Report this figure | 59.8Shareholders' equity, Q2 FY2026, at 2026-06-30$59.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001437749-26-028020.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 | 11.2Operating cash flow, Q3 FY2023, three months to 2023-09-30$11.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-14, accession 0001437749-24-035333. Derived: 9-month figure less the 6-month figure.Report this figure | 6.7Operating cash flow, Q4 FY2023, three months to 2023-12-31$6.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2025-04-01, accession 0001437749-25-010478. Derived: 12-month figure less the 9-month figure.Report this figure | (6.3)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$6.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-15, accession 0001437749-25-017170.Report this figure | (10.1)Operating cash flow, Q2 FY2024, three months to 2024-06-30−$10.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-14, accession 0001437749-25-026921. Derived: 6-month figure less the 3-month figure.Report this figure | (0.1)Operating cash flow, Q3 FY2024, three months to 2024-09-30−$117.0k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-14, accession 0001437749-25-035172. Derived: 9-month figure less the 6-month figure.Report this figure | 0.8Operating cash flow, Q4 FY2024, three months to 2024-12-31$826.0k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | (1.7)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$1.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | (1.6)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$1.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-14, accession 0001437749-26-028020. Derived: 6-month figure less the 3-month figure.Report this figure | 0.8Operating cash flow, Q3 FY2025, three months to 2025-09-30$818.0k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-14, accession 0001437749-25-035172. Derived: 9-month figure less the 6-month figure.Report this figure | 1.8Operating cash flow, Q4 FY2025, three months to 2025-12-31$1.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 0.8Operating cash flow, Q1 FY2026, three months to 2026-03-31$831.0k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 38.2Operating cash flow, Q2 FY2026, three months to 2026-06-30$38.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-14, accession 0001437749-26-028020. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $m | 0.0Capital expenditure, Q3 FY2023, three months to 2023-09-30$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-11-14, accession 0001437749-24-035333. 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 2025-04-01, accession 0001437749-25-010478. 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 2025-11-14, accession 0001437749-25-035172. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Capital expenditure, Q4 FY2024, three months to 2024-12-31$46.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-31, accession 0001437749-26-010712. 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 2026-05-15, accession 0001437749-26-017402.Report this figure | 0.0Capital expenditure, Q2 FY2025, three months to 2025-06-30$29.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-14, accession 0001437749-26-028020. Derived: 6-month figure less the 3-month figure.Report this figure | 0.3Capital expenditure, Q3 FY2025, three months to 2025-09-30$307.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-14, accession 0001437749-25-035172. Derived: 9-month figure less the 6-month figure.Report this figure | (0.3)Capital expenditure, Q4 FY2025, three months to 2025-12-31−$323.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-31, accession 0001437749-26-010712. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Capital expenditure, Q1 FY2026, three months to 2026-03-31$11.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-15, accession 0001437749-26-017402.Report this figure | 0.1Capital expenditure, Q2 FY2026, three months to 2026-06-30$121.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-14, accession 0001437749-26-028020. Derived: 6-month figure less the 3-month figure.Report this figure |
Shares
| Line item | Unit | Q3 FY20222022-09-30 | Q1 FY20232023-03-31 | Q2 FY20232023-06-30 | Q3 FY20232023-09-30 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Diluted shares (weighted) | bn shares | 0.0 | 0.0 | 14.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Shares outstanding: 14.92m at Aug 14, 2026, from the cover of the 10-Q filed Aug 14, 2026.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:24 ET. Listed shows no prices and gives no investment advice.