Bimergen Energy Corp
BESSNYSECIK 1066764UtilitiesFiscal 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 | $k | not reported | not reported | 0.3Revenue, Q1 FY2024, three months to 2024-03-31$328. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-05-15, accession 0001493152-24-019929.Report this figure | 0.0Revenue, Q2 FY2024, three months to 2024-06-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q/A filed 2024-10-18, accession 0001493152-24-041621. Derived: 6-month figure less the 3-month figure.Report this figure | 0.0Revenue, Q3 FY2024, three months to 2024-09-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-11-14, accession 0001493152-24-045374. Derived: 9-month figure less the 6-month figure.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | 7,903Revenue, Q2 FY2026, three months to 2026-06-30$7.9m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure |
| Cost of revenue | $k | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | 3,090Cost of revenue, Q2 FY2026, three months to 2026-06-30$3.1m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure |
| Gross profit | $k | not reported | not reported | 0.3Gross profit, Q1 FY2024, three months to 2024-03-31$328. XBRL concept us-gaap:GrossProfit. 10-Q filed 2024-05-15, accession 0001493152-24-019929.Report this figure | 0.0Gross profit, Q2 FY2024, three months to 2024-06-30$0. XBRL concept us-gaap:GrossProfit. 10-Q/A filed 2024-10-18, accession 0001493152-24-041621. Derived: 6-month figure less the 3-month figure.Report this figure | 0.0Gross profit, Q3 FY2024, three months to 2024-09-30$0. XBRL concept us-gaap:GrossProfit. 10-Q filed 2024-11-14, accession 0001493152-24-045374. Derived: 9-month figure less the 6-month figure.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | 4,813Gross profit, Q2 FY2026, three months to 2026-06-30$4.8m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure |
| Research and development | $k | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Operating income | $k | (135)Operating income, Q3 FY2023, three months to 2023-09-30−$135.4k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-14, accession 0001493152-24-045374.Report this figure | (331)Operating income, Q4 FY2023, three months to 2023-12-31−$330.8k. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2025-05-30, accession 0001641172-25-013018. Derived: 12-month figure less the 9-month figure.Report this figure | (314)Operating income, Q1 FY2024, three months to 2024-03-31−$313.8k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-06-09, accession 0001641172-25-014338.Report this figure | (823)Operating income, Q2 FY2024, three months to 2024-06-30−$822.9k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-14, accession 0001641172-25-024074.Report this figure | (812)Operating income, Q3 FY2024, three months to 2024-09-30−$811.8k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | (810)Operating income, Q4 FY2024, three months to 2024-12-31−$810.2k. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-31, accession 0001493152-26-014356. Derived: 12-month figure less the 9-month figure.Report this figure | (857)Operating income, Q1 FY2025, three months to 2025-03-31−$857.0k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | (816)Operating income, Q2 FY2025, three months to 2025-06-30−$816.1k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | (1,780)Operating income, Q3 FY2025, three months to 2025-09-30−$1.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | (1,476)Operating income, Q4 FY2025, three months to 2025-12-31−$1.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-31, accession 0001493152-26-014356. Derived: 12-month figure less the 9-month figure.Report this figure | (3,765)Operating income, Q1 FY2026, three months to 2026-03-31−$3.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | 1,573Operating income, Q2 FY2026, three months to 2026-06-30$1.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure |
| Interest expense | $k | not reported | not reported | not reported | not reported | not reported | not reported | 0.9Interest expense, Q1 FY2025, three months to 2025-03-31$907. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | 5.3Interest expense, Q2 FY2025, three months to 2025-06-30$5.3k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | 15.2Interest expense, Q3 FY2025, three months to 2025-09-30$15.2k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | 23.4Interest expense, Q4 FY2025, three months to 2025-12-31$23.4k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-03-31, accession 0001493152-26-014356. Derived: 12-month figure less the 9-month figure.Report this figure | 13.1Interest expense, Q1 FY2026, three months to 2026-03-31$13.1k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | 4.5Interest expense, Q2 FY2026, three months to 2026-06-30$4.5k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure |
| Income tax | $k | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Net income | $k | (135)Net income, Q3 FY2023, three months to 2023-09-30−$135.4k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-14, accession 0001493152-24-045374.Report this figure | (330)Net income, Q4 FY2023, three months to 2023-12-31−$330.5k. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2025-05-30, accession 0001641172-25-013018. Derived: 12-month figure less the 9-month figure.Report this figure | (314)Net income, Q1 FY2024, three months to 2024-03-31−$313.5k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | (823)Net income, Q2 FY2024, three months to 2024-06-30−$822.9k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | (812)Net income, Q3 FY2024, three months to 2024-09-30−$811.8k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | (810)Net income, Q4 FY2024, three months to 2024-12-31−$809.5k. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-31, accession 0001493152-26-014356. Derived: 12-month figure less the 9-month figure.Report this figure | (858)Net income, Q1 FY2025, three months to 2025-03-31−$857.6k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | (821)Net income, Q2 FY2025, three months to 2025-06-30−$821.4k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | (1,795)Net income, Q3 FY2025, three months to 2025-09-30−$1.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | (1,499)Net income, Q4 FY2025, three months to 2025-12-31−$1.5m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-31, accession 0001493152-26-014356. Derived: 12-month figure less the 9-month figure.Report this figure | (3,752)Net income, Q1 FY2026, three months to 2026-03-31−$3.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | 1,628Net income, Q2 FY2026, three months to 2026-06-30$1.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure |
| Diluted EPS | $ per share | 0.00Diluted EPS, Q3 FY2023, three months to 2023-09-30$0.00 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-14, accession 0001493152-24-045374.Report this figure | not reported | (0.09)Diluted EPS, Q1 FY2024, three months to 2024-03-31−$0.09 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-06-09, accession 0001641172-25-014338.Report this figure | (0.18)Diluted EPS, Q2 FY2024, three months to 2024-06-30−$0.18 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-14, accession 0001641172-25-024074.Report this figure | (0.16)Diluted EPS, Q3 FY2024, three months to 2024-09-30−$0.16 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | not reported | (0.17)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$0.17 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | (0.16)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$0.16 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | (0.47)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$0.47 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | not reported | (0.71)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$0.71 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | 0.22Diluted EPS, Q2 FY2026, three months to 2026-06-30$0.22 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure |
| Basic EPS | $ per share | 0.00Basic EPS, Q3 FY2023, three months to 2023-09-30$0.00 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-14, accession 0001493152-24-045374.Report this figure | not reported | (0.09)Basic EPS, Q1 FY2024, three months to 2024-03-31−$0.09 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-06-09, accession 0001641172-25-014338.Report this figure | (0.18)Basic EPS, Q2 FY2024, three months to 2024-06-30−$0.18 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-14, accession 0001641172-25-024074.Report this figure | (0.16)Basic EPS, Q3 FY2024, three months to 2024-09-30−$0.16 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | not reported | (0.17)Basic EPS, Q1 FY2025, three months to 2025-03-31−$0.17 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | (0.16)Basic EPS, Q2 FY2025, three months to 2025-06-30−$0.16 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | (0.47)Basic EPS, Q3 FY2025, three months to 2025-09-30−$0.47 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | not reported | (0.71)Basic EPS, Q1 FY2026, three months to 2026-03-31−$0.71 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | 0.22Basic EPS, Q2 FY2026, three months to 2026-06-30$0.22 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-14, accession 0001493152-26-038439.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 | 0.1Cash and equivalents, Q3 FY2023, at 2023-09-30$65.8k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2023-11-14, accession 0001493152-23-041190.Report this figure | 0.2Cash and equivalents, FY2023, at 2023-12-31$152.4k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-05-30, accession 0001641172-25-013018.Report this figure | 0.2Cash and equivalents, Q1 FY2024, at 2024-03-31$242.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-15, accession 0001493152-24-019929.Report this figure | 1.1Cash and equivalents, Q2 FY2024, at 2024-06-30$1.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q/A filed 2024-10-18, accession 0001493152-24-041621.Report this figure | 0.3Cash and equivalents, Q3 FY2024, at 2024-09-30$298.5k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-14, accession 0001493152-24-045374.Report this figure | 0.2Cash and equivalents, FY2024, at 2024-12-31$156.1k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-03-31, accession 0001493152-26-014356.Report this figure | 0.1Cash and equivalents, Q1 FY2025, at 2025-03-31$96.5k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-06-09, accession 0001641172-25-014338.Report this figure | 0.0Cash and equivalents, Q2 FY2025, at 2025-06-30$21.3k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-14, accession 0001641172-25-024074.Report this figure | 0.1Cash and equivalents, Q3 FY2025, at 2025-09-30$74.1k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | 0.4Cash and equivalents, FY2025, at 2025-12-31$401.2k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | 8.9Cash and equivalents, Q1 FY2026, at 2026-03-31$8.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | 9.4Cash and equivalents, Q2 FY2026, at 2026-06-30$9.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure |
| Current assets | $m | 0.1Current assets, Q3 FY2023, at 2023-09-30$76.0k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-14, accession 0001493152-23-041190.Report this figure | 0.2Current assets, FY2023, at 2023-12-31$163.4k. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-05-30, accession 0001641172-25-013018.Report this figure | 0.2Current assets, Q1 FY2024, at 2024-03-31$242.0k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-15, accession 0001493152-24-019929.Report this figure | 1.1Current assets, Q2 FY2024, at 2024-06-30$1.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q/A filed 2024-10-18, accession 0001493152-24-041621.Report this figure | 0.7Current assets, Q3 FY2024, at 2024-09-30$725.3k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-14, accession 0001493152-24-045374.Report this figure | 1.0Current assets, FY2024, at 2024-12-31$1.0m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-03-31, accession 0001493152-26-014356.Report this figure | 1.0Current assets, Q1 FY2025, at 2025-03-31$996.4k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-06-09, accession 0001641172-25-014338.Report this figure | 0.9Current assets, Q2 FY2025, at 2025-06-30$934.3k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-14, accession 0001641172-25-024074.Report this figure | 1.0Current assets, Q3 FY2025, at 2025-09-30$1.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | 3.3Current assets, FY2025, at 2025-12-31$3.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | 11.4Current assets, Q1 FY2026, at 2026-03-31$11.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | 14.6Current assets, Q2 FY2026, at 2026-06-30$14.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure |
| Total assets | $m | 0.1Total assets, Q3 FY2023, at 2023-09-30$76.0k. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-14, accession 0001493152-23-041190.Report this figure | 0.2Total assets, FY2023, at 2023-12-31$163.4k. XBRL concept us-gaap:Assets. 10-K filed 2025-05-30, accession 0001641172-25-013018.Report this figure | 0.2Total assets, Q1 FY2024, at 2024-03-31$242.0k. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-15, accession 0001493152-24-019929.Report this figure | 23.4Total assets, Q2 FY2024, at 2024-06-30$23.4m. XBRL concept us-gaap:Assets. 10-Q/A filed 2024-10-18, accession 0001493152-24-041621.Report this figure | 22.9Total assets, Q3 FY2024, at 2024-09-30$22.9m. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-14, accession 0001493152-24-045374.Report this figure | 23.3Total assets, FY2024, at 2024-12-31$23.3m. XBRL concept us-gaap:Assets. 10-K filed 2026-03-31, accession 0001493152-26-014356.Report this figure | 23.2Total assets, Q1 FY2025, at 2025-03-31$23.2m. XBRL concept us-gaap:Assets. 10-Q filed 2025-06-09, accession 0001641172-25-014338.Report this figure | 23.2Total assets, Q2 FY2025, at 2025-06-30$23.2m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-14, accession 0001641172-25-024074.Report this figure | 23.2Total assets, Q3 FY2025, at 2025-09-30$23.2m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | 27.2Total assets, FY2025, at 2025-12-31$27.2m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | 35.3Total assets, Q1 FY2026, at 2026-03-31$35.3m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | 38.4Total assets, Q2 FY2026, at 2026-06-30$38.4m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure |
| Current liabilities | $m | 0.0Current liabilities, Q3 FY2023, at 2023-09-30$17.1k. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-14, accession 0001493152-23-041190.Report this figure | 0.0Current liabilities, FY2023, at 2023-12-31$35.2k. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-05-30, accession 0001641172-25-013018.Report this figure | 0.1Current liabilities, Q1 FY2024, at 2024-03-31$53.6k. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-15, accession 0001493152-24-019929.Report this figure | 1.1Current liabilities, Q2 FY2024, at 2024-06-30$1.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q/A filed 2024-10-18, accession 0001493152-24-041621.Report this figure | 1.2Current liabilities, Q3 FY2024, at 2024-09-30$1.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-14, accession 0001493152-24-045374.Report this figure | 1.8Current liabilities, FY2024, at 2024-12-31$1.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-03-31, accession 0001493152-26-014356.Report this figure | 2.2Current liabilities, Q1 FY2025, at 2025-03-31$2.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-06-09, accession 0001641172-25-014338.Report this figure | 2.6Current liabilities, Q2 FY2025, at 2025-06-30$2.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-14, accession 0001641172-25-024074.Report this figure | 3.3Current liabilities, Q3 FY2025, at 2025-09-30$3.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | 7.8Current liabilities, FY2025, at 2025-12-31$7.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | 5.2Current liabilities, Q1 FY2026, at 2026-03-31$5.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | 5.0Current liabilities, Q2 FY2026, at 2026-06-30$5.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure |
| Total liabilities | $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 |
| Long-term 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 |
| 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 |
| Short-term borrowings | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | 0.8Short-term borrowings, FY2025, at 2025-12-31$825.7k. XBRL concept us-gaap:ShortTermBorrowings. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | not reported | not reported |
| Shareholders' equity | $m | 0.1Shareholders' equity, Q3 FY2023, at 2023-09-30$58.9k. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-14, accession 0001493152-24-045374.Report this figure | 0.1Shareholders' equity, FY2023, at 2023-12-31$128.2k. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-03-31, accession 0001493152-26-014356.Report this figure | 0.2Shareholders' equity, Q1 FY2024, at 2024-03-31$188.5k. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | 22.2Shareholders' equity, Q2 FY2024, at 2024-06-30$22.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | 21.8Shareholders' equity, Q3 FY2024, at 2024-09-30$21.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | 21.5Shareholders' equity, FY2024, at 2024-12-31$21.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | 21.1Shareholders' equity, Q1 FY2025, at 2025-03-31$21.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | 20.5Shareholders' equity, Q2 FY2025, at 2025-06-30$20.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | 19.9Shareholders' equity, Q3 FY2025, at 2025-09-30$19.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-022560.Report this figure | 19.4Shareholders' equity, FY2025, at 2025-12-31$19.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | 30.2Shareholders' equity, Q1 FY2026, at 2026-03-31$30.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038439.Report this figure | 33.1Shareholders' equity, Q2 FY2026, at 2026-06-30$33.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038439.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 | $k | (105)Operating cash flow, Q3 FY2023, three months to 2023-09-30−$105.3k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-14, accession 0001493152-24-045374. Derived: 9-month figure less the 6-month figure.Report this figure | (80.8)Operating cash flow, Q4 FY2023, three months to 2023-12-31−$80.8k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2025-05-30, accession 0001641172-25-013018. Derived: 12-month figure less the 9-month figure.Report this figure | (166)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$166.4k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-06-09, accession 0001641172-25-014338.Report this figure | 766Operating cash flow, Q2 FY2024, three months to 2024-06-30$765.6k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-14, accession 0001641172-25-024074. Derived: 6-month figure less the 3-month figure.Report this figure | (682)Operating cash flow, Q3 FY2024, three months to 2024-09-30−$682.4k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-14, accession 0001493152-25-022560. Derived: 9-month figure less the 6-month figure.Report this figure | (267)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$266.7k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-31, accession 0001493152-26-014356. Derived: 12-month figure less the 9-month figure.Report this figure | (142)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$142.5k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | (317)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$317.5k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-14, accession 0001493152-26-038439. Derived: 6-month figure less the 3-month figure.Report this figure | (327)Operating cash flow, Q3 FY2025, three months to 2025-09-30−$326.8k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-14, accession 0001493152-25-022560. Derived: 9-month figure less the 6-month figure.Report this figure | 1,665Operating cash flow, Q4 FY2025, three months to 2025-12-31$1.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-31, accession 0001493152-26-014356. Derived: 12-month figure less the 9-month figure.Report this figure | (2,921)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$2.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-15, accession 0001493152-26-023798.Report this figure | 469Operating cash flow, Q2 FY2026, three months to 2026-06-30$468.9k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-14, accession 0001493152-26-038439. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $k | 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 | 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) | m shares | 535 | 494 | 467 | 476 | 3.5 | 4.7 | 5.1 | 5.1 | 5.1 | 3.9 | 5.3 | 7.4 |
Shares outstanding: 7.10m 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, 15:32 ET. Listed shows no prices and gives no investment advice.