
Fabric.AI, Inc.
FABCNasdaqCIK 1086745CommunicationFiscal 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 | 0.1Revenue, Q3 FY2023, three months to 2023-09-30$88.4k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | 0.2Revenue, Q4 FY2023, three months to 2023-12-31$157.9k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2025-03-31, accession 0001641172-25-001705. Derived: 12-month figure less the 9-month figure.Report this figure | 0.1Revenue, Q1 FY2024, three months to 2024-03-31$58.4k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | 0.0Revenue, Q2 FY2024, three months to 2024-06-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-08-14, accession 0001641172-25-023974. Derived: 6-month figure less the 3-month figure.Report this figure | 0.0Revenue, Q3 FY2024, three months to 2024-09-30$5.4k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 0.0Revenue, Q4 FY2024, three months to 2024-12-31$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported |
| Cost of revenue | $m | 0.2Cost of revenue, Q3 FY2023, three months to 2023-09-30$231.8k. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | 4.4Cost of revenue, Q4 FY2023, three months to 2023-12-31$4.4m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-K filed 2025-03-31, accession 0001641172-25-001705. Derived: 12-month figure less the 9-month figure.Report this figure | 1.2Cost of revenue, Q1 FY2024, three months to 2024-03-31$1.2m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | 1.1Cost of revenue, Q2 FY2024, three months to 2024-06-30$1.1m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-08-14, accession 0001641172-25-023974.Report this figure | 0.3Cost of revenue, Q3 FY2024, three months to 2024-09-30$286.0k. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 4.1Cost of revenue, Q4 FY2024, three months to 2024-12-31$4.1m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | 0.2Cost of revenue, Q2 FY2025, three months to 2025-06-30$239.0k. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 0.7Cost of revenue, Q3 FY2025, three months to 2025-09-30$717.1k. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 0.0Cost of revenue, Q4 FY2025, three months to 2025-12-31$0. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported |
| Gross profit | $m | (0.1)Gross profit, Q3 FY2023, three months to 2023-09-30−$143.4k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | (4.2)Gross profit, Q4 FY2023, three months to 2023-12-31−$4.2m. XBRL concept us-gaap:GrossProfit. 10-K filed 2025-03-31, accession 0001641172-25-001705. Derived: 12-month figure less the 9-month figure.Report this figure | (1.1)Gross profit, Q1 FY2024, three months to 2024-03-31−$1.1m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | (1.1)Gross profit, Q2 FY2024, three months to 2024-06-30−$1.1m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-08-14, accession 0001641172-25-023974.Report this figure | (0.3)Gross profit, Q3 FY2024, three months to 2024-09-30−$280.6k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | (4.1)Gross profit, Q4 FY2024, three months to 2024-12-31−$4.1m. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | (0.2)Gross profit, Q2 FY2025, three months to 2025-06-30−$239.0k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | (0.7)Gross profit, Q3 FY2025, three months to 2025-09-30−$717.1k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 0.0Gross profit, Q4 FY2025, three months to 2025-12-31$0. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported |
| Research and development | $m | 1.3Research and development, Q3 FY2023, three months to 2023-09-30$1.3m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | 1.5Research and development, Q4 FY2023, three months to 2023-12-31$1.5m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2025-03-31, accession 0001641172-25-001705. Derived: 12-month figure less the 9-month figure.Report this figure | 0.8Research and development, Q1 FY2024, three months to 2024-03-31$760.4k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | 0.6Research and development, Q2 FY2024, three months to 2024-06-30$622.6k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-08-14, accession 0001641172-25-023974.Report this figure | 0.0Research and development, Q3 FY2024, three months to 2024-09-30$14.8k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 0.1Research and development, Q4 FY2024, three months to 2024-12-31$95.4k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | 0.3Research and development, Q1 FY2025, three months to 2025-03-31$307.7k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | 0.3Research and development, Q2 FY2025, three months to 2025-06-30$350.0k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 0.3Research and development, Q3 FY2025, three months to 2025-09-30$343.6k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 0.4Research and development, Q4 FY2025, three months to 2025-12-31$393.7k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | 0.1Research and development, Q1 FY2026, three months to 2026-03-31$124.9k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | 0.7Research and development, Q2 FY2026, three months to 2026-06-30$689.9k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure |
| Selling, general and administrative | $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 |
| Operating income | $m | (6.2)Operating income, Q3 FY2023, three months to 2023-09-30−$6.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | (9.9)Operating income, Q4 FY2023, three months to 2023-12-31−$9.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2025-03-31, accession 0001641172-25-001705. Derived: 12-month figure less the 9-month figure.Report this figure | (5.2)Operating income, Q1 FY2024, three months to 2024-03-31−$5.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | (4.0)Operating income, Q2 FY2024, three months to 2024-06-30−$4.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-14, accession 0001641172-25-023974.Report this figure | (1.9)Operating income, Q3 FY2024, three months to 2024-09-30−$1.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | (8.3)Operating income, Q4 FY2024, three months to 2024-12-31−$8.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | (2.0)Operating income, Q1 FY2025, three months to 2025-03-31−$2.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | (1.8)Operating income, Q2 FY2025, three months to 2025-06-30−$1.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | (3.5)Operating income, Q3 FY2025, three months to 2025-09-30−$3.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | (3.2)Operating income, Q4 FY2025, three months to 2025-12-31−$3.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | (1.7)Operating income, Q1 FY2026, three months to 2026-03-31−$1.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | (3.3)Operating income, Q2 FY2026, three months to 2026-06-30−$3.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure |
| Interest expense | $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 |
| Income tax | $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 |
| Net income | $m | (12.6)Net income, Q3 FY2023, three months to 2023-09-30−$12.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | (10.1)Net income, Q4 FY2023, three months to 2023-12-31−$10.1m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2025-03-31, accession 0001641172-25-001705. Derived: 12-month figure less the 9-month figure.Report this figure | (3.6)Net income, Q1 FY2024, three months to 2024-03-31−$3.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 6.9Net income, Q2 FY2024, three months to 2024-06-30$6.9m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 0.6Net income, Q3 FY2024, three months to 2024-09-30$550.6k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | (5.6)Net income, Q4 FY2024, three months to 2024-12-31−$5.6m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | 0.8Net income, Q1 FY2025, three months to 2025-03-31$845.0k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | (14.1)Net income, Q2 FY2025, three months to 2025-06-30−$14.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | (2.8)Net income, Q3 FY2025, three months to 2025-09-30−$2.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | (5.0)Net income, Q4 FY2025, three months to 2025-12-31−$5.0m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | (2.4)Net income, Q1 FY2026, three months to 2026-03-31−$2.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | (12.5)Net income, Q2 FY2026, three months to 2026-06-30−$12.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure |
| Diluted EPS | $ per share | (2.99)Diluted EPS, Q3 FY2023, three months to 2023-09-30−$2.99 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | not reported | (1.46)Diluted EPS, Q1 FY2024, three months to 2024-03-31−$1.46 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | 2.17Diluted EPS, Q2 FY2024, three months to 2024-06-30$2.17 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-14, accession 0001641172-25-023974.Report this figure | (3.96)Diluted EPS, Q3 FY2024, three months to 2024-09-30−$3.96 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | not reported | (0.20)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$0.20 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | (29.87)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$29.87 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | (3.84)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$3.84 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | not reported | (2.42)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$2.42 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | (3.52)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$3.52 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure |
| Basic EPS | $ per share | (2.99)Basic EPS, Q3 FY2023, three months to 2023-09-30−$2.99 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | not reported | (1.46)Basic EPS, Q1 FY2024, three months to 2024-03-31−$1.46 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | 12.45Basic EPS, Q2 FY2024, three months to 2024-06-30$12.45 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-14, accession 0001641172-25-023974.Report this figure | (3.96)Basic EPS, Q3 FY2024, three months to 2024-09-30−$3.96 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | not reported | (0.20)Basic EPS, Q1 FY2025, three months to 2025-03-31−$0.20 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | (29.87)Basic EPS, Q2 FY2025, three months to 2025-06-30−$29.87 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | (3.84)Basic EPS, Q3 FY2025, three months to 2025-09-30−$3.84 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | not reported | (2.42)Basic EPS, Q1 FY2026, three months to 2026-03-31−$2.42 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | (3.52)Basic EPS, Q2 FY2026, three months to 2026-06-30−$3.52 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure |
Balance sheet
| Line item | Unit | 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 | period not labelled2026-04-27 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $m | 33.4Cash and equivalents, FY2023, at 2023-12-31$33.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-03-31, accession 0001641172-25-001705.Report this figure | 5.5Cash and equivalents, Q1 FY2024, at 2024-03-31$5.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | 14.1Cash and equivalents, Q2 FY2024, at 2024-06-30$14.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-14, accession 0001641172-25-023974.Report this figure | 2.7Cash and equivalents, Q3 FY2024, at 2024-09-30$2.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 16.0Cash and equivalents, FY2024, at 2024-12-31$16.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-03-30, accession 0001493152-26-013650.Report this figure | 12.8Cash and equivalents, Q1 FY2025, at 2025-03-31$12.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | 5.1Cash and equivalents, Q2 FY2025, at 2025-06-30$5.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 7.3Cash and equivalents, Q3 FY2025, at 2025-09-30$7.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 5.0Cash and equivalents, FY2025, at 2025-12-31$5.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 3.3Cash and equivalents, Q1 FY2026, at 2026-03-31$3.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | 7.5Cash and equivalents, period not labelled, at 2026-04-27$7.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 3.6Cash and equivalents, Q2 FY2026, at 2026-06-30$3.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure |
| Current assets | $m | 49.0Current assets, FY2023, at 2023-12-31$49.0m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-03-31, accession 0001641172-25-001705.Report this figure | 44.3Current assets, Q1 FY2024, at 2024-03-31$44.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-15, accession 0001493152-24-019973.Report this figure | 42.0Current assets, Q2 FY2024, at 2024-06-30$42.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-15, accession 0001493152-24-032672.Report this figure | 33.4Current assets, Q3 FY2024, at 2024-09-30$33.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | 21.3Current assets, FY2024, at 2024-12-31$21.3m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-03-30, accession 0001493152-26-013650.Report this figure | 15.7Current assets, Q1 FY2025, at 2025-03-31$15.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | 8.8Current assets, Q2 FY2025, at 2025-06-30$8.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-14, accession 0001641172-25-023974.Report this figure | 13.8Current assets, Q3 FY2025, at 2025-09-30$13.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 9.2Current assets, FY2025, at 2025-12-31$9.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 8.0Current assets, Q1 FY2026, at 2026-03-31$8.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | not reported | 32.4Current assets, Q2 FY2026, at 2026-06-30$32.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure |
| Total assets | $m | 52.9Total assets, FY2023, at 2023-12-31$52.9m. XBRL concept us-gaap:Assets. 10-K filed 2025-03-31, accession 0001641172-25-001705.Report this figure | 47.9Total assets, Q1 FY2024, at 2024-03-31$47.9m. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-15, accession 0001493152-24-019973.Report this figure | 45.0Total assets, Q2 FY2024, at 2024-06-30$45.0m. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-15, accession 0001493152-24-032672.Report this figure | 35.9Total assets, Q3 FY2024, at 2024-09-30$35.9m. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | 21.7Total assets, FY2024, at 2024-12-31$21.7m. XBRL concept us-gaap:Assets. 10-K filed 2026-03-30, accession 0001493152-26-013650.Report this figure | 16.2Total assets, Q1 FY2025, at 2025-03-31$16.2m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | 9.2Total assets, Q2 FY2025, at 2025-06-30$9.2m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-14, accession 0001641172-25-023974.Report this figure | 15.7Total assets, Q3 FY2025, at 2025-09-30$15.7m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 11.4Total assets, FY2025, at 2025-12-31$11.4m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 9.5Total assets, Q1 FY2026, at 2026-03-31$9.5m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | not reported | 49.7Total assets, Q2 FY2026, at 2026-06-30$49.7m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure |
| Current liabilities | $m | 4.3Current liabilities, FY2023, at 2023-12-31$4.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-03-31, accession 0001641172-25-001705.Report this figure | 4.0Current liabilities, Q1 FY2024, at 2024-03-31$4.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-15, accession 0001493152-24-019973.Report this figure | 6.5Current liabilities, Q2 FY2024, at 2024-06-30$6.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-15, accession 0001493152-24-032672.Report this figure | 5.1Current liabilities, Q3 FY2024, at 2024-09-30$5.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | 4.2Current liabilities, FY2024, at 2024-12-31$4.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-03-30, accession 0001493152-26-013650.Report this figure | 7.1Current liabilities, Q1 FY2025, at 2025-03-31$7.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | 7.6Current liabilities, Q2 FY2025, at 2025-06-30$7.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-14, accession 0001641172-25-023974.Report this figure | 1.9Current liabilities, Q3 FY2025, at 2025-09-30$1.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 1.6Current liabilities, FY2025, at 2025-12-31$1.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 1.6Current liabilities, Q1 FY2026, at 2026-03-31$1.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | not reported | 1.7Current liabilities, Q2 FY2026, at 2026-06-30$1.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure |
| Total liabilities | $m | 27.5Total liabilities, FY2023, at 2023-12-31$27.5m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-03-31, accession 0001641172-25-001705.Report this figure | 26.1Total liabilities, Q1 FY2024, at 2024-03-31$26.1m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-15, accession 0001493152-24-019973.Report this figure | 18.0Total liabilities, Q2 FY2024, at 2024-06-30$18.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-15, accession 0001493152-24-032672.Report this figure | 14.0Total liabilities, Q3 FY2024, at 2024-09-30$14.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-14, accession 0001493152-24-045893.Report this figure | 9.5Total liabilities, FY2024, at 2024-12-31$9.5m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-03-30, accession 0001493152-26-013650.Report this figure | 9.8Total liabilities, Q1 FY2025, at 2025-03-31$9.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | 22.3Total liabilities, Q2 FY2025, at 2025-06-30$22.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-14, accession 0001641172-25-023974.Report this figure | 2.0Total liabilities, Q3 FY2025, at 2025-09-30$2.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 1.7Total liabilities, FY2025, at 2025-12-31$1.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 1.6Total liabilities, Q1 FY2026, at 2026-03-31$1.6m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | not reported | 21.4Total liabilities, Q2 FY2026, at 2026-06-30$21.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-14, accession 0001493152-26-038445.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 | 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 | not reported | not reported | not reported |
| Shareholders' equity | $m | 14.1Shareholders' equity, FY2023, at 2023-12-31$14.1m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-03-30, accession 0001493152-26-013650.Report this figure | 7.0Shareholders' equity, Q1 FY2024, at 2024-03-31$7.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 12.8Shareholders' equity, Q2 FY2024, at 2024-06-30$12.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 11.5Shareholders' equity, Q3 FY2024, at 2024-09-30$11.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 4.7Shareholders' equity, FY2024, at 2024-12-31$4.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 3.0Shareholders' equity, Q1 FY2025, at 2025-03-31$3.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | (13.1)Shareholders' equity, Q2 FY2025, at 2025-06-30−$13.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 8.3Shareholders' equity, Q3 FY2025, at 2025-09-30$8.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | 3.7Shareholders' equity, FY2025, at 2025-12-31$3.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | 1.2Shareholders' equity, Q1 FY2026, at 2026-03-31$1.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038445.Report this figure | not reported | 11.2Shareholders' equity, Q2 FY2026, at 2026-06-30$11.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001493152-26-038445.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 | (6,409)Operating cash flow, Q3 FY2023, three months to 2023-09-30−$6.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-14, accession 0001493152-24-045893. Derived: 9-month figure less the 6-month figure.Report this figure | (4,879)Operating cash flow, Q4 FY2023, three months to 2023-12-31−$4.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2025-03-31, accession 0001641172-25-001705. Derived: 12-month figure less the 9-month figure.Report this figure | (4,682)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$4.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-14, accession 0001641172-25-010337.Report this figure | (2,152)Operating cash flow, Q2 FY2024, three months to 2024-06-30−$2.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-14, accession 0001641172-25-023974. Derived: 6-month figure less the 3-month figure.Report this figure | (3,500)Operating cash flow, Q3 FY2024, three months to 2024-09-30−$3.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-14, accession 0001493152-25-023588. Derived: 9-month figure less the 6-month figure.Report this figure | (2,981)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$3.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | (1,476)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$1.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | (2,625)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$2.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-14, accession 0001493152-26-038445. Derived: 6-month figure less the 3-month figure.Report this figure | 1,200Operating cash flow, Q3 FY2025, three months to 2025-09-30$1.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-14, accession 0001493152-25-023588.Report this figure | (1,650)Operating cash flow, Q4 FY2025, three months to 2025-12-31−$1.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | (1,095)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$1.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-15, accession 0001493152-26-023860.Report this figure | (6,124)Operating cash flow, Q2 FY2026, three months to 2026-06-30−$6.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-14, accession 0001493152-26-038445. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $k | 805Capital expenditure, Q3 FY2023, three months to 2023-09-30$804.8k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-11-14, accession 0001493152-24-045893. Derived: 9-month figure less the 6-month figure.Report this figure | 66.8Capital expenditure, Q4 FY2023, three months to 2023-12-31$66.8k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2025-03-31, accession 0001641172-25-001705. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | not reported | 36.5Capital expenditure, Q4 FY2024, three months to 2024-12-31$36.5k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-30, accession 0001493152-26-013650. Derived: 12-month figure less the 9-month figure.Report this figure | 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) | k shares | 4,637 | 4,665 | 4,685 | 4,744 | 4,929 | 1,040 | 429 | 8,541 | 555 | 946 | 1,456 | 4,140 |
Shares outstanding: 7.00m at Aug 12, 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.