Flowco Holdings Inc.
FLOCNYSECIK 2035149IndustrialsFiscal year ends Dec 31
Income statement
| Line item | Unit | period not labelled2024-03-31 | period not labelled2024-06-30 | period not labelled2024-09-30 | period not labelled2024-12-31 | 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 | 20.5Revenue, period not labelled, three months to 2024-03-31$20.5m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 41.6Revenue, period not labelled, three months to 2024-06-30$41.6m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 102Revenue, period not labelled, three months to 2024-09-30$102.1m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 94.3Revenue, period not labelled, three months to 2024-12-31$94.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 95.1Revenue, Q1 FY2025, three months to 2025-03-31$95.1m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 91.1Revenue, Q2 FY2025, three months to 2025-06-30$91.1m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 70.0Revenue, Q3 FY2025, three months to 2025-09-30$70.0m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 85.6Revenue, Q4 FY2025, three months to 2025-12-31$85.6m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 87.7Revenue, Q1 FY2026, three months to 2026-03-31$87.7m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 103Revenue, Q2 FY2026, three months to 2026-06-30$103.2m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Cost of revenue | $m | 27.9Cost of revenue, period not labelled, three months to 2024-03-31$27.9m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 44.3Cost of revenue, period not labelled, three months to 2024-06-30$44.3m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 101Cost of revenue, period not labelled, three months to 2024-09-30$100.8m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 91.4Cost of revenue, period not labelled, three months to 2024-12-31$91.4m. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 92.4Cost of revenue, Q1 FY2025, three months to 2025-03-31$92.4m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 90.2Cost of revenue, Q2 FY2025, three months to 2025-06-30$90.2m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 74.2Cost of revenue, Q3 FY2025, three months to 2025-09-30$74.2m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 89.8Cost of revenue, Q4 FY2025, three months to 2025-12-31$89.8m. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 95.0Cost of revenue, Q1 FY2026, three months to 2026-03-31$95.0m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 109Cost of revenue, Q2 FY2026, three months to 2026-06-30$109.4m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Selling, general and administrative | $m | 4.5Selling, general and administrative, period not labelled, three months to 2024-03-31$4.5m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 6.7Selling, general and administrative, period not labelled, three months to 2024-06-30$6.7m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 25.0Selling, general and administrative, period not labelled, three months to 2024-09-30$25.0m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 26.2Selling, general and administrative, period not labelled, three months to 2024-12-31$26.2m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 30.5Selling, general and administrative, Q1 FY2025, three months to 2025-03-31$30.5m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 32.7Selling, general and administrative, Q2 FY2025, three months to 2025-06-30$32.7m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 29.0Selling, general and administrative, Q3 FY2025, three months to 2025-09-30$29.0m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 26.4Selling, general and administrative, Q4 FY2025, three months to 2025-12-31$26.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 36.5Selling, general and administrative, Q1 FY2026, three months to 2026-03-31$36.5m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 35.7Selling, general and administrative, Q2 FY2026, three months to 2026-06-30$35.7m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Operating income | $m | 22.2Operating income, period not labelled, three months to 2024-03-31$22.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 27.7Operating income, period not labelled, three months to 2024-06-30$27.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 32.9Operating income, period not labelled, three months to 2024-09-30$32.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 33.9Operating income, period not labelled, three months to 2024-12-31$33.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 35.3Operating income, Q1 FY2025, three months to 2025-03-31$35.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 37.1Operating income, Q2 FY2025, three months to 2025-06-30$37.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 34.6Operating income, Q3 FY2025, three months to 2025-09-30$34.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 42.0Operating income, Q4 FY2025, three months to 2025-12-31$42.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 36.3Operating income, Q1 FY2026, three months to 2026-03-31$36.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 41.2Operating income, Q2 FY2026, three months to 2026-06-30$41.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Interest expense | $m | 4.8Interest expense, period not labelled, three months to 2024-03-31$4.8m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 5.5Interest expense, period not labelled, three months to 2024-06-30$5.5m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 11.9Interest expense, period not labelled, three months to 2024-09-30$11.9m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 10.2Interest expense, period not labelled, three months to 2024-12-31$10.2m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 5.4Interest expense, Q1 FY2025, three months to 2025-03-31$5.4m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 6.4Interest expense, Q2 FY2025, three months to 2025-06-30$6.4m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 2.8Interest expense, Q3 FY2025, three months to 2025-09-30$2.8m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 4.4Interest expense, Q4 FY2025, three months to 2025-12-31$4.4m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 4.3Interest expense, Q1 FY2026, three months to 2026-03-31$4.3m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 5.6Interest expense, Q2 FY2026, three months to 2026-06-30$5.6m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Income tax | $m | 0.1Income tax, period not labelled, three months to 2024-03-31$133.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 0.2Income tax, period not labelled, three months to 2024-06-30$173.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 0.4Income tax, period not labelled, three months to 2024-09-30$396.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 0.5Income tax, period not labelled, three months to 2024-12-31$469.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 2.6Income tax, Q1 FY2025, three months to 2025-03-31$2.6m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 3.9Income tax, Q2 FY2025, three months to 2025-06-30$3.9m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | (2.2)Income tax, Q3 FY2025, three months to 2025-09-30−$2.2m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | (5.2)Income tax, Q4 FY2025, three months to 2025-12-31−$5.2m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 4.0Income tax, Q1 FY2026, three months to 2026-03-31$4.0m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 4.6Income tax, Q2 FY2026, three months to 2026-06-30$4.6m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Net income | $m | 17.2Net income, period not labelled, three months to 2024-03-31$17.2m. XBRL concept us-gaap:ProfitLoss. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 20.1Net income, period not labelled, three months to 2024-06-30$20.1m. XBRL concept us-gaap:ProfitLoss. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 20.6Net income, period not labelled, three months to 2024-09-30$20.6m. XBRL concept us-gaap:ProfitLoss. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 22.3Net income, period not labelled, three months to 2024-12-31$22.3m. XBRL concept us-gaap:ProfitLoss. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 6.2Net income, Q1 FY2025, three months to 2025-03-31$6.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 5.5Net income, Q2 FY2025, three months to 2025-06-30$5.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 12.5Net income, Q3 FY2025, three months to 2025-09-30$12.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 17.2Net income, Q4 FY2025, three months to 2025-12-31$17.2m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 7.4Net income, Q1 FY2026, three months to 2026-03-31$7.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 12.5Net income, Q2 FY2026, three months to 2026-06-30$12.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Diluted EPS | $ per share | not reported | not reported | not reported | not reported | 0.24Diluted EPS, Q1 FY2025, three months to 2025-03-31$0.24 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 0.21Diluted EPS, Q2 FY2025, three months to 2025-06-30$0.21 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 0.32Diluted EPS, Q3 FY2025, three months to 2025-09-30$0.32 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | not reported | 0.23Diluted EPS, Q1 FY2026, three months to 2026-03-31$0.23 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 0.28Diluted EPS, Q2 FY2026, three months to 2026-06-30$0.28 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Basic EPS | $ per share | not reported | not reported | not reported | not reported | 0.24Basic EPS, Q1 FY2025, three months to 2025-03-31$0.24 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 0.21Basic EPS, Q2 FY2025, three months to 2025-06-30$0.21 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 0.46Basic EPS, Q3 FY2025, three months to 2025-09-30$0.46 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | not reported | 0.24Basic EPS, Q1 FY2026, three months to 2026-03-31$0.24 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 0.29Basic EPS, Q2 FY2026, three months to 2026-06-30$0.29 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
Balance sheet
| Line item | Unit | period not labelled2024-12-31 | 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 | 4.6Cash and equivalents, period not labelled, at 2024-12-31$4.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-02-26, accession 0001193125-26-077219.Report this figure | 0.7Cash and equivalents, Q1 FY2025, at 2025-03-31$687.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 9.3Cash and equivalents, Q2 FY2025, at 2025-06-30$9.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 7.2Cash and equivalents, Q3 FY2025, at 2025-09-30$7.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 4.5Cash and equivalents, FY2025, at 2025-12-31$4.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 17.3Cash and equivalents, Q1 FY2026, at 2026-03-31$17.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 19.2Cash and equivalents, Q2 FY2026, at 2026-06-30$19.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Current assets | $m | 286Current assets, period not labelled, at 2024-12-31$286.1m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-02-26, accession 0001193125-26-077219.Report this figure | 297Current assets, Q1 FY2025, at 2025-03-31$296.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 292Current assets, Q2 FY2025, at 2025-06-30$292.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 293Current assets, Q3 FY2025, at 2025-09-30$293.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 260Current assets, FY2025, at 2025-12-31$260.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 356Current assets, Q1 FY2026, at 2026-03-31$355.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 371Current assets, Q2 FY2026, at 2026-06-30$370.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Total assets | $m | 1,589Total assets, period not labelled, at 2024-12-31$1.59bn. XBRL concept us-gaap:Assets. 10-K filed 2026-02-26, accession 0001193125-26-077219.Report this figure | 1,606Total assets, Q1 FY2025, at 2025-03-31$1.61bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 1,606Total assets, Q2 FY2025, at 2025-06-30$1.61bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 1,686Total assets, Q3 FY2025, at 2025-09-30$1.69bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 1,646Total assets, FY2025, at 2025-12-31$1.65bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 1,898Total assets, Q1 FY2026, at 2026-03-31$1.90bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 1,923Total assets, Q2 FY2026, at 2026-06-30$1.92bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Current liabilities | $m | 87.8Current liabilities, period not labelled, at 2024-12-31$87.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-02-26, accession 0001193125-26-077219.Report this figure | 86.1Current liabilities, Q1 FY2025, at 2025-03-31$86.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 90.0Current liabilities, Q2 FY2025, at 2025-06-30$90.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 101Current liabilities, Q3 FY2025, at 2025-09-30$100.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 78.0Current liabilities, FY2025, at 2025-12-31$78.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 115Current liabilities, Q1 FY2026, at 2026-03-31$115.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 139Current liabilities, Q2 FY2026, at 2026-06-30$138.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Total liabilities | $m | 750Total liabilities, period not labelled, at 2024-12-31$749.8m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-02-26, accession 0001193125-26-077219.Report this figure | 300Total liabilities, Q1 FY2025, at 2025-03-31$300.2m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 291Total liabilities, Q2 FY2025, at 2025-06-30$291.1m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 365Total liabilities, Q3 FY2025, at 2025-09-30$364.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 288Total liabilities, FY2025, at 2025-12-31$288.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 554Total liabilities, Q1 FY2026, at 2026-03-31$554.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 564Total liabilities, Q2 FY2026, at 2026-06-30$563.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Long-term debt | $m | 636Long-term debt, period not labelled, at 2024-12-31$635.9m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2026-02-26, accession 0001193125-26-077219.Report this figure | 181Long-term debt, Q1 FY2025, at 2025-03-31$181.0m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 167Long-term debt, Q2 FY2025, at 2025-06-30$167.1m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 223Long-term debt, Q3 FY2025, at 2025-09-30$222.6m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 168Long-term debt, FY2025, at 2025-12-31$167.8m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 328Long-term debt, Q1 FY2026, at 2026-03-31$328.0m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 298Long-term debt, Q2 FY2026, at 2026-06-30$298.4m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Current portion of debt | $m | 0.0Current portion of debt, period not labelled, at 2024-12-31$0. XBRL concept us-gaap:LongTermDebtCurrent. 10-K filed 2026-02-26, accession 0001193125-26-077219.Report this figure | 0.0Current portion of debt, Q1 FY2025, at 2025-03-31$0. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 0.0Current portion of debt, Q2 FY2025, at 2025-06-30$0. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-08-05, accession 0000950170-25-102962.Report this figure | 0.0Current portion of debt, Q3 FY2025, at 2025-09-30$0. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-11-05, accession 0001193125-25-266883.Report this figure | 0.0Current portion of debt, FY2025, at 2025-12-31$0. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 0.0Current portion of debt, Q1 FY2026, at 2026-03-31$0. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 0.0Current portion of debt, Q2 FY2026, at 2026-06-30$0. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
| Shareholders' equity | $m | 0.0Shareholders' equity, period not labelled, at 2024-12-31$0. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-02-26, accession 0001193125-26-077219.Report this figure | (370)Shareholders' equity, Q1 FY2025, at 2025-03-31−$370.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 150Shareholders' equity, Q2 FY2025, at 2025-06-30$150.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 371Shareholders' equity, Q3 FY2025, at 2025-09-30$371.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 229Shareholders' equity, FY2025, at 2025-12-31$228.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure | 336Shareholders' equity, Q1 FY2026, at 2026-03-31$336.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 365Shareholders' equity, Q2 FY2026, at 2026-06-30$365.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-11, accession 0001193125-26-344790.Report this figure |
Cash flow
| Line item | Unit | period not labelled2024-03-31 | period not labelled2024-06-30 | period not labelled2024-09-30 | period not labelled2024-12-31 | 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 | 28.2Operating cash flow, period not labelled, three months to 2024-03-31$28.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 21.9Operating cash flow, period not labelled, three months to 2024-06-30$21.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-05, accession 0000950170-25-102962. Derived: 6-month figure less the 3-month figure.Report this figure | 67.0Operating cash flow, period not labelled, three months to 2024-09-30$67.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-05, accession 0001193125-25-266883. Derived: 9-month figure less the 6-month figure.Report this figure | 62.2Operating cash flow, period not labelled, three months to 2024-12-31$62.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 42.5Operating cash flow, Q1 FY2025, three months to 2025-03-31$42.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 82.2Operating cash flow, Q2 FY2025, three months to 2025-06-30$82.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-11, accession 0001193125-26-344790. Derived: 6-month figure less the 3-month figure.Report this figure | 82.5Operating cash flow, Q3 FY2025, three months to 2025-09-30$82.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-05, accession 0001193125-25-266883. Derived: 9-month figure less the 6-month figure.Report this figure | 87.2Operating cash flow, Q4 FY2025, three months to 2025-12-31$87.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 78.7Operating cash flow, Q1 FY2026, three months to 2026-03-31$78.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 95.2Operating cash flow, Q2 FY2026, three months to 2026-06-30$95.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-11, accession 0001193125-26-344790. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $m | 14.8Capital expenditure, period not labelled, three months to 2024-03-31$14.8m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-05-13, accession 0000950170-25-070277.Report this figure | 12.7Capital expenditure, period not labelled, three months to 2024-06-30$12.7m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-08-05, accession 0000950170-25-102962. Derived: 6-month figure less the 3-month figure.Report this figure | 34.6Capital expenditure, period not labelled, three months to 2024-09-30$34.6m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-05, accession 0001193125-25-266883. Derived: 9-month figure less the 6-month figure.Report this figure | 28.4Capital expenditure, period not labelled, three months to 2024-12-31$28.4m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 27.9Capital expenditure, Q1 FY2025, three months to 2025-03-31$27.9m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 35.8Capital expenditure, Q2 FY2025, three months to 2025-06-30$35.8m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-11, accession 0001193125-26-344790. Derived: 6-month figure less the 3-month figure.Report this figure | 39.7Capital expenditure, Q3 FY2025, three months to 2025-09-30$39.7m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-05, accession 0001193125-25-266883. Derived: 9-month figure less the 6-month figure.Report this figure | 24.0Capital expenditure, Q4 FY2025, three months to 2025-12-31$24.0m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 26.4Capital expenditure, Q1 FY2026, three months to 2026-03-31$26.4m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 45.5Capital expenditure, Q2 FY2026, three months to 2026-06-30$45.5m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-11, accession 0001193125-26-344790. Derived: 6-month figure less the 3-month figure.Report this figure |
| Share repurchases | $m | not reported | not reported | not reported | 0.0Share repurchases, period not labelled, three months to 2024-12-31$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Share repurchases, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 0.0Share repurchases, Q2 FY2025, three months to 2025-06-30$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-08-11, accession 0001193125-26-344790. Derived: 6-month figure less the 3-month figure.Report this figure | 15.0Share repurchases, Q3 FY2025, three months to 2025-09-30$15.0m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2025-11-05, accession 0001193125-25-266883. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Share repurchases, Q4 FY2025, three months to 2025-12-31$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2026-02-26, accession 0001193125-26-077219. Derived: 12-month figure less the 9-month figure.Report this figure | 16.5Share repurchases, Q1 FY2026, three months to 2026-03-31$16.5m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-05-06, accession 0001193125-26-209130.Report this figure | 0.0Share repurchases, Q2 FY2026, three months to 2026-06-30$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-08-11, accession 0001193125-26-344790. Derived: 6-month figure less the 3-month figure.Report this figure |
Shares
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:50 ET. Listed shows no prices and gives no investment advice.