Funko, Inc.
FNKONasdaqCIK 1704711Consumer discretionaryFiscal 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 | 313Revenue, Q3 FY2023, three months to 2023-09-30$312.9m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | 291Revenue, Q4 FY2023, three months to 2023-12-31$291.2m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 216Revenue, Q1 FY2024, three months to 2024-03-31$215.7m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 248Revenue, Q2 FY2024, three months to 2024-06-30$247.7m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 293Revenue, Q3 FY2024, three months to 2024-09-30$292.8m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 294Revenue, Q4 FY2024, three months to 2024-12-31$293.7m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 191Revenue, Q1 FY2025, three months to 2025-03-31$190.7m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 193Revenue, Q2 FY2025, three months to 2025-06-30$193.5m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 251Revenue, Q3 FY2025, three months to 2025-09-30$250.9m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 273Revenue, Q4 FY2025, three months to 2025-12-31$273.1m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 201Revenue, Q1 FY2026, three months to 2026-03-31$200.9m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 208Revenue, Q2 FY2026, three months to 2026-06-30$207.7m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Cost of revenue | $m | 209Cost of revenue, Q3 FY2023, three months to 2023-09-30$208.9m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | 182Cost of revenue, Q4 FY2023, three months to 2023-12-31$181.8m. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2024-03-07, accession 0001704711-24-000013. Derived: 12-month figure less the 9-month figure.Report this figure | 129Cost of revenue, Q1 FY2024, three months to 2024-03-31$129.4m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2024-05-09, accession 0001704711-24-000079.Report this figure | 144Cost of revenue, Q2 FY2024, three months to 2024-06-30$143.6m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2024-08-08, accession 0001704711-24-000132.Report this figure | 173Cost of revenue, Q3 FY2024, three months to 2024-09-30$173.0m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Selling, general and administrative | $m | 94.0Selling, general and administrative, Q3 FY2023, three months to 2023-09-30$94.0m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | 97.4Selling, general and administrative, Q4 FY2023, three months to 2023-12-31$97.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 85.6Selling, general and administrative, Q1 FY2024, three months to 2024-03-31$85.6m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 77.9Selling, general and administrative, Q2 FY2024, three months to 2024-06-30$77.9m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 92.7Selling, general and administrative, Q3 FY2024, three months to 2024-09-30$92.7m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 103Selling, general and administrative, Q4 FY2024, three months to 2024-12-31$102.8m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 84.8Selling, general and administrative, Q1 FY2025, three months to 2025-03-31$84.8m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 82.3Selling, general and administrative, Q2 FY2025, three months to 2025-06-30$82.3m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 79.8Selling, general and administrative, Q3 FY2025, three months to 2025-09-30$79.8m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 90.9Selling, general and administrative, Q4 FY2025, three months to 2025-12-31$90.9m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 83.7Selling, general and administrative, Q1 FY2026, three months to 2026-03-31$83.7m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 79.7Selling, general and administrative, Q2 FY2026, three months to 2026-06-30$79.7m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Operating income | $m | (5.4)Operating income, Q3 FY2023, three months to 2023-09-30−$5.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | (3.4)Operating income, Q4 FY2023, three months to 2023-12-31−$3.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | (14.9)Operating income, Q1 FY2024, three months to 2024-03-31−$14.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 10.7Operating income, Q2 FY2024, three months to 2024-06-30$10.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 11.7Operating income, Q3 FY2024, three months to 2024-09-30$11.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 5.4Operating income, Q4 FY2024, three months to 2024-12-31$5.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | (23.2)Operating income, Q1 FY2025, three months to 2025-03-31−$23.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | (34.7)Operating income, Q2 FY2025, three months to 2025-06-30−$34.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 6.4Operating income, Q3 FY2025, three months to 2025-09-30$6.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 6.0Operating income, Q4 FY2025, three months to 2025-12-31$6.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | (9.6)Operating income, Q1 FY2026, three months to 2026-03-31−$9.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 22.1Operating income, Q2 FY2026, three months to 2026-06-30$22.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Income tax | $m | 3.1Income tax, Q3 FY2023, three months to 2023-09-30$3.1m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | 1.6Income tax, Q4 FY2023, three months to 2023-12-31$1.6m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 0.9Income tax, Q1 FY2024, three months to 2024-03-31$900.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 0.8Income tax, Q2 FY2024, three months to 2024-06-30$789.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 1.2Income tax, Q3 FY2024, three months to 2024-09-30$1.2m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 1.7Income tax, Q4 FY2024, three months to 2024-12-31$1.7m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 0.8Income tax, Q1 FY2025, three months to 2025-03-31$844.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 0.8Income tax, Q2 FY2025, three months to 2025-06-30$848.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 1.2Income tax, Q3 FY2025, three months to 2025-09-30$1.2m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 1.4Income tax, Q4 FY2025, three months to 2025-12-31$1.4m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 3.2Income tax, Q1 FY2026, three months to 2026-03-31$3.2m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 1.0Income tax, Q2 FY2026, three months to 2026-06-30$1.0m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Net income | $m | (15.0)Net income, Q3 FY2023, three months to 2023-09-30−$15.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | (10.8)Net income, Q4 FY2023, three months to 2023-12-31−$10.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-06, accession 0001704711-26-000045. Derived: 12-month figure less the 9-month figure.Report this figure | (22.7)Net income, Q1 FY2024, three months to 2024-03-31−$22.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 5.1Net income, Q2 FY2024, three months to 2024-06-30$5.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 4.3Net income, Q3 FY2024, three months to 2024-09-30$4.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | (1.5)Net income, Q4 FY2024, three months to 2024-12-31−$1.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-06, accession 0001704711-26-000045. Derived: 12-month figure less the 9-month figure.Report this figure | (27.6)Net income, Q1 FY2025, three months to 2025-03-31−$27.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | (40.5)Net income, Q2 FY2025, three months to 2025-06-30−$40.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 0.9Net income, Q3 FY2025, three months to 2025-09-30$901.0k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | (0.2)Net income, Q4 FY2025, three months to 2025-12-31−$223.0k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-06, accession 0001704711-26-000045. Derived: 12-month figure less the 9-month figure.Report this figure | (18.1)Net income, Q1 FY2026, three months to 2026-03-31−$18.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 15.4Net income, Q2 FY2026, three months to 2026-06-30$15.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Diluted EPS | $ per share | (0.31)Diluted EPS, Q3 FY2023, three months to 2023-09-30−$0.31 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | not reported | (0.45)Diluted EPS, Q1 FY2024, three months to 2024-03-31−$0.45 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 0.10Diluted EPS, Q2 FY2024, three months to 2024-06-30$0.10 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 0.08Diluted EPS, Q3 FY2024, three months to 2024-09-30$0.08 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | not reported | (0.52)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$0.52 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | (0.74)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$0.74 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 0.02Diluted EPS, Q3 FY2025, three months to 2025-09-30$0.02 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | not reported | (0.33)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$0.33 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 0.27Diluted EPS, Q2 FY2026, three months to 2026-06-30$0.27 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Basic EPS | $ per share | (0.31)Basic EPS, Q3 FY2023, three months to 2023-09-30−$0.31 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | not reported | (0.45)Basic EPS, Q1 FY2024, three months to 2024-03-31−$0.45 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 0.10Basic EPS, Q2 FY2024, three months to 2024-06-30$0.10 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 0.08Basic EPS, Q3 FY2024, three months to 2024-09-30$0.08 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | not reported | (0.52)Basic EPS, Q1 FY2025, three months to 2025-03-31−$0.52 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | (0.74)Basic EPS, Q2 FY2025, three months to 2025-06-30−$0.74 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 0.02Basic EPS, Q3 FY2025, three months to 2025-09-30$0.02 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | not reported | (0.33)Basic EPS, Q1 FY2026, three months to 2026-03-31−$0.33 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 0.28Basic EPS, Q2 FY2026, three months to 2026-06-30$0.28 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-06, accession 0001704711-26-000045.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 | 31.9Cash and equivalents, Q3 FY2023, at 2023-09-30$31.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2023-11-02, accession 0001704711-23-000043.Report this figure | 36.5Cash and equivalents, FY2023, at 2023-12-31$36.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-03-13, accession 0001704711-25-000031.Report this figure | 26.1Cash and equivalents, Q1 FY2024, at 2024-03-31$26.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-09, accession 0001704711-24-000079.Report this figure | 41.6Cash and equivalents, Q2 FY2024, at 2024-06-30$41.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-08-08, accession 0001704711-24-000132.Report this figure | 28.5Cash and equivalents, Q3 FY2024, at 2024-09-30$28.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | 34.7Cash and equivalents, FY2024, at 2024-12-31$34.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-03-12, accession 0001704711-26-000020.Report this figure | 25.9Cash and equivalents, Q1 FY2025, at 2025-03-31$25.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 49.2Cash and equivalents, Q2 FY2025, at 2025-06-30$49.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 39.2Cash and equivalents, Q3 FY2025, at 2025-09-30$39.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 42.1Cash and equivalents, FY2025, at 2025-12-31$42.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 34.3Cash and equivalents, Q1 FY2026, at 2026-03-31$34.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 40.7Cash and equivalents, Q2 FY2026, at 2026-06-30$40.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Current assets | $m | 405Current assets, Q3 FY2023, at 2023-09-30$404.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-02, accession 0001704711-23-000043.Report this figure | 337Current assets, FY2023, at 2023-12-31$336.8m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-03-13, accession 0001704711-25-000031.Report this figure | 278Current assets, Q1 FY2024, at 2024-03-31$278.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-09, accession 0001704711-24-000079.Report this figure | 303Current assets, Q2 FY2024, at 2024-06-30$302.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-08, accession 0001704711-24-000132.Report this figure | 355Current assets, Q3 FY2024, at 2024-09-30$355.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | 287Current assets, FY2024, at 2024-12-31$287.1m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-03-12, accession 0001704711-26-000020.Report this figure | 237Current assets, Q1 FY2025, at 2025-03-31$236.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 288Current assets, Q2 FY2025, at 2025-06-30$287.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 300Current assets, Q3 FY2025, at 2025-09-30$299.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 290Current assets, FY2025, at 2025-12-31$290.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 241Current assets, Q1 FY2026, at 2026-03-31$241.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 275Current assets, Q2 FY2026, at 2026-06-30$274.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Total assets | $m | 880Total assets, Q3 FY2023, at 2023-09-30$880.0m. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-02, accession 0001704711-23-000043.Report this figure | 799Total assets, FY2023, at 2023-12-31$798.6m. XBRL concept us-gaap:Assets. 10-K filed 2025-03-13, accession 0001704711-25-000031.Report this figure | 725Total assets, Q1 FY2024, at 2024-03-31$725.5m. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-09, accession 0001704711-24-000079.Report this figure | 738Total assets, Q2 FY2024, at 2024-06-30$737.8m. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-08, accession 0001704711-24-000132.Report this figure | 784Total assets, Q3 FY2024, at 2024-09-30$783.6m. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | 707Total assets, FY2024, at 2024-12-31$707.3m. XBRL concept us-gaap:Assets. 10-K filed 2026-03-12, accession 0001704711-26-000020.Report this figure | 648Total assets, Q1 FY2025, at 2025-03-31$648.4m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 695Total assets, Q2 FY2025, at 2025-06-30$694.9m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 699Total assets, Q3 FY2025, at 2025-09-30$699.3m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 685Total assets, FY2025, at 2025-12-31$685.2m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 626Total assets, Q1 FY2026, at 2026-03-31$625.9m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 654Total assets, Q2 FY2026, at 2026-06-30$653.7m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Current liabilities | $m | 422Current liabilities, Q3 FY2023, at 2023-09-30$421.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-02, accession 0001704711-23-000043.Report this figure | 353Current liabilities, FY2023, at 2023-12-31$352.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-03-13, accession 0001704711-25-000031.Report this figure | 318Current liabilities, Q1 FY2024, at 2024-03-31$318.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-09, accession 0001704711-24-000079.Report this figure | 329Current liabilities, Q2 FY2024, at 2024-06-30$329.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-08, accession 0001704711-24-000132.Report this figure | 368Current liabilities, Q3 FY2024, at 2024-09-30$368.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | 306Current liabilities, FY2024, at 2024-12-31$305.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-03-12, accession 0001704711-26-000020.Report this figure | 278Current liabilities, Q1 FY2025, at 2025-03-31$278.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 449Current liabilities, Q2 FY2025, at 2025-06-30$449.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 457Current liabilities, Q3 FY2025, at 2025-09-30$457.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 244Current liabilities, FY2025, at 2025-12-31$243.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 210Current liabilities, Q1 FY2026, at 2026-03-31$210.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 236Current liabilities, Q2 FY2026, at 2026-06-30$235.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Long-term debt | $m | 137Long-term debt, Q3 FY2023, at 2023-09-30$136.5m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2023-11-02, accession 0001704711-23-000043.Report this figure | 131Long-term debt, FY2023, at 2023-12-31$131.0m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2025-03-13, accession 0001704711-25-000031.Report this figure | 117Long-term debt, Q1 FY2024, at 2024-03-31$117.2m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-05-09, accession 0001704711-24-000079.Report this figure | 112Long-term debt, Q2 FY2024, at 2024-06-30$111.6m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-08-08, accession 0001704711-24-000132.Report this figure | 106Long-term debt, Q3 FY2024, at 2024-09-30$106.0m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | 100Long-term debt, FY2024, at 2024-12-31$100.3m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2026-03-12, accession 0001704711-26-000020.Report this figure | 94.6Long-term debt, Q1 FY2025, at 2025-03-31$94.6m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 2.8Long-term debt, Q2 FY2025, at 2025-06-30$2.8m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 1.4Long-term debt, Q3 FY2025, at 2025-09-30$1.4m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 202Long-term debt, FY2025, at 2025-12-31$202.2m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 196Long-term debt, Q1 FY2026, at 2026-03-31$196.2m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 183Long-term debt, Q2 FY2026, at 2026-06-30$182.7m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Current portion of debt | $m | 22.0Current portion of debt, Q3 FY2023, at 2023-09-30$22.0m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2023-11-02, accession 0001704711-23-000043.Report this figure | 22.1Current portion of debt, FY2023, at 2023-12-31$22.1m. XBRL concept us-gaap:LongTermDebtCurrent. 10-K filed 2025-03-13, accession 0001704711-25-000031.Report this figure | 22.2Current portion of debt, Q1 FY2024, at 2024-03-31$22.2m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-05-09, accession 0001704711-24-000079.Report this figure | 22.3Current portion of debt, Q2 FY2024, at 2024-06-30$22.3m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-08-08, accession 0001704711-24-000132.Report this figure | 22.4Current portion of debt, Q3 FY2024, at 2024-09-30$22.4m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | 82.5Current portion of debt, FY2024, at 2024-12-31$82.5m. XBRL concept us-gaap:LongTermDebtCurrent. 10-K filed 2026-03-12, accession 0001704711-26-000020.Report this figure | 22.6Current portion of debt, Q1 FY2025, at 2025-03-31$22.6m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 109Current portion of debt, Q2 FY2025, at 2025-06-30$108.8m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 105Current portion of debt, Q3 FY2025, at 2025-09-30$104.6m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 23.1Current portion of debt, FY2025, at 2025-12-31$23.1m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 19.7Current portion of debt, Q1 FY2026, at 2026-03-31$19.7m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 18.4Current portion of debt, Q2 FY2026, at 2026-06-30$18.4m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
| Shareholders' equity | $m | 232Shareholders' equity, Q3 FY2023, at 2023-09-30$232.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2023-11-02, accession 0001704711-23-000043.Report this figure | 232Shareholders' equity, FY2023, at 2023-12-31$231.9m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2025-03-13, accession 0001704711-25-000031.Report this figure | 212Shareholders' equity, Q1 FY2024, at 2024-03-31$212.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-05-09, accession 0001704711-24-000079.Report this figure | 224Shareholders' equity, Q2 FY2024, at 2024-06-30$223.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-08-08, accession 0001704711-24-000132.Report this figure | 237Shareholders' equity, Q3 FY2024, at 2024-09-30$236.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-07, accession 0001704711-24-000157.Report this figure | 233Shareholders' equity, FY2024, at 2024-12-31$233.0m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-03-12, accession 0001704711-26-000020.Report this figure | 213Shareholders' equity, Q1 FY2025, at 2025-03-31$212.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 181Shareholders' equity, Q2 FY2025, at 2025-06-30$181.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-07, accession 0001704711-25-000119.Report this figure | 183Shareholders' equity, Q3 FY2025, at 2025-09-30$182.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-06, accession 0001704711-25-000136.Report this figure | 186Shareholders' equity, FY2025, at 2025-12-31$185.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure | 169Shareholders' equity, Q1 FY2026, at 2026-03-31$169.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 188Shareholders' equity, Q2 FY2026, at 2026-06-30$187.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-06, accession 0001704711-26-000045.Report this figure |
Cash flow
| Line item | Unit | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q4 FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q4 FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $m | 9.2Operating cash flow, Q3 FY2023, three months to 2023-09-30$9.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-07, accession 0001704711-24-000157. Derived: 9-month figure less the 6-month figure.Report this figure | 33.8Operating cash flow, Q4 FY2023, three months to 2023-12-31$33.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 14.5Operating cash flow, Q1 FY2024, three months to 2024-03-31$14.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 45.9Operating cash flow, Q2 FY2024, three months to 2024-06-30$45.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-07, accession 0001704711-25-000119. Derived: 6-month figure less the 3-month figure.Report this figure | 3.3Operating cash flow, Q3 FY2024, three months to 2024-09-30$3.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-06, accession 0001704711-25-000136. Derived: 9-month figure less the 6-month figure.Report this figure | 59.8Operating cash flow, Q4 FY2024, three months to 2024-12-31$59.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | (22.3)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$22.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | (22.2)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$22.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-06, accession 0001704711-26-000045. Derived: 6-month figure less the 3-month figure.Report this figure | 11.2Operating cash flow, Q3 FY2025, three months to 2025-09-30$11.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-06, accession 0001704711-25-000136. Derived: 9-month figure less the 6-month figure.Report this figure | 28.1Operating cash flow, Q4 FY2025, three months to 2025-12-31$28.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 10.2Operating cash flow, Q1 FY2026, three months to 2026-03-31$10.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 13.5Operating cash flow, Q2 FY2026, three months to 2026-06-30$13.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-06, accession 0001704711-26-000045. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $m | 8.1Capital expenditure, Q3 FY2023, three months to 2023-09-30$8.1m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-11-07, accession 0001704711-24-000157. Derived: 9-month figure less the 6-month figure.Report this figure | 4.3Capital expenditure, Q4 FY2023, three months to 2023-12-31$4.3m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 4.2Capital expenditure, Q1 FY2024, three months to 2024-03-31$4.2m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-05-08, accession 0001704711-25-000073.Report this figure | 9.1Capital expenditure, Q2 FY2024, three months to 2024-06-30$9.1m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-08-07, accession 0001704711-25-000119. Derived: 6-month figure less the 3-month figure.Report this figure | 7.5Capital expenditure, Q3 FY2024, three months to 2024-09-30$7.5m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-06, accession 0001704711-25-000136. Derived: 9-month figure less the 6-month figure.Report this figure | 12.0Capital expenditure, Q4 FY2024, three months to 2024-12-31$12.0m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 6.6Capital expenditure, Q1 FY2025, three months to 2025-03-31$6.6m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 9.7Capital expenditure, Q2 FY2025, three months to 2025-06-30$9.7m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-06, accession 0001704711-26-000045. Derived: 6-month figure less the 3-month figure.Report this figure | 7.9Capital expenditure, Q3 FY2025, three months to 2025-09-30$7.9m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-06, accession 0001704711-25-000136. Derived: 9-month figure less the 6-month figure.Report this figure | 8.9Capital expenditure, Q4 FY2025, three months to 2025-12-31$8.9m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-12, accession 0001704711-26-000020. Derived: 12-month figure less the 9-month figure.Report this figure | 8.2Capital expenditure, Q1 FY2026, three months to 2026-03-31$8.2m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-07, accession 0001704711-26-000036.Report this figure | 10.7Capital expenditure, Q2 FY2026, three months to 2026-06-30$10.7m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-06, accession 0001704711-26-000045. Derived: 6-month figure less the 3-month figure.Report this figure |
Shares
| Line item | Unit | Q3 FY20222022-09-30 | Q1 FY20232023-03-31 | Q2 FY20232023-06-30 | Q3 FY20232023-09-30 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Diluted shares (weighted) | m shares | 49.7 | 47.2 | 47.4 | 48.2 | 50.7 | 52.6 | 53.4 | 53.5 | 54.4 | 54.7 | 55.4 | 57.5 |
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:46 ET. Listed shows no prices and gives no investment advice.