Gain Therapeutics, Inc.
GANXNasdaqCIK 1819411HealthcareFiscal year ends Dec 31
Income statement
| Line item | Unit | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q4 FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q4 FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $k | 0.0Revenue, Q3 FY2023, three months to 2023-09-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-11-14, accession 0001558370-24-015709. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Revenue, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2025-03-27, accession 0001558370-25-003823. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Research and development | $k | 2,367Research and development, Q3 FY2023, three months to 2023-09-30$2.4m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | 2,374Research and development, Q4 FY2023, three months to 2023-12-31$2.4m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2025-03-27, accession 0001558370-25-003823. Derived: 12-month figure less the 9-month figure.Report this figure | 2,507Research and development, Q1 FY2024, three months to 2024-03-31$2.5m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | 4,438Research and development, Q2 FY2024, three months to 2024-06-30$4.4m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | 2,622Research and development, Q3 FY2024, three months to 2024-09-30$2.6m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 1,225Research and development, Q4 FY2024, three months to 2024-12-31$1.2m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2026-03-26, accession 0001104659-26-035188. Derived: 12-month figure less the 9-month figure.Report this figure | 2,257Research and development, Q1 FY2025, three months to 2025-03-31$2.3m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | 2,759Research and development, Q2 FY2025, three months to 2025-06-30$2.8m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 2,850Research and development, Q3 FY2025, three months to 2025-09-30$2.8m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 2,347Research and development, Q4 FY2025, three months to 2025-12-31$2.3m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2026-03-26, accession 0001104659-26-035188. Derived: 12-month figure less the 9-month figure.Report this figure | 2,763Research and development, Q1 FY2026, three months to 2026-03-31$2.8m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | 2,138Research and development, Q2 FY2026, three months to 2026-06-30$2.1m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Operating income | $k | (4,885)Operating income, Q3 FY2023, three months to 2023-09-30−$4.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | (4,407)Operating income, Q4 FY2023, three months to 2023-12-31−$4.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2025-03-27, accession 0001558370-25-003823. Derived: 12-month figure less the 9-month figure.Report this figure | (4,378)Operating income, Q1 FY2024, three months to 2024-03-31−$4.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | (8,183)Operating income, Q2 FY2024, three months to 2024-06-30−$8.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | (4,459)Operating income, Q3 FY2024, three months to 2024-09-30−$4.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | (3,331)Operating income, Q4 FY2024, three months to 2024-12-31−$3.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-26, accession 0001104659-26-035188. Derived: 12-month figure less the 9-month figure.Report this figure | (4,369)Operating income, Q1 FY2025, three months to 2025-03-31−$4.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | (5,090)Operating income, Q2 FY2025, three months to 2025-06-30−$5.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | (4,786)Operating income, Q3 FY2025, three months to 2025-09-30−$4.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | (4,466)Operating income, Q4 FY2025, three months to 2025-12-31−$4.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-26, accession 0001104659-26-035188. Derived: 12-month figure less the 9-month figure.Report this figure | (5,354)Operating income, Q1 FY2026, three months to 2026-03-31−$5.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | (4,682)Operating income, Q2 FY2026, three months to 2026-06-30−$4.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Income tax | $k | 21.5Income tax, Q3 FY2023, three months to 2023-09-30$21.5k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | 14.5Income tax, Q4 FY2023, three months to 2023-12-31$14.5k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2025-03-27, accession 0001558370-25-003823. Derived: 12-month figure less the 9-month figure.Report this figure | 19.9Income tax, Q1 FY2024, three months to 2024-03-31$19.9k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | 1.2Income tax, Q2 FY2024, three months to 2024-06-30$1.2k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | 11.0Income tax, Q3 FY2024, three months to 2024-09-30$11.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 505Income tax, Q4 FY2024, three months to 2024-12-31$504.7k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-26, accession 0001104659-26-035188. Derived: 12-month figure less the 9-month figure.Report this figure | 101Income tax, Q1 FY2025, three months to 2025-03-31$100.5k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | 141Income tax, Q2 FY2025, three months to 2025-06-30$141.2k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 549Income tax, Q3 FY2025, three months to 2025-09-30$549.3k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 70.1Income tax, Q4 FY2025, three months to 2025-12-31$70.1k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-26, accession 0001104659-26-035188. Derived: 12-month figure less the 9-month figure.Report this figure | 183Income tax, Q1 FY2026, three months to 2026-03-31$183.1k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | 104Income tax, Q2 FY2026, three months to 2026-06-30$104.1k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Net income | $k | (4,718)Net income, Q3 FY2023, three months to 2023-09-30−$4.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | (4,724)Net income, Q4 FY2023, three months to 2023-12-31−$4.7m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2025-03-27, accession 0001558370-25-003823. Derived: 12-month figure less the 9-month figure.Report this figure | (4,014)Net income, Q1 FY2024, three months to 2024-03-31−$4.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | (8,143)Net income, Q2 FY2024, three months to 2024-06-30−$8.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | (4,486)Net income, Q3 FY2024, three months to 2024-09-30−$4.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | (3,768)Net income, Q4 FY2024, three months to 2024-12-31−$3.8m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-26, accession 0001104659-26-035188. Derived: 12-month figure less the 9-month figure.Report this figure | (4,530)Net income, Q1 FY2025, three months to 2025-03-31−$4.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | (5,809)Net income, Q2 FY2025, three months to 2025-06-30−$5.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | (5,284)Net income, Q3 FY2025, three months to 2025-09-30−$5.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | (4,538)Net income, Q4 FY2025, three months to 2025-12-31−$4.5m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-26, accession 0001104659-26-035188. Derived: 12-month figure less the 9-month figure.Report this figure | (5,609)Net income, Q1 FY2026, three months to 2026-03-31−$5.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | (4,676)Net income, Q2 FY2026, three months to 2026-06-30−$4.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Diluted EPS | $ per share | (0.37)Diluted EPS, Q3 FY2023, three months to 2023-09-30−$0.37 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | not reported | (0.22)Diluted EPS, Q1 FY2024, three months to 2024-03-31−$0.22 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | (0.42)Diluted EPS, Q2 FY2024, three months to 2024-06-30−$0.42 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | (0.17)Diluted EPS, Q3 FY2024, three months to 2024-09-30−$0.17 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | not reported | (0.16)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$0.16 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | (0.19)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$0.19 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | (0.15)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$0.15 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | not reported | (0.13)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$0.13 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | (0.11)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$0.11 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Basic EPS | $ per share | (0.37)Basic EPS, Q3 FY2023, three months to 2023-09-30−$0.37 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | not reported | (0.22)Basic EPS, Q1 FY2024, three months to 2024-03-31−$0.22 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | (0.42)Basic EPS, Q2 FY2024, three months to 2024-06-30−$0.42 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | (0.17)Basic EPS, Q3 FY2024, three months to 2024-09-30−$0.17 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | not reported | (0.16)Basic EPS, Q1 FY2025, three months to 2025-03-31−$0.16 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | (0.19)Basic EPS, Q2 FY2025, three months to 2025-06-30−$0.19 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | (0.15)Basic EPS, Q3 FY2025, three months to 2025-09-30−$0.15 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | not reported | (0.13)Basic EPS, Q1 FY2026, three months to 2026-03-31−$0.13 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | (0.11)Basic EPS, Q2 FY2026, three months to 2026-06-30−$0.11 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-11, accession 0001104659-26-094048.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 | 4.3Cash and equivalents, Q3 FY2023, at 2023-09-30$4.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2023-11-14, accession 0001558370-23-019014.Report this figure | 11.8Cash and equivalents, FY2023, at 2023-12-31$11.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-03-27, accession 0001558370-25-003823.Report this figure | 10.6Cash and equivalents, Q1 FY2024, at 2024-03-31$10.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-14, accession 0001558370-24-008132.Report this figure | 16.9Cash and equivalents, Q2 FY2024, at 2024-06-30$16.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-08-08, accession 0001558370-24-011589.Report this figure | 12.0Cash and equivalents, Q3 FY2024, at 2024-09-30$12.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | 10.4Cash and equivalents, FY2024, at 2024-12-31$10.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-03-26, accession 0001104659-26-035188.Report this figure | 9.1Cash and equivalents, Q1 FY2025, at 2025-03-31$9.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | 6.7Cash and equivalents, Q2 FY2025, at 2025-06-30$6.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | 8.8Cash and equivalents, Q3 FY2025, at 2025-09-30$8.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 20.8Cash and equivalents, FY2025, at 2025-12-31$20.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 16.5Cash and equivalents, Q1 FY2026, at 2026-03-31$16.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | 13.1Cash and equivalents, Q2 FY2026, at 2026-06-30$13.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Current assets | $m | 13.2Current assets, Q3 FY2023, at 2023-09-30$13.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-14, accession 0001558370-23-019014.Report this figure | 17.8Current assets, FY2023, at 2023-12-31$17.8m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-03-27, accession 0001558370-25-003823.Report this figure | 13.9Current assets, Q1 FY2024, at 2024-03-31$13.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-14, accession 0001558370-24-008132.Report this figure | 18.5Current assets, Q2 FY2024, at 2024-06-30$18.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-08, accession 0001558370-24-011589.Report this figure | 13.7Current assets, Q3 FY2024, at 2024-09-30$13.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | 11.6Current assets, FY2024, at 2024-12-31$11.6m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-03-26, accession 0001104659-26-035188.Report this figure | 11.2Current assets, Q1 FY2025, at 2025-03-31$11.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | 9.3Current assets, Q2 FY2025, at 2025-06-30$9.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | 10.5Current assets, Q3 FY2025, at 2025-09-30$10.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 22.2Current assets, FY2025, at 2025-12-31$22.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 18.2Current assets, Q1 FY2026, at 2026-03-31$18.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | 15.0Current assets, Q2 FY2026, at 2026-06-30$15.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Total assets | $m | 14.1Total assets, Q3 FY2023, at 2023-09-30$14.1m. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-14, accession 0001558370-23-019014.Report this figure | 18.6Total assets, FY2023, at 2023-12-31$18.6m. XBRL concept us-gaap:Assets. 10-K filed 2025-03-27, accession 0001558370-25-003823.Report this figure | 14.6Total assets, Q1 FY2024, at 2024-03-31$14.6m. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-14, accession 0001558370-24-008132.Report this figure | 19.2Total assets, Q2 FY2024, at 2024-06-30$19.2m. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-08, accession 0001558370-24-011589.Report this figure | 14.4Total assets, Q3 FY2024, at 2024-09-30$14.4m. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | 12.1Total assets, FY2024, at 2024-12-31$12.1m. XBRL concept us-gaap:Assets. 10-K filed 2026-03-26, accession 0001104659-26-035188.Report this figure | 11.6Total assets, Q1 FY2025, at 2025-03-31$11.6m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | 9.8Total assets, Q2 FY2025, at 2025-06-30$9.8m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | 11.0Total assets, Q3 FY2025, at 2025-09-30$11.0m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 22.8Total assets, FY2025, at 2025-12-31$22.8m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 18.7Total assets, Q1 FY2026, at 2026-03-31$18.7m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | 15.4Total assets, Q2 FY2026, at 2026-06-30$15.4m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Current liabilities | $m | 5.8Current liabilities, Q3 FY2023, at 2023-09-30$5.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-14, accession 0001558370-23-019014.Report this figure | 4.9Current liabilities, FY2023, at 2023-12-31$4.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-03-27, accession 0001558370-25-003823.Report this figure | 5.0Current liabilities, Q1 FY2024, at 2024-03-31$5.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-14, accession 0001558370-24-008132.Report this figure | 6.5Current liabilities, Q2 FY2024, at 2024-06-30$6.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-08, accession 0001558370-24-011589.Report this figure | 4.6Current liabilities, Q3 FY2024, at 2024-09-30$4.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | 3.9Current liabilities, FY2024, at 2024-12-31$3.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-03-26, accession 0001104659-26-035188.Report this figure | 5.0Current liabilities, Q1 FY2025, at 2025-03-31$5.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | 5.2Current liabilities, Q2 FY2025, at 2025-06-30$5.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | 4.2Current liabilities, Q3 FY2025, at 2025-09-30$4.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 3.4Current liabilities, FY2025, at 2025-12-31$3.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 3.9Current liabilities, Q1 FY2026, at 2026-03-31$3.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | 3.4Current liabilities, Q2 FY2026, at 2026-06-30$3.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Total liabilities | $m | 6.8Total liabilities, Q3 FY2023, at 2023-09-30$6.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2023-11-14, accession 0001558370-23-019014.Report this figure | 6.0Total liabilities, FY2023, at 2023-12-31$6.0m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-03-27, accession 0001558370-25-003823.Report this figure | 5.9Total liabilities, Q1 FY2024, at 2024-03-31$5.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-14, accession 0001558370-24-008132.Report this figure | 7.4Total liabilities, Q2 FY2024, at 2024-06-30$7.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-08, accession 0001558370-24-011589.Report this figure | 5.5Total liabilities, Q3 FY2024, at 2024-09-30$5.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | 4.8Total liabilities, FY2024, at 2024-12-31$4.8m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-03-26, accession 0001104659-26-035188.Report this figure | 5.8Total liabilities, Q1 FY2025, at 2025-03-31$5.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | 6.1Total liabilities, Q2 FY2025, at 2025-06-30$6.1m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | 5.1Total liabilities, Q3 FY2025, at 2025-09-30$5.1m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 4.3Total liabilities, FY2025, at 2025-12-31$4.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 4.7Total liabilities, Q1 FY2026, at 2026-03-31$4.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | 4.1Total liabilities, Q2 FY2026, at 2026-06-30$4.1m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Long-term debt | $m | 0.4Long-term debt, Q3 FY2023, at 2023-09-30$434.9k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2023-11-14, accession 0001558370-23-019014.Report this figure | 0.4Long-term debt, FY2023, at 2023-12-31$449.1k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2025-03-27, accession 0001558370-25-003823.Report this figure | 0.4Long-term debt, Q1 FY2024, at 2024-03-31$396.8k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-05-14, accession 0001558370-24-008132.Report this figure | 0.4Long-term debt, Q2 FY2024, at 2024-06-30$375.4k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-08-08, accession 0001558370-24-011589.Report this figure | 0.4Long-term debt, Q3 FY2024, at 2024-09-30$376.1k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | 0.3Long-term debt, FY2024, at 2024-12-31$328.3k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2026-03-26, accession 0001104659-26-035188.Report this figure | 0.3Long-term debt, Q1 FY2025, at 2025-03-31$314.5k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | 0.3Long-term debt, Q2 FY2025, at 2025-06-30$325.4k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | 0.3Long-term debt, Q3 FY2025, at 2025-09-30$298.8k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 0.3Long-term debt, FY2025, at 2025-12-31$300.1k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 0.3Long-term debt, Q1 FY2026, at 2026-03-31$273.3k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | 0.2Long-term debt, Q2 FY2026, at 2026-06-30$220.1k. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Current portion of debt | $m | 0.1Current portion of debt, Q3 FY2023, at 2023-09-30$109.3k. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2023-11-14, accession 0001558370-23-019014.Report this figure | 0.1Current portion of debt, FY2023, at 2023-12-31$118.8k. XBRL concept us-gaap:LongTermDebtCurrent. 10-K filed 2025-03-27, accession 0001558370-25-003823.Report this figure | 0.1Current portion of debt, Q1 FY2024, at 2024-03-31$110.8k. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-05-14, accession 0001558370-24-008132.Report this figure | 0.1Current portion of debt, Q2 FY2024, at 2024-06-30$111.1k. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-08-08, accession 0001558370-24-011589.Report this figure | 0.1Current portion of debt, Q3 FY2024, at 2024-09-30$118.3k. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | 0.1Current portion of debt, FY2024, at 2024-12-31$110.2k. XBRL concept us-gaap:LongTermDebtCurrent. 10-K filed 2026-03-26, accession 0001104659-26-035188.Report this figure | 0.1Current portion of debt, Q1 FY2025, at 2025-03-31$113.1k. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | 0.1Current portion of debt, Q2 FY2025, at 2025-06-30$126.1k. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | 0.1Current portion of debt, Q3 FY2025, at 2025-09-30$125.5k. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 0.1Current portion of debt, FY2025, at 2025-12-31$100.9k. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 0.1Current portion of debt, Q1 FY2026, at 2026-03-31$100.3k. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | 0.1Current portion of debt, Q2 FY2026, at 2026-06-30$123.6k. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure |
| Shareholders' equity | $m | 7.3Shareholders' equity, Q3 FY2023, at 2023-09-30$7.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-14, accession 0001558370-24-015709.Report this figure | 12.6Shareholders' equity, FY2023, at 2023-12-31$12.6m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-03-26, accession 0001104659-26-035188.Report this figure | 8.6Shareholders' equity, Q1 FY2024, at 2024-03-31$8.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-12, accession 0001558370-25-011220.Report this figure | 11.8Shareholders' equity, Q2 FY2024, at 2024-06-30$11.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 8.9Shareholders' equity, Q3 FY2024, at 2024-09-30$8.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 7.3Shareholders' equity, FY2024, at 2024-12-31$7.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 5.8Shareholders' equity, Q1 FY2025, at 2025-03-31$5.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 3.7Shareholders' equity, Q2 FY2025, at 2025-06-30$3.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 5.9Shareholders' equity, Q3 FY2025, at 2025-09-30$5.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-12, accession 0001104659-25-110347.Report this figure | 18.6Shareholders' equity, FY2025, at 2025-12-31$18.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 14.0Shareholders' equity, Q1 FY2026, at 2026-03-31$14.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-11, accession 0001104659-26-094048.Report this figure | 11.3Shareholders' equity, Q2 FY2026, at 2026-06-30$11.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-11, accession 0001104659-26-094048.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 | (3,967)Operating cash flow, Q3 FY2023, three months to 2023-09-30−$4.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-14, accession 0001558370-24-015709. Derived: 9-month figure less the 6-month figure.Report this figure | (5,660)Operating cash flow, Q4 FY2023, three months to 2023-12-31−$5.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2025-03-27, accession 0001558370-25-003823. Derived: 12-month figure less the 9-month figure.Report this figure | (3,587)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$3.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-14, accession 0001558370-25-007747.Report this figure | (5,756)Operating cash flow, Q2 FY2024, three months to 2024-06-30−$5.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-12, accession 0001558370-25-011220. Derived: 6-month figure less the 3-month figure.Report this figure | (6,076)Operating cash flow, Q3 FY2024, three months to 2024-09-30−$6.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-12, accession 0001104659-25-110347. Derived: 9-month figure less the 6-month figure.Report this figure | (3,455)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$3.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-26, accession 0001104659-26-035188. Derived: 12-month figure less the 9-month figure.Report this figure | (3,822)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$3.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | (5,099)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$5.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-11, accession 0001104659-26-094048. Derived: 6-month figure less the 3-month figure.Report this figure | (4,926)Operating cash flow, Q3 FY2025, three months to 2025-09-30−$4.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-12, accession 0001104659-25-110347. Derived: 9-month figure less the 6-month figure.Report this figure | (4,618)Operating cash flow, Q4 FY2025, three months to 2025-12-31−$4.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-26, accession 0001104659-26-035188. Derived: 12-month figure less the 9-month figure.Report this figure | (4,728)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$4.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-11, accession 0001104659-26-058649.Report this figure | (4,680)Operating cash flow, Q2 FY2026, three months to 2026-06-30−$4.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-11, accession 0001104659-26-094048. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $k | 0.7Capital expenditure, Q3 FY2023, three months to 2023-09-30$650. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-Q filed 2024-11-14, accession 0001558370-24-015709. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Capital expenditure, Q4 FY2023, three months to 2023-12-31$19. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-K filed 2025-03-27, accession 0001558370-25-003823. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | 0.0Capital expenditure, Q3 FY2024, three months to 2024-09-30$1. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-Q filed 2025-11-12, accession 0001104659-25-110347. Derived: 9-month figure less the 6-month figure.Report this figure | 0.9Capital expenditure, Q4 FY2024, three months to 2024-12-31$945. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-K filed 2026-03-26, accession 0001104659-26-035188. 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) | m shares | 11.9 | 11.9 | 12.4 | 12.7 | 18.0 | 19.2 | 26.5 | 28.7 | 30.3 | 35.0 | 42.2 | 42.9 |
Shares outstanding: 43.64m at Jul 31, 2026, from the cover of the 10-Q filed Aug 11, 2026.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:48 ET. Listed shows no prices and gives no investment advice.