GridAI Technologies Corp.
GRDXNasdaqCIK 1604191UtilitiesFiscal 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 | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | 0.0Revenue, Q1 FY2026, three months to 2026-03-31$38.2k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | 0.1Revenue, Q2 FY2026, three months to 2026-06-30$85.9k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Cost of revenue | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | 0.7Cost of revenue, Q1 FY2026, three months to 2026-03-31$651.9k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | 0.1Cost of revenue, Q2 FY2026, three months to 2026-06-30$122.4k. XBRL concept us-gaap:CostOfRevenue. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Gross profit | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | (0.6)Gross profit, Q1 FY2026, three months to 2026-03-31−$613.7k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | (0.0)Gross profit, Q2 FY2026, three months to 2026-06-30−$36.5k. XBRL concept us-gaap:GrossProfit. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Research and development | $m | 1.0Research and development, Q3 FY2023, three months to 2023-09-30$1.0m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | 1.3Research and development, Q4 FY2023, three months to 2023-12-31$1.3m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K/A filed 2025-04-09, accession 0001410578-25-000673. Derived: 12-month figure less the 9-month figure.Report this figure | 0.6Research and development, Q1 FY2024, three months to 2024-03-31$554.7k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | 0.2Research and development, Q2 FY2024, three months to 2024-06-30$219.6k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | 0.2Research and development, Q3 FY2024, three months to 2024-09-30$207.0k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | 0.0Research and development, Q4 FY2024, three months to 2024-12-31$21.4k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2026-05-01, accession 0001104659-26-054106. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Research and development, Q1 FY2025, three months to 2025-03-31$15.8k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | 0.0Research and development, Q2 FY2025, three months to 2025-06-30$10.6k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | 0.0Research and development, Q3 FY2025, three months to 2025-09-30$6.7k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | 0.9Research and development, Q4 FY2025, three months to 2025-12-31$893.4k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2026-05-01, accession 0001104659-26-054106. Derived: 12-month figure less the 9-month figure.Report this figure | 0.6Research and development, Q1 FY2026, three months to 2026-03-31$631.4k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | 0.0Research and development, Q2 FY2026, three months to 2026-06-30$8.4k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Operating income | $m | (3.4)Operating income, Q3 FY2023, three months to 2023-09-30−$3.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | (4.1)Operating income, Q4 FY2023, three months to 2023-12-31−$4.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K/A filed 2025-04-09, accession 0001410578-25-000673. Derived: 12-month figure less the 9-month figure.Report this figure | (9.1)Operating income, Q1 FY2024, three months to 2024-03-31−$9.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | (3.4)Operating income, Q2 FY2024, three months to 2024-06-30−$3.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | (1.9)Operating income, Q3 FY2024, three months to 2024-09-30−$1.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | (1.2)Operating income, Q4 FY2024, three months to 2024-12-31−$1.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-05-01, accession 0001104659-26-054106. Derived: 12-month figure less the 9-month figure.Report this figure | (0.8)Operating income, Q1 FY2025, three months to 2025-03-31−$821.4k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | (0.6)Operating income, Q2 FY2025, three months to 2025-06-30−$638.9k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | (0.9)Operating income, Q3 FY2025, three months to 2025-09-30−$934.8k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | (4.7)Operating income, Q4 FY2025, three months to 2025-12-31−$4.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-05-01, accession 0001104659-26-054106. Derived: 12-month figure less the 9-month figure.Report this figure | (3.6)Operating income, Q1 FY2026, three months to 2026-03-31−$3.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | (13.1)Operating income, Q2 FY2026, three months to 2026-06-30−$13.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Interest expense | $m | 0.0Interest expense, Q3 FY2023, three months to 2023-09-30$1.3k. XBRL concept us-gaap:InterestExpense. 10-Q filed 2023-11-13, accession 0001410578-23-002410.Report this figure | 0.0Interest expense, Q4 FY2023, three months to 2023-12-31$7.0k. XBRL concept us-gaap:InterestExpense. 10-K filed 2024-03-29, accession 0001410578-24-000364. Derived: 12-month figure less the 9-month figure.Report this figure | 0.1Interest expense, Q1 FY2024, three months to 2024-03-31$66.2k. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-05-14, accession 0001410578-24-000826.Report this figure | (0.0)Interest expense, Q2 FY2024, three months to 2024-06-30−$218. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2024-10-21, accession 0001410578-24-001685.Report this figure | (0.0)Interest expense, Q3 FY2024, three months to 2024-09-30−$229. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | not reported | 0.0Interest expense, Q1 FY2025, three months to 2025-03-31$17.9k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | not reported | not reported | not reported | not reported | not reported |
| Income tax | $m | not reported | not reported | (14.9)Income tax, Q1 FY2024, three months to 2024-03-31−$14.9m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | 4.3Income tax, Q2 FY2024, three months to 2024-06-30$4.3m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | 0.0Income tax, Q3 FY2024, three months to 2024-09-30$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-19, accession 0001104659-25-114181. Derived: 9-month figure less the 6-month figure.Report this figure | not reported | not reported | 0.0Income tax, Q2 FY2025, three months to 2025-06-30$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | not reported | not reported | (0.3)Income tax, Q1 FY2026, three months to 2026-03-31−$297.6k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | (0.1)Income tax, Q2 FY2026, three months to 2026-06-30−$55.5k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Net income | $m | (3.4)Net income, Q3 FY2023, three months to 2023-09-30−$3.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | (4.1)Net income, Q4 FY2023, three months to 2023-12-31−$4.1m. XBRL concept us-gaap:NetIncomeLoss. 10-K/A filed 2025-04-09, accession 0001410578-25-000673. Derived: 12-month figure less the 9-month figure.Report this figure | 5.6Net income, Q1 FY2024, three months to 2024-03-31$5.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | (8.8)Net income, Q2 FY2024, three months to 2024-06-30−$8.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | (2.6)Net income, Q3 FY2024, three months to 2024-09-30−$2.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | (12.2)Net income, Q4 FY2024, three months to 2024-12-31−$12.2m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-05-01, accession 0001104659-26-054106. Derived: 12-month figure less the 9-month figure.Report this figure | (1.3)Net income, Q1 FY2025, three months to 2025-03-31−$1.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | (1.0)Net income, Q2 FY2025, three months to 2025-06-30−$998.3k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | (1.2)Net income, Q3 FY2025, three months to 2025-09-30−$1.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | (3.0)Net income, Q4 FY2025, three months to 2025-12-31−$3.0m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-05-01, accession 0001104659-26-054106. Derived: 12-month figure less the 9-month figure.Report this figure | (3.4)Net income, Q1 FY2026, three months to 2026-03-31−$3.4m. XBRL concept us-gaap:ProfitLoss. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | (13.0)Net income, Q2 FY2026, three months to 2026-06-30−$13.0m. XBRL concept us-gaap:ProfitLoss. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Diluted EPS | $ per share | (9.21)Diluted EPS, Q3 FY2023, three months to 2023-09-30−$9.21 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | not reported | 0.38Diluted EPS, Q1 FY2024, three months to 2024-03-31$0.38 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | (3.86)Diluted EPS, Q2 FY2024, three months to 2024-06-30−$3.86 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | (1.76)Diluted EPS, Q3 FY2024, three months to 2024-09-30−$1.76 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | not reported | (0.84)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$0.84 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | (0.23)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$0.23 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | (0.75)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$0.75 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | not reported | (0.82)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$0.82 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | (2.01)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$2.01 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Basic EPS | $ per share | (9.21)Basic EPS, Q3 FY2023, three months to 2023-09-30−$9.21 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | not reported | 3.12Basic EPS, Q1 FY2024, three months to 2024-03-31$3.12 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | (3.86)Basic EPS, Q2 FY2024, three months to 2024-06-30−$3.86 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | (1.76)Basic EPS, Q3 FY2024, three months to 2024-09-30−$1.76 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | not reported | (0.84)Basic EPS, Q1 FY2025, three months to 2025-03-31−$0.84 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | (0.23)Basic EPS, Q2 FY2025, three months to 2025-06-30−$0.23 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | (0.75)Basic EPS, Q3 FY2025, three months to 2025-09-30−$0.75 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | not reported | (0.82)Basic EPS, Q1 FY2026, three months to 2026-03-31−$0.82 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | (2.01)Basic EPS, Q2 FY2026, three months to 2026-06-30−$2.01 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.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 | 3.3Cash and equivalents, Q3 FY2023, at 2023-09-30$3.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2023-11-13, accession 0001410578-23-002410.Report this figure | 3.7Cash and equivalents, FY2023, at 2023-12-31$3.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K/A filed 2025-04-09, accession 0001410578-25-000673.Report this figure | 3.4Cash and equivalents, Q1 FY2024, at 2024-03-31$3.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-14, accession 0001410578-24-000826.Report this figure | 0.7Cash and equivalents, Q2 FY2024, at 2024-06-30$662.5k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-10-21, accession 0001410578-24-001685.Report this figure | 0.4Cash and equivalents, Q3 FY2024, at 2024-09-30$366.8k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | 0.2Cash and equivalents, FY2024, at 2024-12-31$163.5k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-05-01, accession 0001104659-26-054106.Report this figure | 0.1Cash and equivalents, Q1 FY2025, at 2025-03-31$59.4k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | 0.0Cash and equivalents, Q2 FY2025, at 2025-06-30$4.5k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | 2.5Cash and equivalents, Q3 FY2025, at 2025-09-30$2.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | 0.9Cash and equivalents, FY2025, at 2025-12-31$899.8k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | 0.4Cash and equivalents, Q1 FY2026, at 2026-03-31$385.5k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | 1.4Cash and equivalents, Q2 FY2026, at 2026-06-30$1.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Current assets | $m | 4.0Current assets, Q3 FY2023, at 2023-09-30$4.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-13, accession 0001410578-23-002410.Report this figure | 5.0Current assets, FY2023, at 2023-12-31$5.0m. XBRL concept us-gaap:AssetsCurrent. 10-K/A filed 2025-04-09, accession 0001410578-25-000673.Report this figure | 7.5Current assets, Q1 FY2024, at 2024-03-31$7.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-14, accession 0001410578-24-000826.Report this figure | 84.4Current assets, Q2 FY2024, at 2024-06-30$84.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-10-21, accession 0001410578-24-001685.Report this figure | 83.8Current assets, Q3 FY2024, at 2024-09-30$83.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | 83.5Current assets, FY2024, at 2024-12-31$83.5m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-05-01, accession 0001104659-26-054106.Report this figure | 83.5Current assets, Q1 FY2025, at 2025-03-31$83.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | 83.3Current assets, Q2 FY2025, at 2025-06-30$83.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | 87.7Current assets, Q3 FY2025, at 2025-09-30$87.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | 2.6Current assets, FY2025, at 2025-12-31$2.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | 2.6Current assets, Q1 FY2026, at 2026-03-31$2.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | 2.3Current assets, Q2 FY2026, at 2026-06-30$2.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Total assets | $m | 5.9Total assets, Q3 FY2023, at 2023-09-30$5.9m. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-13, accession 0001410578-23-002410.Report this figure | 6.9Total assets, FY2023, at 2023-12-31$6.9m. XBRL concept us-gaap:Assets. 10-K/A filed 2025-04-09, accession 0001410578-25-000673.Report this figure | 91.1Total assets, Q1 FY2024, at 2024-03-31$91.1m. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-14, accession 0001410578-24-000826.Report this figure | 86.3Total assets, Q2 FY2024, at 2024-06-30$86.3m. XBRL concept us-gaap:Assets. 10-Q filed 2024-10-21, accession 0001410578-24-001685.Report this figure | 85.8Total assets, Q3 FY2024, at 2024-09-30$85.8m. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | 85.4Total assets, FY2024, at 2024-12-31$85.4m. XBRL concept us-gaap:Assets. 10-K filed 2026-05-01, accession 0001104659-26-054106.Report this figure | 85.2Total assets, Q1 FY2025, at 2025-03-31$85.2m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | 85.1Total assets, Q2 FY2025, at 2025-06-30$85.1m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | 135Total assets, Q3 FY2025, at 2025-09-30$135.4m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | 48.6Total assets, FY2025, at 2025-12-31$48.6m. XBRL concept us-gaap:Assets. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | 48.0Total assets, Q1 FY2026, at 2026-03-31$48.0m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | 37.0Total assets, Q2 FY2026, at 2026-06-30$37.0m. XBRL concept us-gaap:Assets. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Current liabilities | $m | 2.5Current liabilities, Q3 FY2023, at 2023-09-30$2.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-13, accession 0001410578-23-002410.Report this figure | 3.1Current liabilities, FY2023, at 2023-12-31$3.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K/A filed 2025-04-09, accession 0001410578-25-000673.Report this figure | 6.2Current liabilities, Q1 FY2024, at 2024-03-31$6.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-14, accession 0001410578-24-000826.Report this figure | 15.4Current liabilities, Q2 FY2024, at 2024-06-30$15.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-10-21, accession 0001410578-24-001685.Report this figure | 15.7Current liabilities, Q3 FY2024, at 2024-09-30$15.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | 27.5Current liabilities, FY2024, at 2024-12-31$27.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-05-01, accession 0001104659-26-054106.Report this figure | 28.7Current liabilities, Q1 FY2025, at 2025-03-31$28.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | 29.7Current liabilities, Q2 FY2025, at 2025-06-30$29.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | 33.5Current liabilities, Q3 FY2025, at 2025-09-30$33.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | 15.2Current liabilities, FY2025, at 2025-12-31$15.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | 16.2Current liabilities, Q1 FY2026, at 2026-03-31$16.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | 14.1Current liabilities, Q2 FY2026, at 2026-06-30$14.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Total liabilities | $m | 2.6Total liabilities, Q3 FY2023, at 2023-09-30$2.6m. XBRL concept us-gaap:Liabilities. 10-Q filed 2023-11-13, accession 0001410578-23-002410.Report this figure | 3.3Total liabilities, FY2023, at 2023-12-31$3.3m. XBRL concept us-gaap:Liabilities. 10-K/A filed 2025-04-09, accession 0001410578-25-000673.Report this figure | 13.3Total liabilities, Q1 FY2024, at 2024-03-31$13.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-14, accession 0001410578-24-000826.Report this figure | 15.5Total liabilities, Q2 FY2024, at 2024-06-30$15.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-10-21, accession 0001410578-24-001685.Report this figure | 15.8Total liabilities, Q3 FY2024, at 2024-09-30$15.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | 27.6Total liabilities, FY2024, at 2024-12-31$27.6m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-05-01, accession 0001104659-26-054106.Report this figure | 28.7Total liabilities, Q1 FY2025, at 2025-03-31$28.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | 29.7Total liabilities, Q2 FY2025, at 2025-06-30$29.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | 45.8Total liabilities, Q3 FY2025, at 2025-09-30$45.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | 19.7Total liabilities, FY2025, at 2025-12-31$19.7m. XBRL concept us-gaap:Liabilities. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | 20.5Total liabilities, Q1 FY2026, at 2026-03-31$20.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | 18.3Total liabilities, Q2 FY2026, at 2026-06-30$18.3m. XBRL concept us-gaap:Liabilities. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure |
| Long-term debt | $m | not reported | not reported | 6.4Long-term debt, Q1 FY2024, at 2024-03-31$6.4m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-05-14, accession 0001410578-24-000826.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Current portion of debt | $m | not reported | not reported | 0.4Current portion of debt, Q1 FY2024, at 2024-03-31$386.8k. XBRL concept us-gaap:DebtCurrent. 10-Q filed 2024-05-14, accession 0001410578-24-000826.Report this figure | 0.2Current portion of debt, Q2 FY2024, at 2024-06-30$177.6k. XBRL concept us-gaap:DebtCurrent. 10-Q filed 2024-10-21, accession 0001410578-24-001685.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Shareholders' equity | $m | 3.3Shareholders' equity, Q3 FY2023, at 2023-09-30$3.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | 3.6Shareholders' equity, FY2023, at 2023-12-31$3.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | 16.2Shareholders' equity, Q1 FY2024, at 2024-03-31$16.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | 9.1Shareholders' equity, Q2 FY2024, at 2024-06-30$9.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | 8.4Shareholders' equity, Q3 FY2024, at 2024-09-30$8.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-13, accession 0001410578-24-001914.Report this figure | (3.9)Shareholders' equity, FY2024, at 2024-12-31−$3.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | (5.2)Shareholders' equity, Q1 FY2025, at 2025-03-31−$5.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | (6.3)Shareholders' equity, Q2 FY2025, at 2025-06-30−$6.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-14, accession 0001410578-25-001790.Report this figure | 27.9Shareholders' equity, Q3 FY2025, at 2025-09-30$27.9m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q filed 2025-11-19, accession 0001104659-25-114181.Report this figure | 24.9Shareholders' equity, FY2025, at 2025-12-31$24.9m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | 23.6Shareholders' equity, Q1 FY2026, at 2026-03-31$23.6m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.Report this figure | 14.9Shareholders' equity, Q2 FY2026, at 2026-06-30$14.9m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635.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 | (3,331)Operating cash flow, Q3 FY2023, three months to 2023-09-30−$3.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-13, accession 0001410578-24-001914. Derived: 9-month figure less the 6-month figure.Report this figure | (3,439)Operating cash flow, Q4 FY2023, three months to 2023-12-31−$3.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K/A filed 2025-04-09, accession 0001410578-25-000673. Derived: 12-month figure less the 9-month figure.Report this figure | (3,747)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$3.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-15, accession 0001410578-25-001311.Report this figure | (3,451)Operating cash flow, Q2 FY2024, three months to 2024-06-30−$3.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-14, accession 0001410578-25-001790. Derived: 6-month figure less the 3-month figure.Report this figure | (1,848)Operating cash flow, Q3 FY2024, three months to 2024-09-30−$1.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-19, accession 0001104659-25-114181. Derived: 9-month figure less the 6-month figure.Report this figure | (172)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$171.5k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-05-01, accession 0001104659-26-054106. Derived: 12-month figure less the 9-month figure.Report this figure | (819)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$818.6k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | (54.9)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$54.9k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635. Derived: 6-month figure less the 3-month figure.Report this figure | (856)Operating cash flow, Q3 FY2025, three months to 2025-09-30−$855.7k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-19, accession 0001104659-25-114181. Derived: 9-month figure less the 6-month figure.Report this figure | (3,974)Operating cash flow, Q4 FY2025, three months to 2025-12-31−$4.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-05-01, accession 0001104659-26-054106. Derived: 12-month figure less the 9-month figure.Report this figure | (1,787)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$1.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-27, accession 0001104659-26-066519.Report this figure | (1,505)Operating cash flow, Q2 FY2026, three months to 2026-06-30−$1.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q/A filed 2026-09-18, accession 0001104659-26-108635. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $k | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
Shares
| Line item | Unit | Q2 FY20222022-06-30 | 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 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Diluted shares (weighted) | m shares | 0.1 | 0.2 | 0.1 | 0.1 | 0.4 | 14.5 | 2.3 | 1.5 | 4.8 | 1.7 | 4.5 | 6.4 |
Shares outstanding: 7.13m at Aug 21, 2026, from the cover of the 10-Q/A filed Sep 18, 2026.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:44 ET. Listed shows no prices and gives no investment advice.