LifeStance Health Group, Inc.
LFSTNasdaqCIK 1845257HealthcareFiscal 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 | 263Revenue, Q3 FY2023, three months to 2023-09-30$262.9m. XBRL concept us-gaap:Revenues. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 281Revenue, Q4 FY2023, three months to 2023-12-31$280.6m. XBRL concept us-gaap:Revenues. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 300Revenue, Q1 FY2024, three months to 2024-03-31$300.4m. XBRL concept us-gaap:Revenues. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 312Revenue, Q2 FY2024, three months to 2024-06-30$312.3m. XBRL concept us-gaap:Revenues. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 313Revenue, Q3 FY2024, three months to 2024-09-30$312.7m. XBRL concept us-gaap:Revenues. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 325Revenue, Q4 FY2024, three months to 2024-12-31$325.5m. XBRL concept us-gaap:Revenues. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 333Revenue, Q1 FY2025, three months to 2025-03-31$333.0m. XBRL concept us-gaap:Revenues. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 345Revenue, Q2 FY2025, three months to 2025-06-30$345.3m. XBRL concept us-gaap:Revenues. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 364Revenue, Q3 FY2025, three months to 2025-09-30$363.8m. XBRL concept us-gaap:Revenues. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 382Revenue, Q4 FY2025, three months to 2025-12-31$382.2m. XBRL concept us-gaap:Revenues. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 403Revenue, Q1 FY2026, three months to 2026-03-31$403.5m. XBRL concept us-gaap:Revenues. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 435Revenue, Q2 FY2026, three months to 2026-06-30$435.4m. XBRL concept us-gaap:Revenues. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Selling, general and administrative | $m | 131Selling, general and administrative, Q3 FY2023, three months to 2023-09-30$130.9m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 93.4Selling, general and administrative, Q4 FY2023, three months to 2023-12-31$93.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 88.9Selling, general and administrative, Q1 FY2024, three months to 2024-03-31$88.9m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 95.2Selling, general and administrative, Q2 FY2024, three months to 2024-06-30$95.2m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 85.3Selling, general and administrative, Q3 FY2024, three months to 2024-09-30$85.3m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 93.7Selling, general and administrative, Q4 FY2024, three months to 2024-12-31$93.7m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 94.4Selling, general and administrative, Q1 FY2025, three months to 2025-03-31$94.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 97.4Selling, general and administrative, Q2 FY2025, three months to 2025-06-30$97.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 95.6Selling, general and administrative, Q3 FY2025, three months to 2025-09-30$95.6m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 94.8Selling, general and administrative, Q4 FY2025, three months to 2025-12-31$94.8m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 100Selling, general and administrative, Q1 FY2026, three months to 2026-03-31$100.3m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 108Selling, general and administrative, Q2 FY2026, three months to 2026-06-30$108.1m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Operating income | $m | (74.4)Operating income, Q3 FY2023, three months to 2023-09-30−$74.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | (32.3)Operating income, Q4 FY2023, three months to 2023-12-31−$32.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | (16.8)Operating income, Q1 FY2024, three months to 2024-03-31−$16.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | (15.9)Operating income, Q2 FY2024, three months to 2024-06-30−$15.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 0.0Operating income, Q3 FY2024, three months to 2024-09-30$47.0k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 1.1Operating income, Q4 FY2024, three months to 2024-12-31$1.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 1.6Operating income, Q1 FY2025, three months to 2025-03-31$1.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | (3.0)Operating income, Q2 FY2025, three months to 2025-06-30−$3.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 7.4Operating income, Q3 FY2025, three months to 2025-09-30$7.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 18.1Operating income, Q4 FY2025, three months to 2025-12-31$18.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 22.3Operating income, Q1 FY2026, three months to 2026-03-31$22.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 30.7Operating income, Q2 FY2026, three months to 2026-06-30$30.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Interest expense | $m | 5.5Interest expense, Q3 FY2023, three months to 2023-09-30$5.5m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 5.5Interest expense, Q4 FY2023, three months to 2023-12-31$5.5m. XBRL concept us-gaap:InterestExpense. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 5.9Interest expense, Q1 FY2024, three months to 2024-03-31$5.9m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 5.8Interest expense, Q2 FY2024, three months to 2024-06-30$5.8m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 5.4Interest expense, Q3 FY2024, three months to 2024-09-30$5.4m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 9.4Interest expense, Q4 FY2024, three months to 2024-12-31$9.4m. XBRL concept us-gaap:InterestExpense. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 3.1Interest expense, Q1 FY2025, three months to 2025-03-31$3.1m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 2.9Interest expense, Q2 FY2025, three months to 2025-06-30$2.9m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 2.8Interest expense, Q3 FY2025, three months to 2025-09-30$2.8m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 2.9Interest expense, Q4 FY2025, three months to 2025-12-31$2.9m. XBRL concept us-gaap:InterestExpense. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 1.8Interest expense, Q1 FY2026, three months to 2026-03-31$1.8m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 2.6Interest expense, Q2 FY2026, three months to 2026-06-30$2.6m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Income tax | $m | (16.4)Income tax, Q3 FY2023, three months to 2023-09-30−$16.4m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 6.6Income tax, Q4 FY2023, three months to 2023-12-31$6.6m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 0.4Income tax, Q1 FY2024, three months to 2024-03-31$363.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 0.7Income tax, Q2 FY2024, three months to 2024-06-30$656.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 0.6Income tax, Q3 FY2024, three months to 2024-09-30$575.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | (1.8)Income tax, Q4 FY2024, three months to 2024-12-31−$1.8m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | (2.2)Income tax, Q1 FY2025, three months to 2025-03-31−$2.2m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | (2.2)Income tax, Q2 FY2025, three months to 2025-06-30−$2.2m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 3.5Income tax, Q3 FY2025, three months to 2025-09-30$3.5m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 3.5Income tax, Q4 FY2025, three months to 2025-12-31$3.5m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 5.5Income tax, Q1 FY2026, three months to 2026-03-31$5.5m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 3.8Income tax, Q2 FY2026, three months to 2026-06-30$3.8m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Net income | $m | (61.6)Net income, Q3 FY2023, three months to 2023-09-30−$61.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | (45.0)Net income, Q4 FY2023, three months to 2023-12-31−$45.0m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | (21.1)Net income, Q1 FY2024, three months to 2024-03-31−$21.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | (23.3)Net income, Q2 FY2024, three months to 2024-06-30−$23.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 0.7Net income, Q3 FY2024, three months to 2024-09-30$709.0k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | (7.1)Net income, Q4 FY2024, three months to 2024-12-31−$7.1m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 0.7Net income, Q1 FY2025, three months to 2025-03-31$709.0k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | (3.8)Net income, Q2 FY2025, three months to 2025-06-30−$3.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 1.1Net income, Q3 FY2025, three months to 2025-09-30$1.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 11.7Net income, Q4 FY2025, three months to 2025-12-31$11.7m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 14.2Net income, Q1 FY2026, three months to 2026-03-31$14.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 23.6Net income, Q2 FY2026, three months to 2026-06-30$23.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-06, accession 0001193125-26-338107.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 | 42.6Cash and equivalents, Q3 FY2023, at 2023-09-30$42.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2023-11-08, accession 0000950170-23-061118.Report this figure | 78.8Cash and equivalents, FY2023, at 2023-12-31$78.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-02-27, accession 0000950170-25-029100.Report this figure | 49.5Cash and equivalents, Q1 FY2024, at 2024-03-31$49.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-09, accession 0000950170-24-056989.Report this figure | 87.0Cash and equivalents, Q2 FY2024, at 2024-06-30$87.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-08-08, accession 0000950170-24-094105.Report this figure | 103Cash and equivalents, Q3 FY2024, at 2024-09-30$102.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 155Cash and equivalents, FY2024, at 2024-12-31$154.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-02-25, accession 0001193125-26-071462.Report this figure | 134Cash and equivalents, Q1 FY2025, at 2025-03-31$134.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 189Cash and equivalents, Q2 FY2025, at 2025-06-30$188.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 204Cash and equivalents, Q3 FY2025, at 2025-09-30$203.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 249Cash and equivalents, FY2025, at 2025-12-31$248.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 195Cash and equivalents, Q1 FY2026, at 2026-03-31$194.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 226Cash and equivalents, Q2 FY2026, at 2026-06-30$225.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Current assets | $m | 264Current assets, Q3 FY2023, at 2023-09-30$264.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-08, accession 0000950170-23-061118.Report this figure | 226Current assets, FY2023, at 2023-12-31$225.7m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-02-27, accession 0000950170-25-029100.Report this figure | 244Current assets, Q1 FY2024, at 2024-03-31$244.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-09, accession 0000950170-24-056989.Report this figure | 278Current assets, Q2 FY2024, at 2024-06-30$277.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-08, accession 0000950170-24-094105.Report this figure | 287Current assets, Q3 FY2024, at 2024-09-30$287.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 313Current assets, FY2024, at 2024-12-31$312.5m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-02-25, accession 0001193125-26-071462.Report this figure | 305Current assets, Q1 FY2025, at 2025-03-31$304.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 359Current assets, Q2 FY2025, at 2025-06-30$358.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 360Current assets, Q3 FY2025, at 2025-09-30$360.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 416Current assets, FY2025, at 2025-12-31$416.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 356Current assets, Q1 FY2026, at 2026-03-31$355.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 378Current assets, Q2 FY2026, at 2026-06-30$378.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Total assets | $m | 2,175Total assets, Q3 FY2023, at 2023-09-30$2.18bn. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-08, accession 0000950170-23-061118.Report this figure | 2,110Total assets, FY2023, at 2023-12-31$2.11bn. XBRL concept us-gaap:Assets. 10-K filed 2025-02-27, accession 0000950170-25-029100.Report this figure | 2,106Total assets, Q1 FY2024, at 2024-03-31$2.11bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-09, accession 0000950170-24-056989.Report this figure | 2,119Total assets, Q2 FY2024, at 2024-06-30$2.12bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-08, accession 0000950170-24-094105.Report this figure | 2,108Total assets, Q3 FY2024, at 2024-09-30$2.11bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 2,118Total assets, FY2024, at 2024-12-31$2.12bn. XBRL concept us-gaap:Assets. 10-K filed 2026-02-25, accession 0001193125-26-071462.Report this figure | 2,105Total assets, Q1 FY2025, at 2025-03-31$2.10bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 2,147Total assets, Q2 FY2025, at 2025-06-30$2.15bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 2,149Total assets, Q3 FY2025, at 2025-09-30$2.15bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 2,204Total assets, FY2025, at 2025-12-31$2.20bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 2,146Total assets, Q1 FY2026, at 2026-03-31$2.15bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 2,181Total assets, Q2 FY2026, at 2026-06-30$2.18bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Current liabilities | $m | 241Current liabilities, Q3 FY2023, at 2023-09-30$240.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-08, accession 0000950170-23-061118.Report this figure | 203Current liabilities, FY2023, at 2023-12-31$202.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-02-27, accession 0000950170-25-029100.Report this figure | 207Current liabilities, Q1 FY2024, at 2024-03-31$207.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-09, accession 0000950170-24-056989.Report this figure | 228Current liabilities, Q2 FY2024, at 2024-06-30$227.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-08, accession 0000950170-24-094105.Report this figure | 218Current liabilities, Q3 FY2024, at 2024-09-30$217.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 229Current liabilities, FY2024, at 2024-12-31$228.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-02-25, accession 0001193125-26-071462.Report this figure | 207Current liabilities, Q1 FY2025, at 2025-03-31$207.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 242Current liabilities, Q2 FY2025, at 2025-06-30$242.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 229Current liabilities, Q3 FY2025, at 2025-09-30$228.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 252Current liabilities, FY2025, at 2025-12-31$252.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 240Current liabilities, Q1 FY2026, at 2026-03-31$239.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 275Current liabilities, Q2 FY2026, at 2026-06-30$274.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Total liabilities | $m | 720Total liabilities, Q3 FY2023, at 2023-09-30$720.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2023-11-08, accession 0000950170-23-061118.Report this figure | 681Total liabilities, FY2023, at 2023-12-31$681.0m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-02-27, accession 0000950170-25-029100.Report this figure | 677Total liabilities, Q1 FY2024, at 2024-03-31$677.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-09, accession 0000950170-24-056989.Report this figure | 689Total liabilities, Q2 FY2024, at 2024-06-30$689.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-08, accession 0000950170-24-094105.Report this figure | 671Total liabilities, Q3 FY2024, at 2024-09-30$670.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 672Total liabilities, FY2024, at 2024-12-31$672.0m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-02-25, accession 0001193125-26-071462.Report this figure | 648Total liabilities, Q1 FY2025, at 2025-03-31$647.6m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 673Total liabilities, Q2 FY2025, at 2025-06-30$672.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 656Total liabilities, Q3 FY2025, at 2025-09-30$656.2m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 683Total liabilities, FY2025, at 2025-12-31$682.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 668Total liabilities, Q1 FY2026, at 2026-03-31$668.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 704Total liabilities, Q2 FY2026, at 2026-06-30$704.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Long-term debt | $m | 248Long-term debt, Q3 FY2023, at 2023-09-30$248.4m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2023-11-08, accession 0000950170-23-061118.Report this figure | 280Long-term debt, FY2023, at 2023-12-31$280.3m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2025-02-27, accession 0000950170-25-029100.Report this figure | 280Long-term debt, Q1 FY2024, at 2024-03-31$279.9m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-05-09, accession 0000950170-24-056989.Report this figure | 279Long-term debt, Q2 FY2024, at 2024-06-30$279.5m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-08-08, accession 0000950170-24-094105.Report this figure | 279Long-term debt, Q3 FY2024, at 2024-09-30$279.1m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 280Long-term debt, FY2024, at 2024-12-31$279.8m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2026-02-25, accession 0001193125-26-071462.Report this figure | 276Long-term debt, Q1 FY2025, at 2025-03-31$276.3m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 273Long-term debt, Q2 FY2025, at 2025-06-30$272.9m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 269Long-term debt, Q3 FY2025, at 2025-09-30$269.4m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 266Long-term debt, FY2025, at 2025-12-31$265.9m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 262Long-term debt, Q1 FY2026, at 2026-03-31$262.5m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 259Long-term debt, Q2 FY2026, at 2026-06-30$259.0m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Current portion of debt | $m | 2.6Current portion of debt, Q3 FY2023, at 2023-09-30$2.6m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2023-11-08, accession 0000950170-23-061118.Report this figure | 2.9Current portion of debt, FY2023, at 2023-12-31$2.9m. XBRL concept us-gaap:LongTermDebtCurrent. 10-K filed 2025-02-27, accession 0000950170-25-029100.Report this figure | 2.9Current portion of debt, Q1 FY2024, at 2024-03-31$2.9m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-05-09, accession 0000950170-24-056989.Report this figure | 2.9Current portion of debt, Q2 FY2024, at 2024-06-30$2.9m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-08-08, accession 0000950170-24-094105.Report this figure | 2.9Current portion of debt, Q3 FY2024, at 2024-09-30$2.9m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 7.3Current portion of debt, FY2024, at 2024-12-31$7.3m. XBRL concept us-gaap:LongTermDebtCurrent. 10-K filed 2026-02-25, accession 0001193125-26-071462.Report this figure | 9.1Current portion of debt, Q1 FY2025, at 2025-03-31$9.1m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 10.9Current portion of debt, Q2 FY2025, at 2025-06-30$10.9m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 12.7Current portion of debt, Q3 FY2025, at 2025-09-30$12.7m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 14.5Current portion of debt, FY2025, at 2025-12-31$14.5m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 18.1Current portion of debt, Q1 FY2026, at 2026-03-31$18.1m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 14.5Current portion of debt, Q2 FY2026, at 2026-06-30$14.5m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure |
| Shareholders' equity | $m | 1,455Shareholders' equity, Q3 FY2023, at 2023-09-30$1.46bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2023-11-08, accession 0000950170-23-061118.Report this figure | 1,429Shareholders' equity, FY2023, at 2023-12-31$1.43bn. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2025-02-27, accession 0000950170-25-029100.Report this figure | 1,429Shareholders' equity, Q1 FY2024, at 2024-03-31$1.43bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-05-09, accession 0000950170-24-056989.Report this figure | 1,430Shareholders' equity, Q2 FY2024, at 2024-06-30$1.43bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-08-08, accession 0000950170-24-094105.Report this figure | 1,437Shareholders' equity, Q3 FY2024, at 2024-09-30$1.44bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-07, accession 0000950170-24-123376.Report this figure | 1,446Shareholders' equity, FY2024, at 2024-12-31$1.45bn. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-02-25, accession 0001193125-26-071462.Report this figure | 1,457Shareholders' equity, Q1 FY2025, at 2025-03-31$1.46bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 1,474Shareholders' equity, Q2 FY2025, at 2025-06-30$1.47bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-07, accession 0000950170-25-105096.Report this figure | 1,493Shareholders' equity, Q3 FY2025, at 2025-09-30$1.49bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-06, accession 0001193125-25-269712.Report this figure | 1,521Shareholders' equity, FY2025, at 2025-12-31$1.52bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-06, accession 0001193125-26-338107.Report this figure | 1,477Shareholders' equity, Q1 FY2026, at 2026-03-31$1.48bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 1,477Shareholders' equity, Q2 FY2026, at 2026-06-30$1.48bn. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-06, accession 0001193125-26-338107.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 | (25.4)Operating cash flow, Q3 FY2023, three months to 2023-09-30−$25.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-07, accession 0000950170-24-123376. Derived: 9-month figure less the 6-month figure.Report this figure | 16.8Operating cash flow, Q4 FY2023, three months to 2023-12-31$16.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | (21.8)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$21.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 44.1Operating cash flow, Q2 FY2024, three months to 2024-06-30$44.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-07, accession 0000950170-25-105096. Derived: 6-month figure less the 3-month figure.Report this figure | 22.7Operating cash flow, Q3 FY2024, three months to 2024-09-30$22.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-06, accession 0001193125-25-269712. Derived: 9-month figure less the 6-month figure.Report this figure | 62.3Operating cash flow, Q4 FY2024, three months to 2024-12-31$62.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | (3.1)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$3.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 64.4Operating cash flow, Q2 FY2025, three months to 2025-06-30$64.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-06, accession 0001193125-26-338107. Derived: 6-month figure less the 3-month figure.Report this figure | 27.3Operating cash flow, Q3 FY2025, three months to 2025-09-30$27.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-06, accession 0001193125-25-269712. Derived: 9-month figure less the 6-month figure.Report this figure | 57.6Operating cash flow, Q4 FY2025, three months to 2025-12-31$57.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 33.1Operating cash flow, Q1 FY2026, three months to 2026-03-31$33.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 99.9Operating cash flow, Q2 FY2026, three months to 2026-06-30$99.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-06, accession 0001193125-26-338107. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $m | 9.8Capital expenditure, Q3 FY2023, three months to 2023-09-30$9.8m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-11-07, accession 0000950170-24-123376. Derived: 9-month figure less the 6-month figure.Report this figure | 11.4Capital expenditure, Q4 FY2023, three months to 2023-12-31$11.4m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 5.1Capital expenditure, Q1 FY2024, three months to 2024-03-31$5.1m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-05-07, accession 0000950170-25-065806.Report this figure | 5.1Capital expenditure, Q2 FY2024, three months to 2024-06-30$5.1m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-08-07, accession 0000950170-25-105096. Derived: 6-month figure less the 3-month figure.Report this figure | 5.1Capital expenditure, Q3 FY2024, three months to 2024-09-30$5.1m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-06, accession 0001193125-25-269712. Derived: 9-month figure less the 6-month figure.Report this figure | 6.3Capital expenditure, Q4 FY2024, three months to 2024-12-31$6.3m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 7.2Capital expenditure, Q1 FY2025, three months to 2025-03-31$7.2m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 7.8Capital expenditure, Q2 FY2025, three months to 2025-06-30$7.8m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-06, accession 0001193125-26-338107. Derived: 6-month figure less the 3-month figure.Report this figure | 10.3Capital expenditure, Q3 FY2025, three months to 2025-09-30$10.3m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-06, accession 0001193125-25-269712. Derived: 9-month figure less the 6-month figure.Report this figure | 10.9Capital expenditure, Q4 FY2025, three months to 2025-12-31$10.9m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-02-25, accession 0001193125-26-071462. Derived: 12-month figure less the 9-month figure.Report this figure | 10.8Capital expenditure, Q1 FY2026, three months to 2026-03-31$10.8m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 12.0Capital expenditure, Q2 FY2026, three months to 2026-06-30$12.0m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-06, accession 0001193125-26-338107. Derived: 6-month figure less the 3-month figure.Report this figure |
| Share repurchases | $m | not reported | not reported | not reported | not reported | not reported | not reported | 0.0Share repurchases, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 0.0Share repurchases, Q2 FY2025, three months to 2025-06-30$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-08-06, accession 0001193125-26-338107. Derived: 6-month figure less the 3-month figure.Report this figure | not reported | not reported | 49.1Share repurchases, Q1 FY2026, three months to 2026-03-31$49.1m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-05-07, accession 0001193125-26-211814.Report this figure | 48.5Share repurchases, Q2 FY2026, three months to 2026-06-30$48.5m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-08-06, accession 0001193125-26-338107. 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 | 0.4 | 361 | 363 | 372 | 376 | 379 | 380 | 391 | 387 | 389 | 395 | 387 |
Shares outstanding: 382.06m at Jul 29, 2026, from the cover of the 10-Q filed Aug 6, 2026.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:49 ET. Listed shows no prices and gives no investment advice.