Madrigal Pharmaceuticals, Inc.
MDGLNasdaqCIK 1157601HealthcareFiscal 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 | 0.0Revenue, Q3 FY2023, three months to 2023-09-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | 0.0Revenue, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:Revenues. 10-K filed 2024-02-28, accession 0001628280-24-007376.Report this figure | 0.0Revenue, Q1 FY2024, three months to 2024-03-31$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | 14.6Revenue, Q2 FY2024, three months to 2024-06-30$14.6m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-08-05, accession 0001628280-25-037613.Report this figure | 62.2Revenue, Q3 FY2024, three months to 2024-09-30$62.2m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 103Revenue, Q4 FY2024, three months to 2024-12-31$103.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | 137Revenue, Q1 FY2025, three months to 2025-03-31$137.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 213Revenue, Q2 FY2025, three months to 2025-06-30$212.8m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 287Revenue, Q3 FY2025, three months to 2025-09-30$287.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 321Revenue, Q4 FY2025, three months to 2025-12-31$321.1m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | 311Revenue, Q1 FY2026, three months to 2026-03-31$311.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 364Revenue, Q2 FY2026, three months to 2026-06-30$364.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Cost of revenue | $m | not reported | not reported | 0.0Cost of revenue, Q1 FY2024, three months to 2024-03-31$0. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | not reported | not reported | not reported | 4.5Cost of revenue, Q1 FY2025, three months to 2025-03-31$4.5m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | not reported | not reported | not reported | not reported | not reported |
| Selling, general and administrative | $m | 27.6Selling, general and administrative, Q3 FY2023, three months to 2023-09-30$27.6m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | 46.5Selling, general and administrative, Q4 FY2023, three months to 2023-12-31$46.5m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | 80.8Selling, general and administrative, Q1 FY2024, three months to 2024-03-31$80.8m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | 105Selling, general and administrative, Q2 FY2024, three months to 2024-06-30$105.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-08-05, accession 0001628280-25-037613.Report this figure | 108Selling, general and administrative, Q3 FY2024, three months to 2024-09-30$107.6m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 141Selling, general and administrative, Q4 FY2024, three months to 2024-12-31$141.2m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | 168Selling, general and administrative, Q1 FY2025, three months to 2025-03-31$167.9m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 197Selling, general and administrative, Q2 FY2025, three months to 2025-06-30$196.9m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 209Selling, general and administrative, Q3 FY2025, three months to 2025-09-30$209.1m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 240Selling, general and administrative, Q4 FY2025, three months to 2025-12-31$240.0m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | 269Selling, general and administrative, Q1 FY2026, three months to 2026-03-31$268.5m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 289Selling, general and administrative, Q2 FY2026, three months to 2026-06-30$289.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Operating income | $m | (98.5)Operating income, Q3 FY2023, three months to 2023-09-30−$98.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | (117)Operating income, Q4 FY2023, three months to 2023-12-31−$117.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2024-02-28, accession 0001628280-24-007376.Report this figure | (152)Operating income, Q1 FY2024, three months to 2024-03-31−$152.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | (163)Operating income, Q2 FY2024, three months to 2024-06-30−$162.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-05, accession 0001628280-25-037613.Report this figure | (116)Operating income, Q3 FY2024, three months to 2024-09-30−$116.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | (67.0)Operating income, Q4 FY2024, three months to 2024-12-31−$67.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | (79.3)Operating income, Q1 FY2025, three months to 2025-03-31−$79.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | (47.2)Operating income, Q2 FY2025, three months to 2025-06-30−$47.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | (114)Operating income, Q3 FY2025, three months to 2025-09-30−$114.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | (59.6)Operating income, Q4 FY2025, three months to 2025-12-31−$59.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | (92.7)Operating income, Q1 FY2026, three months to 2026-03-31−$92.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | (56.3)Operating income, Q2 FY2026, three months to 2026-06-30−$56.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Interest expense | $m | 3.5Interest expense, Q3 FY2023, three months to 2023-09-30$3.5m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | 4.0Interest expense, Q4 FY2023, three months to 2023-12-31$4.0m. XBRL concept us-gaap:InterestExpense. 10-K filed 2024-02-28, accession 0001628280-24-007376.Report this figure | 3.8Interest expense, Q1 FY2024, three months to 2024-03-31$3.8m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | 3.7Interest expense, Q2 FY2024, three months to 2024-06-30$3.7m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-08-07, accession 0001628280-24-035400.Report this figure | 3.7Interest expense, Q3 FY2024, three months to 2024-09-30$3.7m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | 3.5Interest expense, Q4 FY2024, three months to 2024-12-31$3.5m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | 3.3Interest expense, Q1 FY2025, three months to 2025-03-31$3.3m. XBRL concept us-gaap:InterestExpense. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | 3.3Interest expense, Q2 FY2025, three months to 2025-06-30$3.3m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 7.5Interest expense, Q3 FY2025, three months to 2025-09-30$7.5m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 8.3Interest expense, Q4 FY2025, three months to 2025-12-31$8.3m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | 7.8Interest expense, Q1 FY2026, three months to 2026-03-31$7.8m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 7.9Interest expense, Q2 FY2026, three months to 2026-06-30$7.9m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Net income | $m | (98.7)Net income, Q3 FY2023, three months to 2023-09-30−$98.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | (112)Net income, Q4 FY2023, three months to 2023-12-31−$112.2m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2024-02-28, accession 0001628280-24-007376.Report this figure | (148)Net income, Q1 FY2024, three months to 2024-03-31−$147.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | (152)Net income, Q2 FY2024, three months to 2024-06-30−$152.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | (107)Net income, Q3 FY2024, three months to 2024-09-30−$107.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | (59.4)Net income, Q4 FY2024, three months to 2024-12-31−$59.4m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | (73.2)Net income, Q1 FY2025, three months to 2025-03-31−$73.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | (42.3)Net income, Q2 FY2025, three months to 2025-06-30−$42.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | (114)Net income, Q3 FY2025, three months to 2025-09-30−$114.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | (58.6)Net income, Q4 FY2025, three months to 2025-12-31−$58.6m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | (94.4)Net income, Q1 FY2026, three months to 2026-03-31−$94.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | (57.9)Net income, Q2 FY2026, three months to 2026-06-30−$57.9m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Diluted EPS | $ per share | (5.34)Diluted EPS, Q3 FY2023, three months to 2023-09-30−$5.34 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | (5.68)Diluted EPS, Q4 FY2023, three months to 2023-12-31−$5.68 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-K filed 2024-02-28, accession 0001628280-24-007376.Report this figure | (7.38)Diluted EPS, Q1 FY2024, three months to 2024-03-31−$7.38 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | (7.10)Diluted EPS, Q2 FY2024, three months to 2024-06-30−$7.10 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-05, accession 0001628280-25-037613.Report this figure | (4.92)Diluted EPS, Q3 FY2024, three months to 2024-09-30−$4.92 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | not reported | (2.61)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$2.61 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | (1.50)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$1.50 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | (4.01)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$4.01 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | not reported | (3.25)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$3.25 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | (1.99)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$1.99 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Basic EPS | $ per share | (5.34)Basic EPS, Q3 FY2023, three months to 2023-09-30−$5.34 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | (5.68)Basic EPS, Q4 FY2023, three months to 2023-12-31−$5.68 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-K filed 2024-02-28, accession 0001628280-24-007376.Report this figure | (7.38)Basic EPS, Q1 FY2024, three months to 2024-03-31−$7.38 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | (7.10)Basic EPS, Q2 FY2024, three months to 2024-06-30−$7.10 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-05, accession 0001628280-25-037613.Report this figure | (4.92)Basic EPS, Q3 FY2024, three months to 2024-09-30−$4.92 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | not reported | (2.61)Basic EPS, Q1 FY2025, three months to 2025-03-31−$2.61 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | (1.50)Basic EPS, Q2 FY2025, three months to 2025-06-30−$1.50 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | (4.01)Basic EPS, Q3 FY2025, three months to 2025-09-30−$4.01 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | not reported | (3.25)Basic EPS, Q1 FY2026, three months to 2026-03-31−$3.25 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | (1.99)Basic EPS, Q2 FY2026, three months to 2026-06-30−$1.99 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-07-30, accession 0001628280-26-050845.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 | 62.1Cash and equivalents, Q3 FY2023, at 2023-09-30$62.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2023-11-06, accession 0001193125-23-270803.Report this figure | 99.9Cash and equivalents, FY2023, at 2023-12-31$99.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-02-26, accession 0001628280-25-007980.Report this figure | 623Cash and equivalents, Q1 FY2024, at 2024-03-31$622.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-07, accession 0001628280-24-020865.Report this figure | 495Cash and equivalents, Q2 FY2024, at 2024-06-30$494.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-08-07, accession 0001628280-24-035400.Report this figure | 233Cash and equivalents, Q3 FY2024, at 2024-09-30$232.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | 100Cash and equivalents, FY2024, at 2024-12-31$100.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-02-19, accession 0001628280-26-009514.Report this figure | 184Cash and equivalents, Q1 FY2025, at 2025-03-31$183.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | 186Cash and equivalents, Q2 FY2025, at 2025-06-30$186.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-05, accession 0001628280-25-037613.Report this figure | 296Cash and equivalents, Q3 FY2025, at 2025-09-30$295.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 199Cash and equivalents, FY2025, at 2025-12-31$198.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 227Cash and equivalents, Q1 FY2026, at 2026-03-31$227.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 293Cash and equivalents, Q2 FY2026, at 2026-06-30$292.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Current assets | $m | 235Current assets, Q3 FY2023, at 2023-09-30$235.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-06, accession 0001193125-23-270803.Report this figure | 637Current assets, FY2023, at 2023-12-31$637.3m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-02-26, accession 0001628280-25-007980.Report this figure | 1,074Current assets, Q1 FY2024, at 2024-03-31$1.07bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-07, accession 0001628280-24-020865.Report this figure | 1,092Current assets, Q2 FY2024, at 2024-06-30$1.09bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-07, accession 0001628280-24-035400.Report this figure | 1,064Current assets, Q3 FY2024, at 2024-09-30$1.06bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | 1,033Current assets, FY2024, at 2024-12-31$1.03bn. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-02-19, accession 0001628280-26-009514.Report this figure | 988Current assets, Q1 FY2025, at 2025-03-31$988.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | 1,003Current assets, Q2 FY2025, at 2025-06-30$1.00bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-05, accession 0001628280-25-037613.Report this figure | 1,347Current assets, Q3 FY2025, at 2025-09-30$1.35bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 1,246Current assets, FY2025, at 2025-12-31$1.25bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 1,182Current assets, Q1 FY2026, at 2026-03-31$1.18bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 1,199Current assets, Q2 FY2026, at 2026-06-30$1.20bn. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Total assets | $m | 238Total assets, Q3 FY2023, at 2023-09-30$238.0m. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-06, accession 0001193125-23-270803.Report this figure | 641Total assets, FY2023, at 2023-12-31$640.5m. XBRL concept us-gaap:Assets. 10-K filed 2025-02-26, accession 0001628280-25-007980.Report this figure | 1,082Total assets, Q1 FY2024, at 2024-03-31$1.08bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-07, accession 0001628280-24-020865.Report this figure | 1,100Total assets, Q2 FY2024, at 2024-06-30$1.10bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-07, accession 0001628280-24-035400.Report this figure | 1,073Total assets, Q3 FY2024, at 2024-09-30$1.07bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | 1,042Total assets, FY2024, at 2024-12-31$1.04bn. XBRL concept us-gaap:Assets. 10-K filed 2026-02-19, accession 0001628280-26-009514.Report this figure | 997Total assets, Q1 FY2025, at 2025-03-31$996.6m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | 1,015Total assets, Q2 FY2025, at 2025-06-30$1.02bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-05, accession 0001628280-25-037613.Report this figure | 1,362Total assets, Q3 FY2025, at 2025-09-30$1.36bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 1,260Total assets, FY2025, at 2025-12-31$1.26bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 1,227Total assets, Q1 FY2026, at 2026-03-31$1.23bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 1,245Total assets, Q2 FY2026, at 2026-06-30$1.24bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Current liabilities | $m | 99.7Current liabilities, Q3 FY2023, at 2023-09-30$99.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-06, accession 0001193125-23-270803.Report this figure | 119Current liabilities, FY2023, at 2023-12-31$118.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-02-26, accession 0001628280-25-007980.Report this figure | 114Current liabilities, Q1 FY2024, at 2024-03-31$114.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-07, accession 0001628280-24-020865.Report this figure | 125Current liabilities, Q2 FY2024, at 2024-06-30$125.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-07, accession 0001628280-24-035400.Report this figure | 178Current liabilities, Q3 FY2024, at 2024-09-30$177.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | 169Current liabilities, FY2024, at 2024-12-31$169.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-02-19, accession 0001628280-26-009514.Report this figure | 167Current liabilities, Q1 FY2025, at 2025-03-31$167.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | 197Current liabilities, Q2 FY2025, at 2025-06-30$196.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-05, accession 0001628280-25-037613.Report this figure | 391Current liabilities, Q3 FY2025, at 2025-09-30$391.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 310Current liabilities, FY2025, at 2025-12-31$310.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 338Current liabilities, Q1 FY2026, at 2026-03-31$338.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 374Current liabilities, Q2 FY2026, at 2026-06-30$374.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Total liabilities | $m | 216Total liabilities, Q3 FY2023, at 2023-09-30$215.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2023-11-06, accession 0001193125-23-270803.Report this figure | 235Total liabilities, FY2023, at 2023-12-31$235.2m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-02-26, accession 0001628280-25-007980.Report this figure | 232Total liabilities, Q1 FY2024, at 2024-03-31$231.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-07, accession 0001628280-24-020865.Report this figure | 243Total liabilities, Q2 FY2024, at 2024-06-30$242.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-07, accession 0001628280-24-035400.Report this figure | 296Total liabilities, Q3 FY2024, at 2024-09-30$296.1m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | 288Total liabilities, FY2024, at 2024-12-31$287.9m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-02-19, accession 0001628280-26-009514.Report this figure | 286Total liabilities, Q1 FY2025, at 2025-03-31$286.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | 319Total liabilities, Q2 FY2025, at 2025-06-30$319.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-05, accession 0001628280-25-037613.Report this figure | 737Total liabilities, Q3 FY2025, at 2025-09-30$736.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 657Total liabilities, FY2025, at 2025-12-31$656.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 684Total liabilities, Q1 FY2026, at 2026-03-31$683.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 721Total liabilities, Q2 FY2026, at 2026-06-30$720.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Long-term debt | $m | 115Long-term debt, Q3 FY2023, at 2023-09-30$114.7m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2023-11-06, accession 0001193125-23-270803.Report this figure | 115Long-term debt, FY2023, at 2023-12-31$115.5m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2025-02-26, accession 0001628280-25-007980.Report this figure | 116Long-term debt, Q1 FY2024, at 2024-03-31$116.1m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-05-07, accession 0001628280-24-020865.Report this figure | 117Long-term debt, Q2 FY2024, at 2024-06-30$116.6m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-08-07, accession 0001628280-24-035400.Report this figure | 117Long-term debt, Q3 FY2024, at 2024-09-30$117.1m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | 118Long-term debt, FY2024, at 2024-12-31$117.6m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-K filed 2026-02-19, accession 0001628280-26-009514.Report this figure | 118Long-term debt, Q1 FY2025, at 2025-03-31$118.0m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | 118Long-term debt, Q2 FY2025, at 2025-06-30$118.4m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-08-05, accession 0001628280-25-037613.Report this figure | 340Long-term debt, Q3 FY2025, at 2025-09-30$339.8m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 340Long-term debt, FY2025, at 2025-12-31$339.9m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 340Long-term debt, Q1 FY2026, at 2026-03-31$340.3m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 341Long-term debt, Q2 FY2026, at 2026-06-30$340.8m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure |
| Shareholders' equity | $m | 22.2Shareholders' equity, Q3 FY2023, at 2023-09-30$22.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-10-31, accession 0001628280-24-044445.Report this figure | 405Shareholders' equity, FY2023, at 2023-12-31$405.3m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-02-19, accession 0001628280-26-009514.Report this figure | 851Shareholders' equity, Q1 FY2024, at 2024-03-31$850.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 857Shareholders' equity, Q2 FY2024, at 2024-06-30$857.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 777Shareholders' equity, Q3 FY2024, at 2024-09-30$777.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 754Shareholders' equity, FY2024, at 2024-12-31$754.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 711Shareholders' equity, Q1 FY2025, at 2025-03-31$710.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 696Shareholders' equity, Q2 FY2025, at 2025-06-30$696.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 626Shareholders' equity, Q3 FY2025, at 2025-09-30$625.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-04, accession 0001628280-25-048559.Report this figure | 603Shareholders' equity, FY2025, at 2025-12-31$602.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 543Shareholders' equity, Q1 FY2026, at 2026-03-31$543.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-30, accession 0001628280-26-050845.Report this figure | 524Shareholders' equity, Q2 FY2026, at 2026-06-30$523.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-07-30, accession 0001628280-26-050845.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 | (84.9)Operating cash flow, Q3 FY2023, three months to 2023-09-30−$84.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-10-31, accession 0001628280-24-044445. Derived: 9-month figure less the 6-month figure.Report this figure | (79.9)Operating cash flow, Q4 FY2023, three months to 2023-12-31−$79.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | (149)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$149.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | (135)Operating cash flow, Q2 FY2024, three months to 2024-06-30−$134.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-05, accession 0001628280-25-037613. Derived: 6-month figure less the 3-month figure.Report this figure | (67.0)Operating cash flow, Q3 FY2024, three months to 2024-09-30−$67.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-04, accession 0001628280-25-048559. Derived: 9-month figure less the 6-month figure.Report this figure | (104)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$104.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | (88.9)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$88.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | (47.1)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$47.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-07-30, accession 0001628280-26-050845. Derived: 6-month figure less the 3-month figure.Report this figure | 79.9Operating cash flow, Q3 FY2025, three months to 2025-09-30$79.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-04, accession 0001628280-25-048559. Derived: 9-month figure less the 6-month figure.Report this figure | (133)Operating cash flow, Q4 FY2025, three months to 2025-12-31−$133.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | (167)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$167.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 23.3Operating cash flow, Q2 FY2026, three months to 2026-06-30$23.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-07-30, accession 0001628280-26-050845. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $m | 0.3Capital expenditure, Q3 FY2023, three months to 2023-09-30$339.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-10-31, accession 0001628280-24-044445. Derived: 9-month figure less the 6-month figure.Report this figure | 1.0Capital expenditure, Q4 FY2023, three months to 2023-12-31$1.0m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | 0.4Capital expenditure, Q1 FY2024, three months to 2024-03-31$357.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-05-01, accession 0001628280-25-021356.Report this figure | 0.1Capital expenditure, Q2 FY2024, three months to 2024-06-30$131.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-08-05, accession 0001628280-25-037613. Derived: 6-month figure less the 3-month figure.Report this figure | 0.8Capital expenditure, Q3 FY2024, three months to 2024-09-30$779.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-04, accession 0001628280-25-048559. Derived: 9-month figure less the 6-month figure.Report this figure | 0.2Capital expenditure, Q4 FY2024, three months to 2024-12-31$195.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Capital expenditure, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 0.0Capital expenditure, Q2 FY2025, three months to 2025-06-30$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-07-30, accession 0001628280-26-050845. Derived: 6-month figure less the 3-month figure.Report this figure | 0.9Capital expenditure, Q3 FY2025, three months to 2025-09-30$857.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-04, accession 0001628280-25-048559. Derived: 9-month figure less the 6-month figure.Report this figure | (0.4)Capital expenditure, Q4 FY2025, three months to 2025-12-31−$390.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-02-19, accession 0001628280-26-009514. Derived: 12-month figure less the 9-month figure.Report this figure | 3.8Capital expenditure, Q1 FY2026, three months to 2026-03-31$3.8m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-06, accession 0001628280-26-030947.Report this figure | 4.3Capital expenditure, Q2 FY2026, three months to 2026-06-30$4.3m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-07-30, accession 0001628280-26-050845. Derived: 6-month figure less the 3-month figure.Report this figure |
Shares
| Line item | Unit | Q1 FY20232023-03-31 | Q2 FY20232023-06-30 | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | 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 | 18.2 | 18.3 | 18.5 | 19.8 | 20.0 | 21.4 | 21.7 | 28.1 | 28.2 | 28.5 | 29.0 | 29.1 |
Shares outstanding: 23.10m at Jul 27, 2026, from the cover of the 10-Q filed Jul 30, 2026.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:34 ET. Listed shows no prices and gives no investment advice.