
Mangoceuticals, Inc.
MGRXNasdaqCIK 1938046HealthcareFiscal year ends Dec 31
Income statement
| Line item | Unit | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q4 FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q4 FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $k | 245Revenue, Q3 FY2023, three months to 2023-09-30$245.2k. XBRL concept us-gaap:Revenues. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | 244Revenue, Q4 FY2023, three months to 2023-12-31$244.4k. XBRL concept us-gaap:Revenues. 10-K filed 2025-03-20, accession 0001641172-25-000085. Derived: 12-month figure less the 9-month figure.Report this figure | 214Revenue, Q1 FY2024, three months to 2024-03-31$214.1k. XBRL concept us-gaap:Revenues. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | 163Revenue, Q2 FY2024, three months to 2024-06-30$163.2k. XBRL concept us-gaap:Revenues. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | 133Revenue, Q3 FY2024, three months to 2024-09-30$133.4k. XBRL concept us-gaap:Revenues. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 105Revenue, Q4 FY2024, three months to 2024-12-31$105.2k. XBRL concept us-gaap:Revenues. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | 109Revenue, Q1 FY2025, three months to 2025-03-31$109.3k. XBRL concept us-gaap:Revenues. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 168Revenue, Q2 FY2025, three months to 2025-06-30$168.1k. XBRL concept us-gaap:Revenues. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | 84.2Revenue, Q3 FY2025, three months to 2025-09-30$84.2k. XBRL concept us-gaap:Revenues. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 94.4Revenue, Q4 FY2025, three months to 2025-12-31$94.4k. XBRL concept us-gaap:Revenues. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | 67.9Revenue, Q1 FY2026, three months to 2026-03-31$67.9k. XBRL concept us-gaap:Revenues. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 68.8Revenue, Q2 FY2026, three months to 2026-06-30$68.8k. XBRL concept us-gaap:Revenues. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
| Cost of revenue | $k | 52.2Cost of revenue, Q3 FY2023, three months to 2023-09-30$52.2k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | 53.4Cost of revenue, Q4 FY2023, three months to 2023-12-31$53.4k. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2025-03-20, accession 0001641172-25-000085. Derived: 12-month figure less the 9-month figure.Report this figure | 20.8Cost of revenue, Q1 FY2024, three months to 2024-03-31$20.8k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | 29.7Cost of revenue, Q2 FY2024, three months to 2024-06-30$29.7k. XBRL concept us-gaap:CostOfRevenue. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | 21.5Cost of revenue, Q3 FY2024, three months to 2024-09-30$21.5k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 21.3Cost of revenue, Q4 FY2024, three months to 2024-12-31$21.3k. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | 24.7Cost of revenue, Q1 FY2025, three months to 2025-03-31$24.7k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 18.8Cost of revenue, Q2 FY2025, three months to 2025-06-30$18.8k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | 2.4Cost of revenue, Q3 FY2025, three months to 2025-09-30$2.4k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 8.5Cost of revenue, Q4 FY2025, three months to 2025-12-31$8.5k. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | 8.2Cost of revenue, Q1 FY2026, three months to 2026-03-31$8.2k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 10.4Cost of revenue, Q2 FY2026, three months to 2026-06-30$10.4k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
| Gross profit | $k | 145Gross profit, Q3 FY2023, three months to 2023-09-30$144.6k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | 143Gross profit, Q4 FY2023, three months to 2023-12-31$142.6k. XBRL concept us-gaap:GrossProfit. 10-K filed 2025-03-20, accession 0001641172-25-000085. Derived: 12-month figure less the 9-month figure.Report this figure | 147Gross profit, Q1 FY2024, three months to 2024-03-31$147.4k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | 69.8Gross profit, Q2 FY2024, three months to 2024-06-30$69.8k. XBRL concept us-gaap:GrossProfit. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | 82.7Gross profit, Q3 FY2024, three months to 2024-09-30$82.7k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 80.1Gross profit, Q4 FY2024, three months to 2024-12-31$80.1k. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | 62.1Gross profit, Q1 FY2025, three months to 2025-03-31$62.1k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 89.9Gross profit, Q2 FY2025, three months to 2025-06-30$89.9k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | 50.9Gross profit, Q3 FY2025, three months to 2025-09-30$50.9k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 47.5Gross profit, Q4 FY2025, three months to 2025-12-31$47.5k. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | 29.0Gross profit, Q1 FY2026, three months to 2026-03-31$29.0k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 44.2Gross profit, Q2 FY2026, three months to 2026-06-30$44.2k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
| Operating income | $k | (1,799)Operating income, Q3 FY2023, three months to 2023-09-30−$1.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | (2,568)Operating income, Q4 FY2023, three months to 2023-12-31−$2.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2025-03-20, accession 0001641172-25-000085. Derived: 12-month figure less the 9-month figure.Report this figure | (2,368)Operating income, Q1 FY2024, three months to 2024-03-31−$2.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | (2,169)Operating income, Q2 FY2024, three months to 2024-06-30−$2.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | (1,758)Operating income, Q3 FY2024, three months to 2024-09-30−$1.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | (1,678)Operating income, Q4 FY2024, three months to 2024-12-31−$1.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | (4,576)Operating income, Q1 FY2025, three months to 2025-03-31−$4.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | (5,268)Operating income, Q2 FY2025, three months to 2025-06-30−$5.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | (7,543)Operating income, Q3 FY2025, three months to 2025-09-30−$7.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | (368)Operating income, Q4 FY2025, three months to 2025-12-31−$367.7k. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | (3,126)Operating income, Q1 FY2026, three months to 2026-03-31−$3.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | (1,033)Operating income, Q2 FY2026, three months to 2026-06-30−$1.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
| Interest expense | $k | 0.0Interest expense, Q3 FY2023, three months to 2023-09-30$0. XBRL concept us-gaap:InterestExpense. 10-Q filed 2024-11-14, accession 0001493152-24-045895. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Interest expense, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:InterestExpense. 10-K filed 2025-03-20, accession 0001641172-25-000085. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | not reported | not reported | (13.7)Interest expense, Q1 FY2025, three months to 2025-03-31−$13.7k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 21.7Interest expense, Q2 FY2025, three months to 2025-06-30$21.7k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | 75.9Interest expense, Q3 FY2025, three months to 2025-09-30$75.8k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 19.7Interest expense, Q4 FY2025, three months to 2025-12-31$19.7k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported |
| Net income | $k | (1,799)Net income, Q3 FY2023, three months to 2023-09-30−$1.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | (2,568)Net income, Q4 FY2023, three months to 2023-12-31−$2.6m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2025-03-20, accession 0001641172-25-000085. Derived: 12-month figure less the 9-month figure.Report this figure | (2,368)Net income, Q1 FY2024, three months to 2024-03-31−$2.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | (2,391)Net income, Q2 FY2024, three months to 2024-06-30−$2.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | (1,999)Net income, Q3 FY2024, three months to 2024-09-30−$2.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | (1,948)Net income, Q4 FY2024, three months to 2024-12-31−$1.9m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | (4,839)Net income, Q1 FY2025, three months to 2025-03-31−$4.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | (5,416)Net income, Q2 FY2025, three months to 2025-06-30−$5.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | (7,618)Net income, Q3 FY2025, three months to 2025-09-30−$7.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | (2,770)Net income, Q4 FY2025, three months to 2025-12-31−$2.8m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | (3,403)Net income, Q1 FY2026, three months to 2026-03-31−$3.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | (1,313)Net income, Q2 FY2026, three months to 2026-06-30−$1.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
| Diluted EPS | $ per share | (1.70)Diluted EPS, Q3 FY2023, three months to 2023-09-30−$1.70 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | not reported | (1.50)Diluted EPS, Q1 FY2024, three months to 2024-03-31−$1.50 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | (1.37)Diluted EPS, Q2 FY2024, three months to 2024-06-30−$1.37 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | (1.14)Diluted EPS, Q3 FY2024, three months to 2024-09-30−$1.14 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | not reported | (1.12)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$1.12 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | (0.57)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$0.57 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | (0.69)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$0.69 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | not reported | (0.22)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$0.22 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | (0.09)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$0.09 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
| Basic EPS | $ per share | (1.70)Basic EPS, Q3 FY2023, three months to 2023-09-30−$1.70 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | not reported | (1.50)Basic EPS, Q1 FY2024, three months to 2024-03-31−$1.50 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | (1.37)Basic EPS, Q2 FY2024, three months to 2024-06-30−$1.37 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | (1.14)Basic EPS, Q3 FY2024, three months to 2024-09-30−$1.14 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | not reported | (1.12)Basic EPS, Q1 FY2025, three months to 2025-03-31−$1.12 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | (0.57)Basic EPS, Q2 FY2025, three months to 2025-06-30−$0.57 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | (0.69)Basic EPS, Q3 FY2025, three months to 2025-09-30−$0.69 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | not reported | (0.22)Basic EPS, Q1 FY2026, three months to 2026-03-31−$0.22 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | (0.09)Basic EPS, Q2 FY2026, three months to 2026-06-30−$0.09 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
Balance sheet
| Line item | Unit | FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | FY20242024-12-31 | period not labelled2025-02-11 | 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 | 0.7Cash and equivalents, FY2023, at 2023-12-31$739.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-03-20, accession 0001641172-25-000085.Report this figure | 0.0Cash and equivalents, Q1 FY2024, at 2024-03-31$15.3k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-15, accession 0001493152-24-019960.Report this figure | 0.5Cash and equivalents, Q2 FY2024, at 2024-06-30$490.2k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-08-14, accession 0001493152-24-032410.Report this figure | 0.1Cash and equivalents, Q3 FY2024, at 2024-09-30$73.9k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | 0.1Cash and equivalents, FY2024, at 2024-12-31$58.7k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-04-01, accession 0001493152-26-014478.Report this figure | 0.3Cash and equivalents, period not labelled, at 2025-02-11$306.1k. XBRL concept us-gaap:Cash. 10-K filed 2025-03-20, accession 0001641172-25-000085.Report this figure | 0.1Cash and equivalents, Q1 FY2025, at 2025-03-31$76.5k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | 0.1Cash and equivalents, Q2 FY2025, at 2025-06-30$101.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | 0.5Cash and equivalents, Q3 FY2025, at 2025-09-30$481.3k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 1.5Cash and equivalents, FY2025, at 2025-12-31$1.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | 0.2Cash and equivalents, Q1 FY2026, at 2026-03-31$174.6k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 0.2Cash and equivalents, Q2 FY2026, at 2026-06-30$228.7k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
| Current assets | $m | 0.8Current assets, FY2023, at 2023-12-31$835.4k. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-03-20, accession 0001641172-25-000085.Report this figure | 0.1Current assets, Q1 FY2024, at 2024-03-31$89.8k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-15, accession 0001493152-24-019960.Report this figure | 0.5Current assets, Q2 FY2024, at 2024-06-30$517.6k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-14, accession 0001493152-24-032410.Report this figure | 0.1Current assets, Q3 FY2024, at 2024-09-30$104.1k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | 0.1Current assets, FY2024, at 2024-12-31$75.6k. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-04-01, accession 0001493152-26-014478.Report this figure | not reported | 0.2Current assets, Q1 FY2025, at 2025-03-31$176.7k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | 0.1Current assets, Q2 FY2025, at 2025-06-30$118.0k. XBRL concept us-gaap:AssetsCurrent. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | 0.6Current assets, Q3 FY2025, at 2025-09-30$598.2k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 1.5Current assets, FY2025, at 2025-12-31$1.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | 0.2Current assets, Q1 FY2026, at 2026-03-31$212.5k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 0.2Current assets, Q2 FY2026, at 2026-06-30$245.7k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
| Total assets | $m | 1.1Total assets, FY2023, at 2023-12-31$1.1m. XBRL concept us-gaap:Assets. 10-K filed 2025-03-20, accession 0001641172-25-000085.Report this figure | 0.3Total assets, Q1 FY2024, at 2024-03-31$301.4k. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-15, accession 0001493152-24-019960.Report this figure | 15.2Total assets, Q2 FY2024, at 2024-06-30$15.2m. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-14, accession 0001493152-24-032410.Report this figure | 14.8Total assets, Q3 FY2024, at 2024-09-30$14.8m. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | 15.4Total assets, FY2024, at 2024-12-31$15.4m. XBRL concept us-gaap:Assets. 10-K filed 2026-04-01, accession 0001493152-26-014478.Report this figure | not reported | 21.8Total assets, Q1 FY2025, at 2025-03-31$21.8m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | 20.8Total assets, Q2 FY2025, at 2025-06-30$20.8m. XBRL concept us-gaap:Assets. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | 16.5Total assets, Q3 FY2025, at 2025-09-30$16.5m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 16.1Total assets, FY2025, at 2025-12-31$16.1m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | 14.4Total assets, Q1 FY2026, at 2026-03-31$14.4m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 14.2Total assets, Q2 FY2026, at 2026-06-30$14.2m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
| Current liabilities | $m | 0.2Current liabilities, FY2023, at 2023-12-31$211.1k. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-03-20, accession 0001641172-25-000085.Report this figure | 1.2Current liabilities, Q1 FY2024, at 2024-03-31$1.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-15, accession 0001493152-24-019960.Report this figure | 1.4Current liabilities, Q2 FY2024, at 2024-06-30$1.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-14, accession 0001493152-24-032410.Report this figure | 1.4Current liabilities, Q3 FY2024, at 2024-09-30$1.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | 1.4Current liabilities, FY2024, at 2024-12-31$1.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-04-01, accession 0001493152-26-014478.Report this figure | not reported | 1.5Current liabilities, Q1 FY2025, at 2025-03-31$1.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | 1.6Current liabilities, Q2 FY2025, at 2025-06-30$1.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | 0.8Current liabilities, Q3 FY2025, at 2025-09-30$804.3k. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 0.9Current liabilities, FY2025, at 2025-12-31$890.6k. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | 0.7Current liabilities, Q1 FY2026, at 2026-03-31$737.6k. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 1.4Current liabilities, Q2 FY2026, at 2026-06-30$1.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
| Total liabilities | $m | 0.3Total liabilities, FY2023, at 2023-12-31$276.0k. XBRL concept us-gaap:Liabilities. 10-K filed 2025-03-20, accession 0001641172-25-000085.Report this figure | 1.3Total liabilities, Q1 FY2024, at 2024-03-31$1.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-15, accession 0001493152-24-019960.Report this figure | 1.4Total liabilities, Q2 FY2024, at 2024-06-30$1.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-14, accession 0001493152-24-032410.Report this figure | 1.4Total liabilities, Q3 FY2024, at 2024-09-30$1.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | 1.4Total liabilities, FY2024, at 2024-12-31$1.4m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-04-01, accession 0001493152-26-014478.Report this figure | not reported | 1.5Total liabilities, Q1 FY2025, at 2025-03-31$1.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | 1.6Total liabilities, Q2 FY2025, at 2025-06-30$1.6m. XBRL concept us-gaap:Liabilities. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | 0.8Total liabilities, Q3 FY2025, at 2025-09-30$804.3k. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 0.9Total liabilities, FY2025, at 2025-12-31$890.6k. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | 1.0Total liabilities, Q1 FY2026, at 2026-03-31$974.6k. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 1.6Total liabilities, Q2 FY2026, at 2026-06-30$1.6m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure |
| Shareholders' equity | $m | 0.8Shareholders' equity, FY2023, at 2023-12-31$774.8k. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2025-03-20, accession 0001641172-25-000085.Report this figure | (1.0)Shareholders' equity, Q1 FY2024, at 2024-03-31−$958.4k. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-05-15, accession 0001493152-24-019960.Report this figure | 13.8Shareholders' equity, Q2 FY2024, at 2024-06-30$13.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-08-14, accession 0001493152-24-032410.Report this figure | 13.4Shareholders' equity, Q3 FY2024, at 2024-09-30$13.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-14, accession 0001493152-24-045895.Report this figure | 13.9Shareholders' equity, FY2024, at 2024-12-31$13.9m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-04-01, accession 0001493152-26-014478.Report this figure | not reported | 20.3Shareholders' equity, Q1 FY2025, at 2025-03-31$20.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | 19.2Shareholders' equity, Q2 FY2025, at 2025-06-30$19.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566.Report this figure | 15.7Shareholders' equity, Q3 FY2025, at 2025-09-30$15.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-023640.Report this figure | 15.2Shareholders' equity, FY2025, at 2025-12-31$15.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-13, accession 0001493152-26-037873.Report this figure | 13.5Shareholders' equity, Q1 FY2026, at 2026-03-31$13.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | 12.5Shareholders' equity, Q2 FY2026, at 2026-06-30$12.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-13, accession 0001493152-26-037873.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 | (1,711)Operating cash flow, Q3 FY2023, three months to 2023-09-30−$1.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-14, accession 0001493152-24-045895. Derived: 9-month figure less the 6-month figure.Report this figure | (1,698)Operating cash flow, Q4 FY2023, three months to 2023-12-31−$1.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2025-03-20, accession 0001641172-25-000085. Derived: 12-month figure less the 9-month figure.Report this figure | (991)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$991.1k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-15, accession 0001641172-25-011047.Report this figure | (1,577)Operating cash flow, Q2 FY2024, three months to 2024-06-30−$1.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q/A filed 2025-11-14, accession 0001493152-25-023566. Derived: 6-month figure less the 3-month figure.Report this figure | (1,166)Operating cash flow, Q3 FY2024, three months to 2024-09-30−$1.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-14, accession 0001493152-25-023640. Derived: 9-month figure less the 6-month figure.Report this figure | (1,130)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$1.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | (2,275)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$2.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | (1,256)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$1.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-13, accession 0001493152-26-037873. Derived: 6-month figure less the 3-month figure.Report this figure | (1,241)Operating cash flow, Q3 FY2025, three months to 2025-09-30−$1.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-14, accession 0001493152-25-023640. Derived: 9-month figure less the 6-month figure.Report this figure | (1,078)Operating cash flow, Q4 FY2025, three months to 2025-12-31−$1.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-04-01, accession 0001493152-26-014478. Derived: 12-month figure less the 9-month figure.Report this figure | (1,311)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$1.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-19, accession 0001493152-26-024426.Report this figure | (261)Operating cash flow, Q2 FY2026, three months to 2026-06-30−$260.5k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-13, accession 0001493152-26-037873. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $k | 0.0Capital expenditure, Q3 FY2023, three months to 2023-09-30$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-11-14, accession 0001493152-24-045895. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Capital expenditure, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2025-03-20, accession 0001641172-25-000085. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
Shares
| Line item | Unit | period not labelled2022-09-30 | 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 | 10.0 | 11.3 | 15.8 | 1.1 | 1.6 | 1.7 | 2.0 | 4.6 | 10.0 | 11.5 | 16.5 | 17.1 |
Shares outstanding: 21.57m at Aug 13, 2026, from the cover of the 10-Q filed Aug 13, 2026.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:50 ET. Listed shows no prices and gives no investment advice.