Net Power Inc.
NPWRNYSECIK 1845437TechnologyFiscal year ends Dec 31
Income statement
| Line item | Unit | Q1 FY20242023-03-31 | Q2 FY20242023-09-30 | 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 | 0.1Revenue, Q1 FY2024, three months to 2023-03-31$50.0k. XBRL concept us-gaap:Revenues. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | 0.0Revenue, Q2 FY2024, three months to 2023-09-30$0. XBRL concept us-gaap:Revenues. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | 0.0Revenue, Q1 FY2024, three months to 2024-03-31$0. XBRL concept us-gaap:Revenues. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 0.2Revenue, Q2 FY2024, three months to 2024-06-30$238.0k. XBRL concept us-gaap:Revenues. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 0.0Revenue, Q3 FY2024, three months to 2024-09-30$12.0k. XBRL concept us-gaap:Revenues. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 0.0Revenue, Q4 FY2024, three months to 2024-12-31$0. XBRL concept us-gaap:Revenues. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Revenue, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:Revenues. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 0.0Revenue, Q2 FY2025, three months to 2025-06-30$0. XBRL concept us-gaap:Revenues. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 0.0Revenue, Q3 FY2025, three months to 2025-09-30$0. XBRL concept us-gaap:Revenues. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 0.0Revenue, Q4 FY2025, three months to 2025-12-31$0. XBRL concept us-gaap:Revenues. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported |
| Cost of revenue | $m | not reported | 0.0Cost of revenue, Q2 FY2024, three months to 2023-09-30$0. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | 0.0Cost of revenue, Q1 FY2024, three months to 2024-03-31$0. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 0.0Cost of revenue, Q2 FY2024, three months to 2024-06-30$30.0k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 0.0Cost of revenue, Q3 FY2024, three months to 2024-09-30$1.0k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 0.0Cost of revenue, Q4 FY2024, three months to 2024-12-31$0. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Cost of revenue, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 0.0Cost of revenue, Q2 FY2025, three months to 2025-06-30$0. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 0.0Cost of revenue, Q3 FY2025, three months to 2025-09-30$0. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 0.0Cost of revenue, Q4 FY2025, three months to 2025-12-31$0. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported |
| Gross profit | $m | 0.1Gross profit, Q1 FY2024, three months to 2023-03-31$50.0k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | 0.0Gross profit, Q2 FY2024, three months to 2023-09-30$0. XBRL concept us-gaap:GrossProfit. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | 0.0Gross profit, Q1 FY2024, three months to 2024-03-31$0. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 0.2Gross profit, Q2 FY2024, three months to 2024-06-30$208.0k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 0.0Gross profit, Q3 FY2024, three months to 2024-09-30$11.0k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 0.0Gross profit, Q4 FY2024, three months to 2024-12-31$0. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Gross profit, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 0.0Gross profit, Q2 FY2025, three months to 2025-06-30$0. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 0.0Gross profit, Q3 FY2025, three months to 2025-09-30$0. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 0.0Gross profit, Q4 FY2025, three months to 2025-12-31$0. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported |
| Research and development | $m | not reported | not reported | 11.2Research and development, Q1 FY2024, three months to 2024-03-31$11.2m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 15.5Research and development, Q2 FY2024, three months to 2024-06-30$15.5m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 17.3Research and development, Q3 FY2024, three months to 2024-09-30$17.3m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 19.8Research and development, Q4 FY2024, three months to 2024-12-31$19.8m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | 22.6Research and development, Q1 FY2025, three months to 2025-03-31$22.6m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 26.6Research and development, Q2 FY2025, three months to 2025-06-30$26.6m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | 24.5Research and development, Q3 FY2025, three months to 2025-09-30$24.5m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 25.7Research and development, Q4 FY2025, three months to 2025-12-31$25.7m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | 19.7Research and development, Q1 FY2026, three months to 2026-03-31$19.7m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 4.2Research and development, Q2 FY2026, three months to 2026-06-30$4.2m. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
| Operating income | $m | (17.0)Operating income, Q1 FY2024, three months to 2023-03-31−$17.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | (38.7)Operating income, Q2 FY2024, three months to 2023-09-30−$38.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | (38.8)Operating income, Q1 FY2024, three months to 2024-03-31−$38.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | (44.9)Operating income, Q2 FY2024, three months to 2024-06-30−$44.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | (47.2)Operating income, Q3 FY2024, three months to 2024-09-30−$47.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | (50.4)Operating income, Q4 FY2024, three months to 2024-12-31−$50.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | (475)Operating income, Q1 FY2025, three months to 2025-03-31−$474.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | (90.6)Operating income, Q2 FY2025, three months to 2025-06-30−$90.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | (1,156)Operating income, Q3 FY2025, three months to 2025-09-30−$1.16bn. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | (70.1)Operating income, Q4 FY2025, three months to 2025-12-31−$70.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | (34.2)Operating income, Q1 FY2026, three months to 2026-03-31−$34.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | (210)Operating income, Q2 FY2026, three months to 2026-06-30−$209.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
| Income tax | $m | 0.0Income tax, Q1 FY2024, three months to 2023-03-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | (0.0)Income tax, Q2 FY2024, three months to 2023-09-30−$10.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | (4.0)Income tax, Q1 FY2024, three months to 2024-03-31−$4.0m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | (2.4)Income tax, Q2 FY2024, three months to 2024-06-30−$2.4m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | (4.7)Income tax, Q3 FY2024, three months to 2024-09-30−$4.7m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 0.6Income tax, Q4 FY2024, three months to 2024-12-31$557.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | 0.4Income tax, Q1 FY2025, three months to 2025-03-31$397.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | (1.6)Income tax, Q2 FY2025, three months to 2025-06-30−$1.6m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | (1.2)Income tax, Q3 FY2025, three months to 2025-09-30−$1.2m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | (1.9)Income tax, Q4 FY2025, three months to 2025-12-31−$1.9m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Income tax, Q1 FY2026, three months to 2026-03-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 0.0Income tax, Q2 FY2026, three months to 2026-06-30$2.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
| Net income | $m | (17.1)Net income, Q1 FY2024, three months to 2023-03-31−$17.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | (30.6)Net income, Q2 FY2024, three months to 2023-09-30−$30.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | (11.4)Net income, Q1 FY2024, three months to 2024-03-31−$11.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | (4.3)Net income, Q2 FY2024, three months to 2024-06-30−$4.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 0.8Net income, Q3 FY2024, three months to 2024-09-30$818.0k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | (34.3)Net income, Q4 FY2024, three months to 2024-12-31−$34.3m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | (119)Net income, Q1 FY2025, three months to 2025-03-31−$119.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | (28.1)Net income, Q2 FY2025, three months to 2025-06-30−$28.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | (411)Net income, Q3 FY2025, three months to 2025-09-30−$411.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | (19.6)Net income, Q4 FY2025, three months to 2025-12-31−$19.6m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | (9.9)Net income, Q1 FY2026, three months to 2026-03-31−$9.9m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | (80.3)Net income, Q2 FY2026, three months to 2026-06-30−$80.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
| Diluted EPS | $ per share | (4.55)Diluted EPS, Q1 FY2024, three months to 2023-03-31−$4.55 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | (0.44)Diluted EPS, Q2 FY2024, three months to 2023-09-30−$0.44 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | (0.16)Diluted EPS, Q1 FY2024, three months to 2024-03-31−$0.16 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | (0.06)Diluted EPS, Q2 FY2024, three months to 2024-06-30−$0.06 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 0.01Diluted EPS, Q3 FY2024, three months to 2024-09-30$0.01 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | not reported | (1.55)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$1.55 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | (0.36)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$0.36 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | (5.28)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$5.28 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | not reported | (0.12)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$0.12 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | (0.91)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$0.91 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
| Basic EPS | $ per share | (4.55)Basic EPS, Q1 FY2024, three months to 2023-03-31−$4.55 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | (0.44)Basic EPS, Q2 FY2024, three months to 2023-09-30−$0.44 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | (0.16)Basic EPS, Q1 FY2024, three months to 2024-03-31−$0.16 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | (0.06)Basic EPS, Q2 FY2024, three months to 2024-06-30−$0.06 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 0.01Basic EPS, Q3 FY2024, three months to 2024-09-30$0.01 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | not reported | (1.55)Basic EPS, Q1 FY2025, three months to 2025-03-31−$1.55 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | (0.36)Basic EPS, Q2 FY2025, three months to 2025-06-30−$0.36 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | (5.28)Basic EPS, Q3 FY2025, three months to 2025-09-30−$5.28 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | not reported | (0.12)Basic EPS, Q1 FY2026, three months to 2026-03-31−$0.12 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | (0.91)Basic EPS, Q2 FY2026, three months to 2026-06-30−$0.91 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
Balance sheet
| Line item | Unit | Q2 FY20242023-09-30 | FY20242023-12-31 | 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 | 545Cash and equivalents, Q2 FY2024, at 2023-09-30$545.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | 537Cash and equivalents, FY2024, at 2023-12-31$536.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-03-10, accession 0001845437-25-000008.Report this figure | 429Cash and equivalents, Q1 FY2024, at 2024-03-31$428.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 405Cash and equivalents, Q2 FY2024, at 2024-06-30$405.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 386Cash and equivalents, Q3 FY2024, at 2024-09-30$386.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 329Cash and equivalents, FY2024, at 2024-12-31$329.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-03-09, accession 0001845437-26-000009.Report this figure | 300Cash and equivalents, Q1 FY2025, at 2025-03-31$300.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 284Cash and equivalents, Q2 FY2025, at 2025-06-30$284.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | 229Cash and equivalents, Q3 FY2025, at 2025-09-30$229.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 199Cash and equivalents, FY2025, at 2025-12-31$199.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | 133Cash and equivalents, Q1 FY2026, at 2026-03-31$133.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 118Cash and equivalents, Q2 FY2026, at 2026-06-30$117.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
| Current assets | $m | 651Current assets, Q2 FY2024, at 2023-09-30$650.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-14, accession 0001845437-23-000044.Report this figure | 641Current assets, FY2024, at 2023-12-31$640.8m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-03-10, accession 0001845437-25-000008.Report this figure | 600Current assets, Q1 FY2024, at 2024-03-31$600.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | 583Current assets, Q2 FY2024, at 2024-06-30$583.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-12, accession 0001845437-24-000039.Report this figure | 564Current assets, Q3 FY2024, at 2024-09-30$564.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | 513Current assets, FY2024, at 2024-12-31$513.0m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-03-09, accession 0001845437-26-000009.Report this figure | 498Current assets, Q1 FY2025, at 2025-03-31$497.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 409Current assets, Q2 FY2025, at 2025-06-30$408.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 370Current assets, Q3 FY2025, at 2025-09-30$369.6m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 344Current assets, FY2025, at 2025-12-31$343.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | 311Current assets, Q1 FY2026, at 2026-03-31$311.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 313Current assets, Q2 FY2026, at 2026-06-30$312.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
| Total assets | $m | 2,491Total assets, Q2 FY2024, at 2023-09-30$2.49bn. XBRL concept us-gaap:Assets. 10-Q filed 2023-11-14, accession 0001845437-23-000044.Report this figure | 2,471Total assets, FY2024, at 2023-12-31$2.47bn. XBRL concept us-gaap:Assets. 10-K filed 2025-03-10, accession 0001845437-25-000008.Report this figure | 2,445Total assets, Q1 FY2024, at 2024-03-31$2.45bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | 2,357Total assets, Q2 FY2024, at 2024-06-30$2.36bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-12, accession 0001845437-24-000039.Report this figure | 2,337Total assets, Q3 FY2024, at 2024-09-30$2.34bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | 2,294Total assets, FY2024, at 2024-12-31$2.29bn. XBRL concept us-gaap:Assets. 10-K filed 2026-03-09, accession 0001845437-26-000009.Report this figure | 1,839Total assets, Q1 FY2025, at 2025-03-31$1.84bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 1,789Total assets, Q2 FY2025, at 2025-06-30$1.79bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 630Total assets, Q3 FY2025, at 2025-09-30$629.9m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 600Total assets, FY2025, at 2025-12-31$599.7m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | 543Total assets, Q1 FY2026, at 2026-03-31$542.8m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 338Total assets, Q2 FY2026, at 2026-06-30$338.3m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
| Current liabilities | $m | 9.4Current liabilities, Q2 FY2024, at 2023-09-30$9.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-14, accession 0001845437-23-000044.Report this figure | 12.0Current liabilities, FY2024, at 2023-12-31$12.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-03-10, accession 0001845437-25-000008.Report this figure | 10.5Current liabilities, Q1 FY2024, at 2024-03-31$10.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | 14.6Current liabilities, Q2 FY2024, at 2024-06-30$14.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-12, accession 0001845437-24-000039.Report this figure | 26.9Current liabilities, Q3 FY2024, at 2024-09-30$26.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | 17.9Current liabilities, FY2024, at 2024-12-31$17.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-03-09, accession 0001845437-26-000009.Report this figure | 21.4Current liabilities, Q1 FY2025, at 2025-03-31$21.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 41.8Current liabilities, Q2 FY2025, at 2025-06-30$41.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 22.3Current liabilities, Q3 FY2025, at 2025-09-30$22.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 47.5Current liabilities, FY2025, at 2025-12-31$47.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | 13.1Current liabilities, Q1 FY2026, at 2026-03-31$13.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 17.6Current liabilities, Q2 FY2026, at 2026-06-30$17.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
| Total liabilities | $m | 229Total liabilities, Q2 FY2024, at 2023-09-30$229.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2023-11-14, accession 0001845437-23-000044.Report this figure | 140Total liabilities, FY2024, at 2023-12-31$140.1m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-03-10, accession 0001845437-25-000008.Report this figure | 150Total liabilities, Q1 FY2024, at 2024-03-31$149.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | 116Total liabilities, Q2 FY2024, at 2024-06-30$115.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-12, accession 0001845437-24-000039.Report this figure | 90.8Total liabilities, Q3 FY2024, at 2024-09-30$90.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | 132Total liabilities, FY2024, at 2024-12-31$131.9m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-03-09, accession 0001845437-26-000009.Report this figure | 40.4Total liabilities, Q1 FY2025, at 2025-03-31$40.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 59.0Total liabilities, Q2 FY2025, at 2025-06-30$59.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 47.4Total liabilities, Q3 FY2025, at 2025-09-30$47.4m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 64.5Total liabilities, FY2025, at 2025-12-31$64.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | 24.9Total liabilities, Q1 FY2026, at 2026-03-31$24.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 25.5Total liabilities, Q2 FY2026, at 2026-06-30$25.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
| Shareholders' equity | $m | 104Shareholders' equity, Q2 FY2024, at 2023-09-30$104.0m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q filed 2023-11-14, accession 0001845437-23-000044.Report this figure | 785Shareholders' equity, FY2024, at 2023-12-31$785.0m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-K filed 2025-03-10, accession 0001845437-25-000008.Report this figure | 660Shareholders' equity, Q1 FY2024, at 2024-03-31$659.8m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | 730Shareholders' equity, Q2 FY2024, at 2024-06-30$730.5m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q filed 2024-08-12, accession 0001845437-24-000039.Report this figure | 767Shareholders' equity, Q3 FY2024, at 2024-09-30$767.5m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q filed 2024-11-12, accession 0001845437-24-000063.Report this figure | 656Shareholders' equity, FY2024, at 2024-12-31$655.6m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-K filed 2026-03-09, accession 0001845437-26-000009.Report this figure | 637Shareholders' equity, Q1 FY2025, at 2025-03-31$637.2m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 616Shareholders' equity, Q2 FY2025, at 2025-06-30$616.2m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q filed 2025-08-11, accession 0001845437-25-000053.Report this figure | 144Shareholders' equity, Q3 FY2025, at 2025-09-30$143.8m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q filed 2025-11-13, accession 0001845437-25-000061.Report this figure | 204Shareholders' equity, FY2025, at 2025-12-31$203.9m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure | 205Shareholders' equity, Q1 FY2026, at 2026-03-31$205.3m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 83.5Shareholders' equity, Q2 FY2026, at 2026-06-30$83.5m. XBRL concept us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. 10-Q filed 2026-08-13, accession 0001845437-26-000033.Report this figure |
Cash flow
| Line item | Unit | Q4 FY20222022-12-31 | Q1 FY20242023-03-31 | 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 | (4.0)Operating cash flow, Q4 FY2022, three months to 2022-12-31−$4.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2024-03-11, accession 0001845437-24-000006. Derived: 12-month figure less the 9-month figure.Report this figure | (5.1)Operating cash flow, Q1 FY2024, three months to 2023-03-31−$5.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | (2.7)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$2.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | (8.2)Operating cash flow, Q2 FY2024, three months to 2024-06-30−$8.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-11, accession 0001845437-25-000053. Derived: 6-month figure less the 3-month figure.Report this figure | (7.8)Operating cash flow, Q3 FY2024, three months to 2024-09-30−$7.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-13, accession 0001845437-25-000061. Derived: 9-month figure less the 6-month figure.Report this figure | (13.0)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$13.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | (20.4)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$20.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | (24.6)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$24.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-13, accession 0001845437-26-000033. Derived: 6-month figure less the 3-month figure.Report this figure | (48.0)Operating cash flow, Q3 FY2025, three months to 2025-09-30−$48.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-13, accession 0001845437-25-000061. Derived: 9-month figure less the 6-month figure.Report this figure | (27.8)Operating cash flow, Q4 FY2025, three months to 2025-12-31−$27.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | (51.1)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$51.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | (9.6)Operating cash flow, Q2 FY2026, three months to 2026-06-30−$9.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-13, accession 0001845437-26-000033. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $m | 0.1Capital expenditure, Q4 FY2022, three months to 2022-12-31$115.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2024-03-11, accession 0001845437-24-000006. Derived: 12-month figure less the 9-month figure.Report this figure | 0.6Capital expenditure, Q1 FY2024, three months to 2023-03-31$615.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-05-13, accession 0001845437-24-000018.Report this figure | 9.5Capital expenditure, Q1 FY2024, three months to 2024-03-31$9.5m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-05-12, accession 0001845437-25-000027.Report this figure | 7.8Capital expenditure, Q2 FY2024, three months to 2024-06-30$7.8m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-08-11, accession 0001845437-25-000053. Derived: 6-month figure less the 3-month figure.Report this figure | 22.3Capital expenditure, Q3 FY2024, three months to 2024-09-30$22.3m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-13, accession 0001845437-25-000061. Derived: 9-month figure less the 6-month figure.Report this figure | 29.1Capital expenditure, Q4 FY2024, three months to 2024-12-31$29.1m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | 8.9Capital expenditure, Q1 FY2025, three months to 2025-03-31$8.9m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 3.1Capital expenditure, Q2 FY2025, three months to 2025-06-30$3.1m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-13, accession 0001845437-26-000033. Derived: 6-month figure less the 3-month figure.Report this figure | 3.1Capital expenditure, Q3 FY2025, three months to 2025-09-30$3.1m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-13, accession 0001845437-25-000061. Derived: 9-month figure less the 6-month figure.Report this figure | 18.1Capital expenditure, Q4 FY2025, three months to 2025-12-31$18.1m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-09, accession 0001845437-26-000009. Derived: 12-month figure less the 9-month figure.Report this figure | 8.2Capital expenditure, Q1 FY2026, three months to 2026-03-31$8.2m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-05-11, accession 0001845437-26-000019.Report this figure | 0.8Capital expenditure, Q2 FY2026, three months to 2026-06-30$793.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2026-08-13, accession 0001845437-26-000033. Derived: 6-month figure less the 3-month figure.Report this figure |
Shares
| Line item | Unit | Q2 FY20222022-06-30 | Q3 FY20222022-09-30 | Q1 FY20242023-03-31 | Q2 FY20242023-09-30 | 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 | 3.7 | 1.1 | 3.7 | 69.0 | 71.9 | 72.2 | 73.5 | 77.0 | 77.7 | 77.9 | 85.4 | 88.4 |
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.