New ERA Energy & Digital, Inc.
NUAINasdaqCIK 2028336EnergyFiscal year ends Dec 31
Income statement
| Line item | Unit | period not labelled2024-03-31 | period not labelled2024-06-30 | period not labelled2024-09-30 | 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 | 0.3Revenue, period not labelled, three months to 2024-03-31$329.2k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | 0.0Revenue, period not labelled, three months to 2024-06-30$20.4k. XBRL concept us-gaap:Revenues. 10-Q filed 2025-08-14, accession 0001213900-25-076564.Report this figure | 0.0Revenue, period not labelled, three months to 2024-09-30$35.1k. XBRL concept us-gaap:Revenues. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | 0.1Revenue, Q4 FY2024, three months to 2024-12-31$148.0k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2025-03-31, accession 0001410578-25-000590. Derived: 12-month figure less the 9-month figure.Report this figure | 0.3Revenue, Q1 FY2025, three months to 2025-03-31$326.5k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | 0.2Revenue, Q2 FY2025, three months to 2025-06-30$209.1k. XBRL concept us-gaap:Revenues. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | 0.2Revenue, Q3 FY2025, three months to 2025-09-30$159.4k. XBRL concept us-gaap:Revenues. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | 0.2Revenue, Q4 FY2025, three months to 2025-12-31$190.4k. XBRL concept us-gaap:Revenues. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | 0.5Revenue, Q1 FY2026, three months to 2026-03-31$514.6k. XBRL concept us-gaap:Revenues. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | 0.0Revenue, Q2 FY2026, three months to 2026-06-30$36.5k. XBRL concept us-gaap:Revenues. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
| Operating income | $m | (1.2)Operating income, period not labelled, three months to 2024-03-31−$1.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | (1.5)Operating income, period not labelled, three months to 2024-06-30−$1.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-14, accession 0001213900-25-076564.Report this figure | (1.4)Operating income, period not labelled, three months to 2024-09-30−$1.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | (8.7)Operating income, Q4 FY2024, three months to 2024-12-31−$8.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | (2.1)Operating income, Q1 FY2025, three months to 2025-03-31−$2.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | (1.9)Operating income, Q2 FY2025, three months to 2025-06-30−$1.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | (4.2)Operating income, Q3 FY2025, three months to 2025-09-30−$4.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | (16.4)Operating income, Q4 FY2025, three months to 2025-12-31−$16.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | (9.7)Operating income, Q1 FY2026, three months to 2026-03-31−$9.7m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | (16.9)Operating income, Q2 FY2026, three months to 2026-06-30−$16.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
| Interest expense | $m | 0.1Interest expense, period not labelled, three months to 2024-03-31$60.3k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | 0.1Interest expense, period not labelled, three months to 2024-06-30$79.5k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-08-14, accession 0001213900-25-076564.Report this figure | 0.1Interest expense, period not labelled, three months to 2024-09-30$128.0k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | 0.5Interest expense, Q4 FY2024, three months to 2024-12-31$491.5k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | 1.4Interest expense, Q1 FY2025, three months to 2025-03-31$1.4m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | 1.5Interest expense, Q2 FY2025, three months to 2025-06-30$1.5m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | 1.8Interest expense, Q3 FY2025, three months to 2025-09-30$1.8m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | (0.0)Interest expense, Q4 FY2025, three months to 2025-12-31−$5.1k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | 1.8Interest expense, Q1 FY2026, three months to 2026-03-31$1.8m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | 0.6Interest expense, Q2 FY2026, three months to 2026-06-30$616.0k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
| Income tax | $m | (0.3)Income tax, period not labelled, three months to 2024-03-31−$281.4k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | (0.4)Income tax, period not labelled, three months to 2024-06-30−$418.1k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-14, accession 0001213900-25-076564.Report this figure | (0.3)Income tax, period not labelled, three months to 2024-09-30−$349.3k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | 1.7Income tax, Q4 FY2024, three months to 2024-12-31$1.7m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported |
| Net income | $m | (0.9)Net income, period not labelled, three months to 2024-03-31−$859.0k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | (1.1)Net income, period not labelled, three months to 2024-06-30−$1.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | (1.1)Net income, period not labelled, three months to 2024-09-30−$1.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | (10.8)Net income, Q4 FY2024, three months to 2024-12-31−$10.8m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | (3.3)Net income, Q1 FY2025, three months to 2025-03-31−$3.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | (3.6)Net income, Q2 FY2025, three months to 2025-06-30−$3.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | (5.8)Net income, Q3 FY2025, three months to 2025-09-30−$5.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | (16.9)Net income, Q4 FY2025, three months to 2025-12-31−$16.9m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | (10.8)Net income, Q1 FY2026, three months to 2026-03-31−$10.8m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | (20.4)Net income, Q2 FY2026, three months to 2026-06-30−$20.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
| Diluted EPS | $ per share | (0.13)Diluted EPS, period not labelled, three months to 2024-03-31−$0.13 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | (0.17)Diluted EPS, period not labelled, three months to 2024-06-30−$0.17 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-14, accession 0001213900-25-076564.Report this figure | (0.17)Diluted EPS, period not labelled, three months to 2024-09-30−$0.17 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | not reported | (0.24)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$0.24 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | (0.21)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$0.21 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | (0.20)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$0.20 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | not reported | (0.19)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$0.19 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | (0.21)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$0.21 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
| Basic EPS | $ per share | (0.13)Basic EPS, period not labelled, three months to 2024-03-31−$0.13 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | (0.17)Basic EPS, period not labelled, three months to 2024-06-30−$0.17 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-14, accession 0001213900-25-076564.Report this figure | (0.17)Basic EPS, period not labelled, three months to 2024-09-30−$0.17 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | not reported | (0.24)Basic EPS, Q1 FY2025, three months to 2025-03-31−$0.24 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | (0.21)Basic EPS, Q2 FY2025, three months to 2025-06-30−$0.21 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | (0.20)Basic EPS, Q3 FY2025, three months to 2025-09-30−$0.20 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | not reported | (0.19)Basic EPS, Q1 FY2026, three months to 2026-03-31−$0.19 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | (0.21)Basic EPS, Q2 FY2026, three months to 2026-06-30−$0.21 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
Balance sheet
| Line item | Unit | period not labelled2023-12-31 | period not labelled2024-03-31 | period not labelled2024-06-30 | period not labelled2024-09-30 | FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | FY20252025-12-31 | period not labelled2026-01-16 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $m | 0.1Cash and equivalents, period not labelled, at 2023-12-31$120.0k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-03-31, accession 0001410578-25-000590.Report this figure | not reported | not reported | not reported | 1.1Cash and equivalents, FY2024, at 2024-12-31$1.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-03-12, accession 0001213900-26-026501.Report this figure | 1.0Cash and equivalents, Q1 FY2025, at 2025-03-31$1.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | 5.2Cash and equivalents, Q2 FY2025, at 2025-06-30$5.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-14, accession 0001213900-25-076564.Report this figure | 14.2Cash and equivalents, Q3 FY2025, at 2025-09-30$14.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | 1.2Cash and equivalents, FY2025, at 2025-12-31$1.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | 10.0Cash and equivalents, period not labelled, at 2026-01-16$10.0m. XBRL concept us-gaap:Cash. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | 2.2Cash and equivalents, Q1 FY2026, at 2026-03-31$2.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | 69.8Cash and equivalents, Q2 FY2026, at 2026-06-30$69.8m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
| Current assets | $m | 2.2Current assets, period not labelled, at 2023-12-31$2.2m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-03-31, accession 0001410578-25-000590.Report this figure | not reported | not reported | not reported | 4.2Current assets, FY2024, at 2024-12-31$4.2m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-03-12, accession 0001213900-26-026501.Report this figure | 4.5Current assets, Q1 FY2025, at 2025-03-31$4.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | 8.3Current assets, Q2 FY2025, at 2025-06-30$8.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-14, accession 0001213900-25-076564.Report this figure | 17.1Current assets, Q3 FY2025, at 2025-09-30$17.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | 7.0Current assets, FY2025, at 2025-12-31$7.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | not reported | 7.1Current assets, Q1 FY2026, at 2026-03-31$7.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | 89.2Current assets, Q2 FY2026, at 2026-06-30$89.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
| Total assets | $m | 7.4Total assets, period not labelled, at 2023-12-31$7.4m. XBRL concept us-gaap:Assets. 10-K filed 2025-03-31, accession 0001410578-25-000590.Report this figure | not reported | not reported | not reported | 9.2Total assets, FY2024, at 2024-12-31$9.2m. XBRL concept us-gaap:Assets. 10-K filed 2026-03-12, accession 0001213900-26-026501.Report this figure | 9.9Total assets, Q1 FY2025, at 2025-03-31$9.9m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | 13.8Total assets, Q2 FY2025, at 2025-06-30$13.8m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-14, accession 0001213900-25-076564.Report this figure | 23.4Total assets, Q3 FY2025, at 2025-09-30$23.4m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | 14.1Total assets, FY2025, at 2025-12-31$14.1m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | not reported | 88.0Total assets, Q1 FY2026, at 2026-03-31$88.0m. XBRL concept us-gaap:Assets. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | 175Total assets, Q2 FY2026, at 2026-06-30$174.7m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
| Current liabilities | $m | 3.1Current liabilities, period not labelled, at 2023-12-31$3.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-03-31, accession 0001410578-25-000590.Report this figure | not reported | not reported | not reported | 6.5Current liabilities, FY2024, at 2024-12-31$6.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-03-12, accession 0001213900-26-026501.Report this figure | 8.7Current liabilities, Q1 FY2025, at 2025-03-31$8.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | 11.6Current liabilities, Q2 FY2025, at 2025-06-30$11.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-14, accession 0001213900-25-076564.Report this figure | 8.1Current liabilities, Q3 FY2025, at 2025-09-30$8.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | 4.4Current liabilities, FY2025, at 2025-12-31$4.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | not reported | 64.3Current liabilities, Q1 FY2026, at 2026-03-31$64.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | 6.3Current liabilities, Q2 FY2026, at 2026-06-30$6.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
| Total liabilities | $m | 6.9Total liabilities, period not labelled, at 2023-12-31$6.9m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-03-31, accession 0001410578-25-000590.Report this figure | not reported | not reported | not reported | 11.2Total liabilities, FY2024, at 2024-12-31$11.2m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-03-12, accession 0001213900-26-026501.Report this figure | 12.7Total liabilities, Q1 FY2025, at 2025-03-31$12.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | 14.0Total liabilities, Q2 FY2025, at 2025-06-30$14.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-14, accession 0001213900-25-076564.Report this figure | 10.5Total liabilities, Q3 FY2025, at 2025-09-30$10.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | 16.7Total liabilities, FY2025, at 2025-12-31$16.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | not reported | 76.4Total liabilities, Q1 FY2026, at 2026-03-31$76.4m. XBRL concept us-gaap:Liabilities. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | 36.1Total liabilities, Q2 FY2026, at 2026-06-30$36.1m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
| Long-term debt | $m | not reported | not reported | not reported | not reported | not reported | 6.7Long-term debt, Q1 FY2025, at 2025-03-31$6.7m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported |
| Current portion of debt | $m | not reported | not reported | not reported | not reported | 2.2Current portion of debt, FY2024, at 2024-12-31$2.2m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | 5.0Current portion of debt, Q1 FY2025, at 2025-03-31$5.0m. XBRL concept us-gaap:LongTermDebtCurrent. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported |
| Shareholders' equity | $m | 0.5Shareholders' equity, period not labelled, at 2023-12-31$528.6k. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-03-12, accession 0001213900-26-026501.Report this figure | (0.3)Shareholders' equity, period not labelled, at 2024-03-31−$318.4k. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | (1.4)Shareholders' equity, period not labelled, at 2024-06-30−$1.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | (2.5)Shareholders' equity, period not labelled, at 2024-09-30−$2.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | (2.0)Shareholders' equity, FY2024, at 2024-12-31−$2.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | (2.7)Shareholders' equity, Q1 FY2025, at 2025-03-31−$2.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | (0.1)Shareholders' equity, Q2 FY2025, at 2025-06-30−$137.4k. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | 12.9Shareholders' equity, Q3 FY2025, at 2025-09-30$12.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-13, accession 0001213900-25-109985.Report this figure | (2.6)Shareholders' equity, FY2025, at 2025-12-31−$2.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | not reported | 11.6Shareholders' equity, Q1 FY2026, at 2026-03-31$11.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure | 139Shareholders' equity, Q2 FY2026, at 2026-06-30$138.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001213900-26-090138.Report this figure |
Cash flow
| Line item | Unit | period not labelled2024-03-31 | period not labelled2024-06-30 | period not labelled2024-09-30 | 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 | (319)Operating cash flow, period not labelled, three months to 2024-03-31−$319.5k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | (751)Operating cash flow, period not labelled, three months to 2024-06-30−$750.7k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-14, accession 0001213900-25-076564. Derived: 6-month figure less the 3-month figure.Report this figure | (1,299)Operating cash flow, period not labelled, three months to 2024-09-30−$1.3m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-13, accession 0001213900-25-109985. Derived: 9-month figure less the 6-month figure.Report this figure | (2,981)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$3.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | (2,830)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$2.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | (1,849)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$1.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-14, accession 0001213900-26-090138. Derived: 6-month figure less the 3-month figure.Report this figure | (2,502)Operating cash flow, Q3 FY2025, three months to 2025-09-30−$2.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-13, accession 0001213900-25-109985. Derived: 9-month figure less the 6-month figure.Report this figure | (4,518)Operating cash flow, Q4 FY2025, three months to 2025-12-31−$4.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | (5,856)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$5.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | (5,024)Operating cash flow, Q2 FY2026, three months to 2026-06-30−$5.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-14, accession 0001213900-26-090138. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $k | 200Capital expenditure, period not labelled, three months to 2024-03-31$200.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | 0.0Capital expenditure, period not labelled, three months to 2024-06-30$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-08-14, accession 0001213900-25-076564. Derived: 6-month figure less the 3-month figure.Report this figure | 0.0Capital expenditure, period not labelled, three months to 2024-09-30$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-13, accession 0001213900-25-109985. Derived: 9-month figure less the 6-month figure.Report this figure | 10.0Capital expenditure, Q4 FY2024, three months to 2024-12-31$10.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | 678Capital expenditure, Q1 FY2025, three months to 2025-03-31$677.5k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-05-15, accession 0001410578-25-001281.Report this figure | 125Capital expenditure, Q2 FY2025, three months to 2025-06-30$125.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-08-14, accession 0001213900-25-076564. Derived: 6-month figure less the 3-month figure.Report this figure | 489Capital expenditure, Q3 FY2025, three months to 2025-09-30$488.5k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-13, accession 0001213900-25-109985. Derived: 9-month figure less the 6-month figure.Report this figure | 375Capital expenditure, Q4 FY2025, three months to 2025-12-31$375.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-03-12, accession 0001213900-26-026501. Derived: 12-month figure less the 9-month figure.Report this figure | 1,000Capital expenditure, Q1 FY2026, three months to 2026-03-31$1.0m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q/A filed 2026-08-14, accession 0001213900-26-090122.Report this figure | not reported |
Shares
| Line item | Unit | period not labelled2024-03-31 | period not labelled2024-06-30 | period not labelled2024-09-30 | 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 | 6.4 | 6.4 | 6.4 | 13.9 | 16.9 | 29.5 | 55.6 | 98.2 |
Shares outstanding: 106.56m at Aug 10, 2026, from the cover of the 10-Q filed Aug 14, 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.