Sadot Group Inc.
SDOTNasdaqCIK 1701756Consumer discretionaryFiscal year ends Dec 31
Income statement
| Line item | Unit | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q4 FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q4 FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $m | 182Revenue, Q3 FY2023, three months to 2023-09-30$182.2m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2023-11-14, accession 0001701756-23-000204.Report this figure | 162Revenue, Q4 FY2023, three months to 2023-12-31$162.0m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2025-03-11, accession 0001701756-25-000043. Derived: 12-month figure less the 9-month figure.Report this figure | 107Revenue, Q1 FY2024, three months to 2024-03-31$106.5m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | not reported | not reported | not reported | 132Revenue, Q1 FY2025, three months to 2025-03-31$132.2m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 114Revenue, Q2 FY2025, three months to 2025-06-30$114.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | not reported | not reported | not reported | not reported |
| Cost of revenue | $m | 179Cost of revenue, Q3 FY2023, three months to 2023-09-30$179.3m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | 163Cost of revenue, Q4 FY2023, three months to 2023-12-31$163.1m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-K filed 2025-03-11, accession 0001701756-25-000043. Derived: 12-month figure less the 9-month figure.Report this figure | 104Cost of revenue, Q1 FY2024, three months to 2024-03-31$103.7m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 168Cost of revenue, Q2 FY2024, three months to 2024-06-30$167.5m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 193Cost of revenue, Q3 FY2024, three months to 2024-09-30$193.2m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 214Cost of revenue, Q4 FY2024, three months to 2024-12-31$213.7m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | 126Cost of revenue, Q1 FY2025, three months to 2025-03-31$126.2m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 109Cost of revenue, Q2 FY2025, three months to 2025-06-30$109.4m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | 6.6Cost of revenue, Q3 FY2025, three months to 2025-09-30$6.6m. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 0.2Cost of revenue, Q4 FY2025, three months to 2025-12-31$211.0k. XBRL concept us-gaap:CostOfGoodsAndServicesSold. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported |
| Gross profit | $m | 2.9Gross profit, Q3 FY2023, three months to 2023-09-30$2.9m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | (1.0)Gross profit, Q4 FY2023, three months to 2023-12-31−$1.0m. XBRL concept us-gaap:GrossProfit. 10-K filed 2025-03-11, accession 0001701756-25-000043. Derived: 12-month figure less the 9-month figure.Report this figure | 2.8Gross profit, Q1 FY2024, three months to 2024-03-31$2.8m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 5.8Gross profit, Q2 FY2024, three months to 2024-06-30$5.8m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 7.7Gross profit, Q3 FY2024, three months to 2024-09-30$7.7m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 6.5Gross profit, Q4 FY2024, three months to 2024-12-31$6.5m. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | 6.0Gross profit, Q1 FY2025, three months to 2025-03-31$6.0m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 5.0Gross profit, Q2 FY2025, three months to 2025-06-30$5.0m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | (6.3)Gross profit, Q3 FY2025, three months to 2025-09-30−$6.3m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | (0.1)Gross profit, Q4 FY2025, three months to 2025-12-31−$89.0k. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported |
| Selling, general and administrative | $m | 3.3Selling, general and administrative, Q3 FY2023, three months to 2023-09-30$3.3m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | 1.8Selling, general and administrative, Q4 FY2023, three months to 2023-12-31$1.8m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2025-03-11, accession 0001701756-25-000043. Derived: 12-month figure less the 9-month figure.Report this figure | 1.4Selling, general and administrative, Q1 FY2024, three months to 2024-03-31$1.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 1.7Selling, general and administrative, Q2 FY2024, three months to 2024-06-30$1.7m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 3.4Selling, general and administrative, Q3 FY2024, three months to 2024-09-30$3.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 3.1Selling, general and administrative, Q4 FY2024, three months to 2024-12-31$3.1m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | 3.1Selling, general and administrative, Q1 FY2025, three months to 2025-03-31$3.1m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 2.8Selling, general and administrative, Q2 FY2025, three months to 2025-06-30$2.8m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | 7.4Selling, general and administrative, Q3 FY2025, three months to 2025-09-30$7.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 29.7Selling, general and administrative, Q4 FY2025, three months to 2025-12-31$29.7m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | 2.2Selling, general and administrative, Q1 FY2026, three months to 2026-03-31$2.2m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 0.9Selling, general and administrative, Q2 FY2026, three months to 2026-06-30$891.0k. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure |
| Operating income | $m | (4.0)Operating income, Q3 FY2023, three months to 2023-09-30−$4.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | (1.1)Operating income, Q4 FY2023, three months to 2023-12-31−$1.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2025-03-11, accession 0001701756-25-000043. Derived: 12-month figure less the 9-month figure.Report this figure | 0.5Operating income, Q1 FY2024, three months to 2024-03-31$530.0k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 2.1Operating income, Q2 FY2024, three months to 2024-06-30$2.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 2.5Operating income, Q3 FY2024, three months to 2024-09-30$2.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 1.1Operating income, Q4 FY2024, three months to 2024-12-31$1.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | 1.5Operating income, Q1 FY2025, three months to 2025-03-31$1.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 1.8Operating income, Q2 FY2025, three months to 2025-06-30$1.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | (14.3)Operating income, Q3 FY2025, three months to 2025-09-30−$14.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | (29.4)Operating income, Q4 FY2025, three months to 2025-12-31−$29.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | (2.5)Operating income, Q1 FY2026, three months to 2026-03-31−$2.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | (0.8)Operating income, Q2 FY2026, three months to 2026-06-30−$800.0k. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure |
| Interest expense | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Income tax | $m | 0.0Income tax, Q3 FY2023, three months to 2023-09-30$13.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | (0.0)Income tax, Q4 FY2023, three months to 2023-12-31−$33.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2025-03-11, accession 0001701756-25-000043. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Income tax, Q1 FY2024, three months to 2024-03-31$1.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 0.0Income tax, Q2 FY2024, three months to 2024-06-30$5.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 0.0Income tax, Q3 FY2024, three months to 2024-09-30$3.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | (0.0)Income tax, Q4 FY2024, three months to 2024-12-31−$6.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Income tax, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 0.0Income tax, Q2 FY2025, three months to 2025-06-30$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 0.0Income tax, Q3 FY2025, three months to 2025-09-30$2.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | (0.2)Income tax, Q4 FY2025, three months to 2025-12-31−$230.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported |
| Net income | $m | (5.2)Net income, Q3 FY2023, three months to 2023-09-30−$5.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | (1.8)Net income, Q4 FY2023, three months to 2023-12-31−$1.8m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2025-03-11, accession 0001701756-25-000043. Derived: 12-month figure less the 9-month figure.Report this figure | (0.3)Net income, Q1 FY2024, three months to 2024-03-31−$265.0k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 2.4Net income, Q2 FY2024, three months to 2024-06-30$2.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 1.2Net income, Q3 FY2024, three months to 2024-09-30$1.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 0.7Net income, Q4 FY2024, three months to 2024-12-31$724.0k. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | 0.9Net income, Q1 FY2025, three months to 2025-03-31$938.0k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 0.4Net income, Q2 FY2025, three months to 2025-06-30$389.0k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | (15.2)Net income, Q3 FY2025, three months to 2025-09-30−$15.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | (79.5)Net income, Q4 FY2025, three months to 2025-12-31−$79.5m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | (4.9)Net income, Q1 FY2026, three months to 2026-03-31−$4.9m. XBRL concept us-gaap:ProfitLoss. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | 40.1Net income, Q2 FY2026, three months to 2026-06-30$40.1m. XBRL concept us-gaap:ProfitLoss. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure |
| Diluted EPS | $ per share | (1.39)Diluted EPS, Q3 FY2023, three months to 2023-09-30−$1.39 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | not reported | (0.06)Diluted EPS, Q1 FY2024, three months to 2024-03-31−$0.06 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 0.46Diluted EPS, Q2 FY2024, three months to 2024-06-30$0.46 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 2.32Diluted EPS, Q3 FY2024, three months to 2024-09-30$2.32 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | not reported | 0.18Diluted EPS, Q1 FY2025, three months to 2025-03-31$0.18 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 0.07Diluted EPS, Q2 FY2025, three months to 2025-06-30$0.07 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | (17.42)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$17.42 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | not reported | not reported | not reported |
| Basic EPS | $ per share | (1.39)Basic EPS, Q3 FY2023, three months to 2023-09-30−$1.39 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | not reported | (0.06)Basic EPS, Q1 FY2024, three months to 2024-03-31−$0.06 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 0.54Basic EPS, Q2 FY2024, three months to 2024-06-30$0.54 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 2.48Basic EPS, Q3 FY2024, three months to 2024-09-30$2.48 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | not reported | 0.18Basic EPS, Q1 FY2025, three months to 2025-03-31$0.18 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 0.07Basic EPS, Q2 FY2025, three months to 2025-06-30$0.07 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | (17.42)Basic EPS, Q3 FY2025, three months to 2025-09-30−$17.42 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | not reported | not reported | not reported |
Balance sheet
| Line item | Unit | Q3 FY20232023-09-30 | FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $m | 2.4Cash and equivalents, Q3 FY2023, at 2023-09-30$2.4m. XBRL concept us-gaap:Cash. 10-Q filed 2023-11-14, accession 0001701756-23-000204.Report this figure | 1.4Cash and equivalents, FY2023, at 2023-12-31$1.4m. XBRL concept us-gaap:Cash. 10-K filed 2025-03-11, accession 0001701756-25-000043.Report this figure | 1.2Cash and equivalents, Q1 FY2024, at 2024-03-31$1.2m. XBRL concept us-gaap:Cash. 10-Q filed 2024-05-15, accession 0001701756-24-000095.Report this figure | 10.0Cash and equivalents, Q2 FY2024, at 2024-06-30$10.0m. XBRL concept us-gaap:Cash. 10-Q filed 2024-08-13, accession 0001701756-24-000112.Report this figure | 1.0Cash and equivalents, Q3 FY2024, at 2024-09-30$962.0k. XBRL concept us-gaap:Cash. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | 1.8Cash and equivalents, FY2024, at 2024-12-31$1.8m. XBRL concept us-gaap:Cash. 10-K filed 2026-04-29, accession 0001731122-26-000630.Report this figure | 1.9Cash and equivalents, Q1 FY2025, at 2025-03-31$1.9m. XBRL concept us-gaap:Cash. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 0.4Cash and equivalents, Q2 FY2025, at 2025-06-30$422.0k. XBRL concept us-gaap:Cash. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 0.6Cash and equivalents, Q3 FY2025, at 2025-09-30$581.0k. XBRL concept us-gaap:Cash. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 0.7Cash and equivalents, FY2025, at 2025-12-31$653.0k. XBRL concept us-gaap:Cash. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | 0.7Cash and equivalents, Q1 FY2026, at 2026-03-31$679.0k. XBRL concept us-gaap:Cash. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 272Cash and equivalents, Q2 FY2026, at 2026-06-26$271.9m. XBRL concept us-gaap:Cash. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure |
| Current assets | $m | 70.9Current assets, Q3 FY2023, at 2023-09-30$70.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2023-11-14, accession 0001701756-23-000204.Report this figure | 113Current assets, FY2023, at 2023-12-31$112.9m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-03-11, accession 0001701756-25-000043.Report this figure | 92.2Current assets, Q1 FY2024, at 2024-03-31$92.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-15, accession 0001701756-24-000095.Report this figure | 154Current assets, Q2 FY2024, at 2024-06-30$153.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-13, accession 0001701756-24-000112.Report this figure | 159Current assets, Q3 FY2024, at 2024-09-30$159.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | 153Current assets, FY2024, at 2024-12-31$152.7m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-04-29, accession 0001731122-26-000630.Report this figure | 71.8Current assets, Q1 FY2025, at 2025-03-31$71.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 119Current assets, Q2 FY2025, at 2025-06-30$118.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 47.7Current assets, Q3 FY2025, at 2025-09-30$47.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 2.8Current assets, FY2025, at 2025-12-31$2.8m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | 2.4Current assets, Q1 FY2026, at 2026-03-31$2.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 0.2Current assets, Q2 FY2026, at 2026-06-30$194.0k. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure |
| Total assets | $m | 90.7Total assets, Q3 FY2023, at 2023-09-30$90.7m. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | 178Total assets, FY2023, at 2023-12-31$178.1m. XBRL concept us-gaap:Assets. 10-K filed 2025-03-11, accession 0001701756-25-000043.Report this figure | 151Total assets, Q1 FY2024, at 2024-03-31$150.5m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 166Total assets, Q2 FY2024, at 2024-06-30$165.8m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 171Total assets, Q3 FY2024, at 2024-09-30$171.0m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 165Total assets, FY2024, at 2024-12-31$164.7m. XBRL concept us-gaap:Assets. 10-K filed 2026-04-29, accession 0001731122-26-000630.Report this figure | 83.7Total assets, Q1 FY2025, at 2025-03-31$83.7m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 131Total assets, Q2 FY2025, at 2025-06-30$130.6m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 73.0Total assets, Q3 FY2025, at 2025-09-30$73.0m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 2.9Total assets, FY2025, at 2025-12-31$2.9m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | 2.4Total assets, Q1 FY2026, at 2026-03-31$2.4m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 12.6Total assets, Q2 FY2026, at 2026-06-30$12.6m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure |
| Current liabilities | $m | 61.9Current liabilities, Q3 FY2023, at 2023-09-30$61.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2023-11-14, accession 0001701756-23-000204.Report this figure | 105Current liabilities, FY2023, at 2023-12-31$104.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-03-11, accession 0001701756-25-000043.Report this figure | 79.0Current liabilities, Q1 FY2024, at 2024-03-31$79.0m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-15, accession 0001701756-24-000095.Report this figure | 138Current liabilities, Q2 FY2024, at 2024-06-30$137.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-13, accession 0001701756-24-000112.Report this figure | 140Current liabilities, Q3 FY2024, at 2024-09-30$140.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | 132Current liabilities, FY2024, at 2024-12-31$132.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-04-29, accession 0001731122-26-000630.Report this figure | 49.9Current liabilities, Q1 FY2025, at 2025-03-31$49.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 94.5Current liabilities, Q2 FY2025, at 2025-06-30$94.5m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 49.1Current liabilities, Q3 FY2025, at 2025-09-30$49.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 57.6Current liabilities, FY2025, at 2025-12-31$57.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | 60.1Current liabilities, Q1 FY2026, at 2026-03-31$60.1m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 13.8Current liabilities, Q2 FY2026, at 2026-06-30$13.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure |
| Total liabilities | $m | 65.3Total liabilities, Q3 FY2023, at 2023-09-30$65.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2023-11-14, accession 0001701756-23-000204.Report this figure | 154Total liabilities, FY2023, at 2023-12-31$153.8m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-03-11, accession 0001701756-25-000043.Report this figure | 125Total liabilities, Q1 FY2024, at 2024-03-31$125.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-15, accession 0001701756-24-000095.Report this figure | 138Total liabilities, Q2 FY2024, at 2024-06-30$137.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-13, accession 0001701756-24-000112.Report this figure | 140Total liabilities, Q3 FY2024, at 2024-09-30$140.2m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | 132Total liabilities, FY2024, at 2024-12-31$132.3m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-04-29, accession 0001731122-26-000630.Report this figure | 50.0Total liabilities, Q1 FY2025, at 2025-03-31$50.0m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 94.7Total liabilities, Q2 FY2025, at 2025-06-30$94.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 49.3Total liabilities, Q3 FY2025, at 2025-09-30$49.3m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 57.6Total liabilities, FY2025, at 2025-12-31$57.6m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | 60.8Total liabilities, Q1 FY2026, at 2026-03-31$60.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 18.5Total liabilities, Q2 FY2026, at 2026-06-30$18.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure |
| Long-term debt | $m | 3.7Long-term debt, Q3 FY2023, at 2023-09-30$3.7m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2023-11-14, accession 0001701756-23-000204.Report this figure | 7.3Long-term debt, FY2023, at 2023-12-31$7.3m. XBRL concept us-gaap:LongTermDebt. 10-K filed 2024-03-20, accession 0001701756-24-000040.Report this figure | 3.6Long-term debt, Q1 FY2024, at 2024-03-31$3.6m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2024-05-15, accession 0001701756-24-000095.Report this figure | 3.7Long-term debt, Q2 FY2024, at 2024-06-30$3.7m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2024-08-13, accession 0001701756-24-000112.Report this figure | 2.8Long-term debt, Q3 FY2024, at 2024-09-30$2.8m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | 7.4Long-term debt, FY2024, at 2024-12-31$7.4m. XBRL concept us-gaap:LongTermDebt. 10-K filed 2025-03-11, accession 0001701756-25-000043.Report this figure | 10.9Long-term debt, Q1 FY2025, at 2025-03-31$10.9m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 11.3Long-term debt, Q2 FY2025, at 2025-06-30$11.3m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 11.6Long-term debt, Q3 FY2025, at 2025-09-30$11.6m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | 10.2Long-term debt, FY2025, at 2025-12-31$10.2m. XBRL concept us-gaap:LongTermDebt. 10-K filed 2026-04-29, accession 0001731122-26-000630.Report this figure | 11.1Long-term debt, Q1 FY2026, at 2026-03-31$11.1m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | 9.3Long-term debt, Q2 FY2026, at 2026-06-30$9.3m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure |
| Shareholders' equity | $m | 21.8Shareholders' equity, Q3 FY2023, at 2023-09-30$21.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2023-11-14, accession 0001701756-23-000204.Report this figure | 20.8Shareholders' equity, FY2023, at 2023-12-31$20.8m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2025-03-11, accession 0001701756-25-000043.Report this figure | 21.8Shareholders' equity, Q1 FY2024, at 2024-03-31$21.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-05-15, accession 0001701756-24-000095.Report this figure | 24.7Shareholders' equity, Q2 FY2024, at 2024-06-30$24.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-08-13, accession 0001701756-24-000112.Report this figure | 27.6Shareholders' equity, Q3 FY2024, at 2024-09-30$27.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2024-11-12, accession 0001701756-24-000166.Report this figure | 29.2Shareholders' equity, FY2024, at 2024-12-31$29.2m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-04-29, accession 0001731122-26-000630.Report this figure | 30.6Shareholders' equity, Q1 FY2025, at 2025-03-31$30.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | 33.0Shareholders' equity, Q2 FY2025, at 2025-06-30$33.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-08-14, accession 0001701756-25-000158.Report this figure | 20.7Shareholders' equity, Q3 FY2025, at 2025-09-30$20.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-19, accession 0001701756-25-000221.Report this figure | (57.4)Shareholders' equity, FY2025, at 2025-12-31−$57.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure | (61.1)Shareholders' equity, Q1 FY2026, at 2026-03-31−$61.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | (8.5)Shareholders' equity, Q2 FY2026, at 2026-06-30−$8.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-14, accession 0001731122-26-001064.Report this figure |
Cash flow
| Line item | Unit | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q4 FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q4 FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $m | (4.5)Operating cash flow, Q3 FY2023, three months to 2023-09-30−$4.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-12, accession 0001701756-24-000166. Derived: 9-month figure less the 6-month figure.Report this figure | (4.7)Operating cash flow, Q4 FY2023, three months to 2023-12-31−$4.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2024-03-20, accession 0001701756-24-000040. Derived: 12-month figure less the 9-month figure.Report this figure | 2.6Operating cash flow, Q1 FY2024, three months to 2024-03-31$2.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-05-15, accession 0001701756-24-000095.Report this figure | 8.4Operating cash flow, Q2 FY2024, three months to 2024-06-30$8.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-08-13, accession 0001701756-24-000112. Derived: 6-month figure less the 3-month figure.Report this figure | (4.1)Operating cash flow, Q3 FY2024, three months to 2024-09-30−$4.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-12, accession 0001701756-24-000166. Derived: 9-month figure less the 6-month figure.Report this figure | (9.8)Operating cash flow, Q4 FY2024, three months to 2024-12-31−$9.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivitiesContinuingOperations. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | (2.9)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$2.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-14, accession 0001701756-25-000103.Report this figure | (2.5)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$2.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-14, accession 0001731122-26-001064. Derived: 6-month figure less the 3-month figure.Report this figure | (1.8)Operating cash flow, Q3 FY2025, three months to 2025-09-30−$1.8m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-19, accession 0001701756-25-000221. Derived: 9-month figure less the 6-month figure.Report this figure | (1.5)Operating cash flow, Q4 FY2025, three months to 2025-12-31−$1.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivitiesContinuingOperations. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | (0.8)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$782.0k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivitiesContinuingOperations. 10-Q filed 2026-05-15, accession 0001731122-26-000746.Report this figure | (0.4)Operating cash flow, Q2 FY2026, three months to 2026-06-30−$436.0k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-14, accession 0001731122-26-001064. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $m | 12.2Capital expenditure, Q3 FY2023, three months to 2023-09-30$12.2m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-11-12, accession 0001701756-24-000166. Derived: 9-month figure less the 6-month figure.Report this figure | (5.2)Capital expenditure, Q4 FY2023, three months to 2023-12-31−$5.2m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2025-03-11, accession 0001701756-25-000043. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Capital expenditure, Q1 FY2024, three months to 2024-03-31$11.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2024-05-15, accession 0001701756-24-000095.Report this figure | (0.0)Capital expenditure, Q2 FY2024, three months to 2024-06-30−$4.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-08-14, accession 0001701756-25-000158. Derived: 6-month figure less the 3-month figure.Report this figure | 0.0Capital expenditure, Q3 FY2024, three months to 2024-09-30$6.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-19, accession 0001701756-25-000221. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Capital expenditure, Q4 FY2024, three months to 2024-12-31$24.0k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2026-04-29, accession 0001731122-26-000630. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | 0.0Capital expenditure, Q3 FY2025, three months to 2025-09-30$0. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-19, accession 0001701756-25-000221. Derived: 9-month figure less the 6-month figure.Report this figure | not reported | not reported | not reported |
Shares
| Line item | Unit | Q3 FY20222022-09-30 | Q1 FY20232023-03-31 | Q2 FY20232023-06-30 | Q3 FY20232023-09-30 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Diluted shares (weighted) | m shares | 28.8 | 29.4 | 33.6 | 3.7 | 4.2 | 5.1 | 0.5 | 0.5 | 0.0 | 0.9 | 1.2 | 0.6 |
Shares outstanding: 1.32m 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, 15:46 ET. Listed shows no prices and gives no investment advice.