SkyAI, Inc.
SKYANasdaqCIK 1737995FinancialsFiscal 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 | not reported | not reported | not reported | not reported | not reported | not reported | not reported | 0.1Revenue, Q2 FY2025, three months to 2025-06-30$136.1k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 0.1Revenue, Q3 FY2025, three months to 2025-09-30$83.6k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | (0.1)Revenue, Q4 FY2025, three months to 2025-12-31−$102.2k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | 0.2Revenue, Q1 FY2026, three months to 2026-03-31$192.8k. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 0.0Revenue, Q2 FY2026, three months to 2026-06-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-07, accession 0001493152-26-036513. Derived: 6-month figure less the 3-month figure.Report this figure |
| Cost of revenue | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | 0.1Cost of revenue, Q2 FY2025, three months to 2025-06-30$148.6k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 1.3Cost of revenue, Q3 FY2025, three months to 2025-09-30$1.3m. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | (1.9)Cost of revenue, Q4 FY2025, three months to 2025-12-31−$1.9m. XBRL concept us-gaap:CostOfRevenue. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | 0.2Cost of revenue, Q1 FY2026, three months to 2026-03-31$202.6k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 0.3Cost of revenue, Q2 FY2026, three months to 2026-06-30$284.2k. XBRL concept us-gaap:CostOfRevenue. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Gross profit | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | (0.0)Gross profit, Q2 FY2025, three months to 2025-06-30−$12.5k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | (1.2)Gross profit, Q3 FY2025, three months to 2025-09-30−$1.2m. XBRL concept us-gaap:GrossProfit. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 1.8Gross profit, Q4 FY2025, three months to 2025-12-31$1.8m. XBRL concept us-gaap:GrossProfit. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | (0.0)Gross profit, Q1 FY2026, three months to 2026-03-31−$9.8k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | (0.3)Gross profit, Q2 FY2026, three months to 2026-06-30−$284.2k. XBRL concept us-gaap:GrossProfit. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Research and development | $m | 0.2Research and development, Q3 FY2023, three months to 2023-09-30$225.2k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2024-11-14, accession 0001493152-24-045732.Report this figure | 0.8Research and development, Q4 FY2023, three months to 2023-12-31$822.2k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2025-03-27, accession 0001641172-25-000989. Derived: 12-month figure less the 9-month figure.Report this figure | 0.2Research and development, Q1 FY2024, three months to 2024-03-31$197.4k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | 0.2Research and development, Q2 FY2024, three months to 2024-06-30$180.3k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-08-13, accession 0001641172-25-023597.Report this figure | 0.1Research and development, Q3 FY2024, three months to 2024-09-30$145.6k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 0.0Research and development, Q4 FY2024, three months to 2024-12-31$7.9k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | 0.1Research and development, Q1 FY2025, three months to 2025-03-31$82.0k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | 0.1Research and development, Q2 FY2025, three months to 2025-06-30$61.5k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-08-13, accession 0001641172-25-023597.Report this figure | 0.2Research and development, Q3 FY2025, three months to 2025-09-30$152.1k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | (0.1)Research and development, Q4 FY2025, three months to 2025-12-31−$96.8k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | 0.1Research and development, Q1 FY2026, three months to 2026-03-31$137.1k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 0.3Research and development, Q2 FY2026, three months to 2026-06-30$283.2k. XBRL concept us-gaap:ResearchAndDevelopmentExpense. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Selling, general and administrative | $m | not reported | not reported | not reported | not reported | 1.9Selling, general and administrative, Q3 FY2024, three months to 2024-09-30$1.9m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | (0.2)Selling, general and administrative, Q4 FY2024, three months to 2024-12-31−$220.6k. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | 1.4Selling, general and administrative, Q1 FY2025, three months to 2025-03-31$1.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 1.4Selling, general and administrative, Q2 FY2025, three months to 2025-06-30$1.4m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 111Selling, general and administrative, Q3 FY2025, three months to 2025-09-30$110.7m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | (98.5)Selling, general and administrative, Q4 FY2025, three months to 2025-12-31−$98.5m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | 5.1Selling, general and administrative, Q1 FY2026, three months to 2026-03-31$5.1m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 5.2Selling, general and administrative, Q2 FY2026, three months to 2026-06-30$5.2m. XBRL concept us-gaap:SellingGeneralAndAdministrativeExpense. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Operating income | $m | (2.4)Operating income, Q3 FY2023, three months to 2023-09-30−$2.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-14, accession 0001493152-24-045732.Report this figure | (2.9)Operating income, Q4 FY2023, three months to 2023-12-31−$2.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2025-03-27, accession 0001641172-25-000989. Derived: 12-month figure less the 9-month figure.Report this figure | (1.8)Operating income, Q1 FY2024, three months to 2024-03-31−$1.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | (1.9)Operating income, Q2 FY2024, three months to 2024-06-30−$1.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-13, accession 0001641172-25-023597.Report this figure | (2.0)Operating income, Q3 FY2024, three months to 2024-09-30−$2.0m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 0.2Operating income, Q4 FY2024, three months to 2024-12-31$212.8k. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | (1.4)Operating income, Q1 FY2025, three months to 2025-03-31−$1.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | (1.4)Operating income, Q2 FY2025, three months to 2025-06-30−$1.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | (103)Operating income, Q3 FY2025, three months to 2025-09-30−$102.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | (162)Operating income, Q4 FY2025, three months to 2025-12-31−$162.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | (86.3)Operating income, Q1 FY2026, three months to 2026-03-31−$86.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | (23.4)Operating income, Q2 FY2026, three months to 2026-06-30−$23.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Interest expense | $m | not reported | not reported | not reported | 1.0Interest expense, Q2 FY2024, three months to 2024-06-30$1.0m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-08-13, accession 0001641172-25-023597.Report this figure | 0.0Interest expense, Q3 FY2024, three months to 2024-09-30$90. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-14, accession 0001493152-25-023381. Derived: 9-month figure less the 6-month figure.Report this figure | 0.7Interest expense, Q4 FY2024, three months to 2024-12-31$664.6k. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-03-31, accession 0001493152-26-014261. 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 | (2.0)Net income, Q3 FY2023, three months to 2023-09-30−$2.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-14, accession 0001493152-24-045732.Report this figure | (3.1)Net income, Q4 FY2023, three months to 2023-12-31−$3.1m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2025-03-27, accession 0001641172-25-000989. Derived: 12-month figure less the 9-month figure.Report this figure | (1.0)Net income, Q1 FY2024, three months to 2024-03-31−$982.4k. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | (2.1)Net income, Q2 FY2024, three months to 2024-06-30−$2.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | (1.7)Net income, Q3 FY2024, three months to 2024-09-30−$1.7m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | (4.5)Net income, Q4 FY2024, three months to 2024-12-31−$4.5m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | 1.9Net income, Q1 FY2025, three months to 2025-03-31$1.9m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 3.6Net income, Q2 FY2025, three months to 2025-06-30$3.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | (105)Net income, Q3 FY2025, three months to 2025-09-30−$105.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | (183)Net income, Q4 FY2025, three months to 2025-12-31−$182.7m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | (86.2)Net income, Q1 FY2026, three months to 2026-03-31−$86.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | (23.3)Net income, Q2 FY2026, three months to 2026-06-30−$23.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Diluted EPS | $ per share | (3.77)Diluted EPS, Q3 FY2023, three months to 2023-09-30−$3.77 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2024-11-14, accession 0001493152-24-045732.Report this figure | not reported | (347.50)Diluted EPS, Q1 FY2024, three months to 2024-03-31−$347.50 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | (643.64)Diluted EPS, Q2 FY2024, three months to 2024-06-30−$643.64 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-13, accession 0001641172-25-023597.Report this figure | (379.55)Diluted EPS, Q3 FY2024, three months to 2024-09-30−$379.55 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | not reported | 38.63Diluted EPS, Q1 FY2025, three months to 2025-03-31$38.63 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 3.58Diluted EPS, Q2 FY2025, three months to 2025-06-30$3.58 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | (4.33)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$4.33 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | not reported | (1.19)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$1.19 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | (0.32)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$0.32 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Basic EPS | $ per share | (3.77)Basic EPS, Q3 FY2023, three months to 2023-09-30−$3.77 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-14, accession 0001493152-24-045732.Report this figure | not reported | (347.50)Basic EPS, Q1 FY2024, three months to 2024-03-31−$347.50 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | (643.64)Basic EPS, Q2 FY2024, three months to 2024-06-30−$643.64 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-13, accession 0001641172-25-023597.Report this figure | (1.27)Basic EPS, Q3 FY2024, three months to 2024-09-30−$1.27 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2024-11-14, accession 0001493152-24-045732.Report this figure | not reported | 38.63Basic EPS, Q1 FY2025, three months to 2025-03-31$38.63 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 3.58Basic EPS, Q2 FY2025, three months to 2025-06-30$3.58 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | (4.33)Basic EPS, Q3 FY2025, three months to 2025-09-30−$4.33 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | not reported | (1.19)Basic EPS, Q1 FY2026, three months to 2026-03-31−$1.19 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | (0.32)Basic EPS, Q2 FY2026, three months to 2026-06-30−$0.32 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
Balance sheet
| Line item | Unit | FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | FY20242024-12-31 | period not labelled2025-01-29 | 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 | 3.0Cash and equivalents, FY2023, at 2023-12-31$3.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2025-03-27, accession 0001641172-25-000989.Report this figure | 1.2Cash and equivalents, Q1 FY2024, at 2024-03-31$1.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-05-14, accession 0001493152-24-019255.Report this figure | 1.5Cash and equivalents, Q2 FY2024, at 2024-06-30$1.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-08-14, accession 0001493152-24-032302.Report this figure | 2.5Cash and equivalents, Q3 FY2024, at 2024-09-30$2.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2024-11-14, accession 0001493152-24-045732.Report this figure | 0.8Cash and equivalents, FY2024, at 2024-12-31$754.8k. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-03-31, accession 0001493152-26-014261.Report this figure | not reported | 11.9Cash and equivalents, Q1 FY2025, at 2025-03-31$11.9m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | 8.3Cash and equivalents, Q2 FY2025, at 2025-06-30$8.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-13, accession 0001641172-25-023597.Report this figure | 10.5Cash and equivalents, Q3 FY2025, at 2025-09-30$10.5m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 10.4Cash and equivalents, FY2025, at 2025-12-31$10.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 12.3Cash and equivalents, Q1 FY2026, at 2026-03-31$12.3m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 12.1Cash and equivalents, Q2 FY2026, at 2026-06-30$12.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Current assets | $m | 4.8Current assets, FY2023, at 2023-12-31$4.8m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-03-27, accession 0001641172-25-000989.Report this figure | 3.2Current assets, Q1 FY2024, at 2024-03-31$3.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-14, accession 0001493152-24-019255.Report this figure | 3.5Current assets, Q2 FY2024, at 2024-06-30$3.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-14, accession 0001493152-24-032302.Report this figure | 4.7Current assets, Q3 FY2024, at 2024-09-30$4.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-14, accession 0001493152-24-045732.Report this figure | 3.2Current assets, FY2024, at 2024-12-31$3.2m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-03-31, accession 0001493152-26-014261.Report this figure | not reported | 14.2Current assets, Q1 FY2025, at 2025-03-31$14.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | 10.5Current assets, Q2 FY2025, at 2025-06-30$10.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-13, accession 0001641172-25-023597.Report this figure | 39.7Current assets, Q3 FY2025, at 2025-09-30$39.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 18.9Current assets, FY2025, at 2025-12-31$18.9m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 18.4Current assets, Q1 FY2026, at 2026-03-31$18.4m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 15.5Current assets, Q2 FY2026, at 2026-06-30$15.5m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Total assets | $m | 11.8Total assets, FY2023, at 2023-12-31$11.8m. XBRL concept us-gaap:Assets. 10-K filed 2025-03-27, accession 0001641172-25-000989.Report this figure | 9.8Total assets, Q1 FY2024, at 2024-03-31$9.8m. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-14, accession 0001493152-24-019255.Report this figure | 9.9Total assets, Q2 FY2024, at 2024-06-30$9.9m. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-14, accession 0001493152-24-032302.Report this figure | 11.3Total assets, Q3 FY2024, at 2024-09-30$11.3m. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-14, accession 0001493152-24-045732.Report this figure | 7.3Total assets, FY2024, at 2024-12-31$7.3m. XBRL concept us-gaap:Assets. 10-K filed 2026-03-31, accession 0001493152-26-014261.Report this figure | not reported | 18.9Total assets, Q1 FY2025, at 2025-03-31$18.9m. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | 17.1Total assets, Q2 FY2025, at 2025-06-30$17.1m. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-13, accession 0001641172-25-023597.Report this figure | 444Total assets, Q3 FY2025, at 2025-09-30$444.0m. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 269Total assets, FY2025, at 2025-12-31$269.1m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 181Total assets, Q1 FY2026, at 2026-03-31$181.0m. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 160Total assets, Q2 FY2026, at 2026-06-30$160.4m. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Current liabilities | $m | 3.7Current liabilities, FY2023, at 2023-12-31$3.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-03-27, accession 0001641172-25-000989.Report this figure | 2.8Current liabilities, Q1 FY2024, at 2024-03-31$2.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-14, accession 0001493152-24-019255.Report this figure | 2.6Current liabilities, Q2 FY2024, at 2024-06-30$2.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-14, accession 0001493152-24-032302.Report this figure | 4.6Current liabilities, Q3 FY2024, at 2024-09-30$4.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-14, accession 0001493152-24-045732.Report this figure | 5.2Current liabilities, FY2024, at 2024-12-31$5.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-03-31, accession 0001493152-26-014261.Report this figure | not reported | 8.6Current liabilities, Q1 FY2025, at 2025-03-31$8.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | 2.4Current liabilities, Q2 FY2025, at 2025-06-30$2.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-13, accession 0001641172-25-023597.Report this figure | 10.6Current liabilities, Q3 FY2025, at 2025-09-30$10.6m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 4.7Current liabilities, FY2025, at 2025-12-31$4.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 2.2Current liabilities, Q1 FY2026, at 2026-03-31$2.2m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 2.9Current liabilities, Q2 FY2026, at 2026-06-30$2.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Total liabilities | $m | 3.9Total liabilities, FY2023, at 2023-12-31$3.9m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-03-27, accession 0001641172-25-000989.Report this figure | 2.9Total liabilities, Q1 FY2024, at 2024-03-31$2.9m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-14, accession 0001493152-24-019255.Report this figure | 2.7Total liabilities, Q2 FY2024, at 2024-06-30$2.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-14, accession 0001493152-24-032302.Report this figure | 4.7Total liabilities, Q3 FY2024, at 2024-09-30$4.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-14, accession 0001493152-24-045732.Report this figure | 5.3Total liabilities, FY2024, at 2024-12-31$5.3m. XBRL concept us-gaap:Liabilities. 10-K filed 2026-03-31, accession 0001493152-26-014261.Report this figure | not reported | 8.8Total liabilities, Q1 FY2025, at 2025-03-31$8.8m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | 2.5Total liabilities, Q2 FY2025, at 2025-06-30$2.5m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-13, accession 0001641172-25-023597.Report this figure | 10.7Total liabilities, Q3 FY2025, at 2025-09-30$10.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 4.7Total liabilities, FY2025, at 2025-12-31$4.7m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 2.2Total liabilities, Q1 FY2026, at 2026-03-31$2.2m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 3.1Total liabilities, Q2 FY2026, at 2026-06-30$3.1m. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
| Short-term borrowings | $m | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | 7.6Short-term borrowings, Q3 FY2025, at 2025-09-30$7.6m. XBRL concept us-gaap:ShortTermBorrowings. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 3.1Short-term borrowings, FY2025, at 2025-12-31$3.1m. XBRL concept us-gaap:ShortTermBorrowings. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | not reported | not reported |
| Shareholders' equity | $m | 7.9Shareholders' equity, FY2023, at 2023-12-31$7.9m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-03-31, accession 0001493152-26-014261.Report this figure | 6.9Shareholders' equity, Q1 FY2024, at 2024-03-31$6.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 7.2Shareholders' equity, Q2 FY2024, at 2024-06-30$7.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 6.5Shareholders' equity, Q3 FY2024, at 2024-09-30$6.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 2.0Shareholders' equity, FY2024, at 2024-12-31$2.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 5.9Shareholders' equity, period not labelled, at 2025-01-29$5.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 10.1Shareholders' equity, Q1 FY2025, at 2025-03-31$10.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 14.5Shareholders' equity, Q2 FY2025, at 2025-06-30$14.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 433Shareholders' equity, Q3 FY2025, at 2025-09-30$433.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-14, accession 0001493152-25-023381.Report this figure | 264Shareholders' equity, FY2025, at 2025-12-31$264.4m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 179Shareholders' equity, Q1 FY2026, at 2026-03-31$178.8m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure | 157Shareholders' equity, Q2 FY2026, at 2026-06-30$157.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-07, accession 0001493152-26-036513.Report this figure |
Cash flow
| Line item | Unit | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | Q1 FY20242024-03-31 | Q2 FY20242024-06-30 | Q3 FY20242024-09-30 | Q4 FY20242024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | Q4 FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $k | (2,014)Operating cash flow, Q3 FY2023, three months to 2023-09-30−$2.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-14, accession 0001493152-24-045732. Derived: 9-month figure less the 6-month figure.Report this figure | (2,362)Operating cash flow, Q4 FY2023, three months to 2023-12-31−$2.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2025-03-27, accession 0001641172-25-000989. Derived: 12-month figure less the 9-month figure.Report this figure | (1,889)Operating cash flow, Q1 FY2024, three months to 2024-03-31−$1.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | (1,639)Operating cash flow, Q2 FY2024, three months to 2024-06-30−$1.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-08-13, accession 0001641172-25-023597. Derived: 6-month figure less the 3-month figure.Report this figure | (1,643)Operating cash flow, Q3 FY2024, three months to 2024-09-30−$1.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-14, accession 0001493152-25-023381. Derived: 9-month figure less the 6-month figure.Report this figure | 771Operating cash flow, Q4 FY2024, three months to 2024-12-31$770.7k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | (1,418)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$1.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | (859)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$859.2k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-07, accession 0001493152-26-036513. Derived: 6-month figure less the 3-month figure.Report this figure | (9,467)Operating cash flow, Q3 FY2025, three months to 2025-09-30−$9.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-14, accession 0001493152-25-023381. Derived: 9-month figure less the 6-month figure.Report this figure | 753Operating cash flow, Q4 FY2025, three months to 2025-12-31$752.9k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-03-31, accession 0001493152-26-014261. Derived: 12-month figure less the 9-month figure.Report this figure | (2,677)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$2.7m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | (2,995)Operating cash flow, Q2 FY2026, three months to 2026-06-30−$3.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-07, accession 0001493152-26-036513. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $k | not reported | not reported | 2.9Capital expenditure, Q1 FY2024, three months to 2024-03-31$2.9k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | 16.5Capital expenditure, Q2 FY2024, three months to 2024-06-30$16.5k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-08-13, accession 0001641172-25-023597. Derived: 6-month figure less the 3-month figure.Report this figure | 50.3Capital expenditure, Q3 FY2024, three months to 2024-09-30$50.3k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-14, accession 0001493152-25-023381. Derived: 9-month figure less the 6-month figure.Report this figure | 69.1Capital expenditure, Q4 FY2024, three months to 2024-12-31$69.1k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-K filed 2025-03-27, accession 0001641172-25-000989. Derived: 12-month figure less the 9-month figure.Report this figure | 90.4Capital expenditure, Q1 FY2025, three months to 2025-03-31$90.4k. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-05-15, accession 0001641172-25-010894.Report this figure | 1,869Capital expenditure, Q2 FY2025, three months to 2025-06-30$1.9m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-08-13, accession 0001641172-25-023597. Derived: 6-month figure less the 3-month figure.Report this figure | 1,442Capital expenditure, Q3 FY2025, three months to 2025-09-30$1.4m. XBRL concept us-gaap:PaymentsToAcquirePropertyPlantAndEquipment. 10-Q filed 2025-11-14, accession 0001493152-25-023381. Derived: 9-month figure less the 6-month figure.Report this figure | not reported | not reported | not reported |
| Share repurchases | $k | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | 1,589Share repurchases, Q1 FY2026, three months to 2026-03-31$1.6m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-05-14, accession 0001493152-26-023214.Report this figure | 423Share repurchases, Q2 FY2026, three months to 2026-06-30$422.7k. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2026-08-07, accession 0001493152-26-036513. Derived: 6-month figure less the 3-month figure.Report this figure |
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 | 9.2 | 10.7 | 11.7 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 24.3 | 72.6 | 72.1 |
Shares outstanding: 42.98m at Aug 4, 2026, from the cover of the 10-Q filed Aug 7, 2026.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:47 ET. Listed shows no prices and gives no investment advice.