Sable Offshore Corp.
SOCNYSECIK 1831481EnergyFiscal year ends Dec 31
Income statement
| Line item | Unit | Q1 FY20232023-03-31 | Q2 FY20232023-06-30 | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | Q2 FY20252024-06-30 | Q3 FY20252024-09-30 | 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 | 0.0Revenue, Q2 FY2023, three months to 2023-06-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-08-13, accession 0001831481-24-000007.Report this figure | 0.0Revenue, Q3 FY2023, three months to 2023-09-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | 0.0Revenue, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Revenue, Q2 FY2025, three months to 2024-06-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | 0.0Revenue, Q3 FY2025, three months to 2024-09-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 0.0Revenue, Q1 FY2025, three months to 2025-03-31$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 0.0Revenue, Q2 FY2025, three months to 2025-06-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 0.0Revenue, Q3 FY2025, three months to 2025-09-30$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 0.0Revenue, Q4 FY2025, three months to 2025-12-31$0. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | 1.3Revenue, Q1 FY2026, three months to 2026-03-31$1.3m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 137Revenue, Q2 FY2026, three months to 2026-06-30$137.1m. XBRL concept us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Operating income | $m | (1.1)Operating income, Q1 FY2023, three months to 2023-03-31−$1.1m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2023-05-15, accession 0001193125-23-145043.Report this figure | (22.3)Operating income, Q2 FY2023, three months to 2023-06-30−$22.3m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-08-13, accession 0001831481-24-000007.Report this figure | (22.5)Operating income, Q3 FY2023, three months to 2023-09-30−$22.5m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | (26.4)Operating income, Q4 FY2023, three months to 2023-12-31−$26.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | (62.2)Operating income, Q2 FY2025, three months to 2024-06-30−$62.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | (54.6)Operating income, Q3 FY2025, three months to 2024-09-30−$54.6m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | (59.8)Operating income, Q1 FY2025, three months to 2025-03-31−$59.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | (129)Operating income, Q2 FY2025, three months to 2025-06-30−$128.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | (119)Operating income, Q3 FY2025, three months to 2025-09-30−$119.4m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | (100)Operating income, Q4 FY2025, three months to 2025-12-31−$100.2m. XBRL concept us-gaap:OperatingIncomeLoss. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | (119)Operating income, Q1 FY2026, three months to 2026-03-31−$118.8m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | (66.9)Operating income, Q2 FY2026, three months to 2026-06-30−$66.9m. XBRL concept us-gaap:OperatingIncomeLoss. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Interest expense | $m | not reported | 0.0Interest expense, Q2 FY2023, three months to 2023-06-30$0. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2024-08-13, accession 0001831481-24-000007.Report this figure | 0.0Interest expense, Q3 FY2023, three months to 2023-09-30$0. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | 0.0Interest expense, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | 19.2Interest expense, Q2 FY2025, three months to 2024-06-30$19.2m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | 19.2Interest expense, Q3 FY2025, three months to 2024-09-30$19.2m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 21.0Interest expense, Q1 FY2025, three months to 2025-03-31$21.0m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 21.0Interest expense, Q2 FY2025, three months to 2025-06-30$21.0m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 21.0Interest expense, Q3 FY2025, three months to 2025-09-30$21.0m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 25.2Interest expense, Q4 FY2025, three months to 2025-12-31$25.2m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | 34.7Interest expense, Q1 FY2026, three months to 2026-03-31$34.7m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 43.1Interest expense, Q2 FY2026, three months to 2026-06-30$43.1m. XBRL concept us-gaap:InterestExpenseNonoperating. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Income tax | $m | 0.5Income tax, Q1 FY2023, three months to 2023-03-31$473.5k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2023-05-15, accession 0001193125-23-145043.Report this figure | 0.0Income tax, Q2 FY2023, three months to 2023-06-30$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-08-13, accession 0001831481-24-000007.Report this figure | 0.0Income tax, Q3 FY2023, three months to 2023-09-30$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | 0.0Income tax, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | 5.1Income tax, Q2 FY2025, three months to 2024-06-30$5.1m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | 0.9Income tax, Q3 FY2025, three months to 2024-09-30$865.0k. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 10.9Income tax, Q1 FY2025, three months to 2025-03-31$10.9m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 7.8Income tax, Q2 FY2025, three months to 2025-06-30$7.8m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 6.6Income tax, Q3 FY2025, three months to 2025-09-30$6.6m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | (13.7)Income tax, Q4 FY2025, three months to 2025-12-31−$13.7m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | 0.0Income tax, Q1 FY2026, three months to 2026-03-31$0. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 27.0Income tax, Q2 FY2026, three months to 2026-06-30$27.0m. XBRL concept us-gaap:IncomeTaxExpenseBenefit. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Net income | $m | (23.2)Net income, Q1 FY2023, three months to 2023-03-31−$23.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | (22.3)Net income, Q2 FY2023, three months to 2023-06-30−$22.3m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | (23.1)Net income, Q3 FY2023, three months to 2023-09-30−$23.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | (25.1)Net income, Q4 FY2023, three months to 2023-12-31−$25.1m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | (165)Net income, Q2 FY2025, three months to 2024-06-30−$165.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | (256)Net income, Q3 FY2025, three months to 2024-09-30−$255.6m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | (110)Net income, Q1 FY2025, three months to 2025-03-31−$109.5m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | (128)Net income, Q2 FY2025, three months to 2025-06-30−$128.1m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | (110)Net income, Q3 FY2025, three months to 2025-09-30−$110.4m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | (62.2)Net income, Q4 FY2025, three months to 2025-12-31−$62.2m. XBRL concept us-gaap:NetIncomeLoss. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | (197)Net income, Q1 FY2026, three months to 2026-03-31−$197.0m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | (64.2)Net income, Q2 FY2026, three months to 2026-06-30−$64.2m. XBRL concept us-gaap:NetIncomeLoss. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Diluted EPS | $ per share | not reported | not reported | not reported | not reported | (2.75)Diluted EPS, Q2 FY2025, three months to 2024-06-30−$2.75 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | (4.11)Diluted EPS, Q3 FY2025, three months to 2024-09-30−$4.11 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | (1.30)Diluted EPS, Q1 FY2025, three months to 2025-03-31−$1.30 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | (1.40)Diluted EPS, Q2 FY2025, three months to 2025-06-30−$1.40 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | (1.11)Diluted EPS, Q3 FY2025, three months to 2025-09-30−$1.11 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | not reported | (1.37)Diluted EPS, Q1 FY2026, three months to 2026-03-31−$1.37 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | (0.42)Diluted EPS, Q2 FY2026, three months to 2026-06-30−$0.42 per share. XBRL concept us-gaap:EarningsPerShareDiluted. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Basic EPS | $ per share | not reported | not reported | not reported | not reported | (2.75)Basic EPS, Q2 FY2025, three months to 2024-06-30−$2.75 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | (4.11)Basic EPS, Q3 FY2025, three months to 2024-09-30−$4.11 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | (1.30)Basic EPS, Q1 FY2025, three months to 2025-03-31−$1.30 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | (1.40)Basic EPS, Q2 FY2025, three months to 2025-06-30−$1.40 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | (1.11)Basic EPS, Q3 FY2025, three months to 2025-09-30−$1.11 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | not reported | (1.37)Basic EPS, Q1 FY2026, three months to 2026-03-31−$1.37 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | (0.42)Basic EPS, Q2 FY2026, three months to 2026-06-30−$0.42 per share. XBRL concept us-gaap:EarningsPerShareBasic. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
Balance sheet
| Line item | Unit | FY20232023-12-31 | period not labelled2024-02-13 | Q1 FY20252024-03-31 | Q2 FY20252024-06-30 | Q3 FY20252024-09-30 | FY20252024-12-31 | Q1 FY20252025-03-31 | Q2 FY20252025-06-30 | Q3 FY20252025-09-30 | FY20252025-12-31 | Q1 FY20262026-03-31 | Q2 FY20262026-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $m | 0.0Cash and equivalents, FY2023, at 2023-12-31$0. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-02-27, accession 0001831481-26-000026.Report this figure | 0.0Cash and equivalents, period not labelled, at 2024-02-13$0. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-02-27, accession 0001831481-26-000026.Report this figure | 209Cash and equivalents, Q1 FY2025, at 2024-03-31$209.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-05-09, accession 0001831481-25-000033.Report this figure | 112Cash and equivalents, Q2 FY2025, at 2024-06-30$112.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | 288Cash and equivalents, Q3 FY2025, at 2024-09-30$288.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 300Cash and equivalents, FY2025, at 2024-12-31$300.4m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-K filed 2026-02-27, accession 0001831481-26-000026.Report this figure | 189Cash and equivalents, Q1 FY2025, at 2025-03-31$189.0m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 247Cash and equivalents, Q2 FY2025, at 2025-06-30$247.1m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 41.6Cash and equivalents, Q3 FY2025, at 2025-09-30$41.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 97.7Cash and equivalents, FY2025, at 2025-12-31$97.7m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 52.2Cash and equivalents, Q1 FY2026, at 2026-03-31$52.2m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 21.6Cash and equivalents, Q2 FY2026, at 2026-06-30$21.6m. XBRL concept us-gaap:CashAndCashEquivalentsAtCarryingValue. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Current assets | $m | 16.2Current assets, FY2023, at 2023-12-31$16.2m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2025-03-17, accession 0001831481-25-000016.Report this figure | not reported | 229Current assets, Q1 FY2025, at 2024-03-31$229.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-05-15, accession 0001193125-24-139428.Report this figure | 167Current assets, Q2 FY2025, at 2024-06-30$167.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-08-13, accession 0001831481-24-000007.Report this figure | 344Current assets, Q3 FY2025, at 2024-09-30$344.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | 355Current assets, FY2025, at 2024-12-31$355.3m. XBRL concept us-gaap:AssetsCurrent. 10-K filed 2026-02-27, accession 0001831481-26-000026.Report this figure | 245Current assets, Q1 FY2025, at 2025-03-31$245.1m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-05-09, accession 0001831481-25-000033.Report this figure | 308Current assets, Q2 FY2025, at 2025-06-30$308.2m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | 78.0Current assets, Q3 FY2025, at 2025-09-30$78.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 136Current assets, FY2025, at 2025-12-31$135.7m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 85.0Current assets, Q1 FY2026, at 2026-03-31$85.0m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 107Current assets, Q2 FY2026, at 2026-06-30$107.3m. XBRL concept us-gaap:AssetsCurrent. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Total assets | $m | 712Total assets, FY2023, at 2023-12-31$711.6m. XBRL concept us-gaap:Assets. 10-K filed 2025-03-17, accession 0001831481-25-000016.Report this figure | not reported | 1,296Total assets, Q1 FY2025, at 2024-03-31$1.30bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-05-15, accession 0001193125-24-139428.Report this figure | 1,241Total assets, Q2 FY2025, at 2024-06-30$1.24bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-08-13, accession 0001831481-24-000007.Report this figure | 1,473Total assets, Q3 FY2025, at 2024-09-30$1.47bn. XBRL concept us-gaap:Assets. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | 1,583Total assets, FY2025, at 2024-12-31$1.58bn. XBRL concept us-gaap:Assets. 10-K filed 2026-02-27, accession 0001831481-26-000026.Report this figure | 1,562Total assets, Q1 FY2025, at 2025-03-31$1.56bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-05-09, accession 0001831481-25-000033.Report this figure | 1,772Total assets, Q2 FY2025, at 2025-06-30$1.77bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | 1,650Total assets, Q3 FY2025, at 2025-09-30$1.65bn. XBRL concept us-gaap:Assets. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 1,741Total assets, FY2025, at 2025-12-31$1.74bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 1,730Total assets, Q1 FY2026, at 2026-03-31$1.73bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 1,762Total assets, Q2 FY2026, at 2026-06-30$1.76bn. XBRL concept us-gaap:Assets. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Current liabilities | $m | 17.9Current liabilities, FY2023, at 2023-12-31$17.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2025-03-17, accession 0001831481-25-000016.Report this figure | not reported | 81.8Current liabilities, Q1 FY2025, at 2024-03-31$81.8m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-05-15, accession 0001193125-24-139428.Report this figure | 61.3Current liabilities, Q2 FY2025, at 2024-06-30$61.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-08-13, accession 0001831481-24-000007.Report this figure | 98.3Current liabilities, Q3 FY2025, at 2024-09-30$98.3m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | 121Current liabilities, FY2025, at 2024-12-31$120.7m. XBRL concept us-gaap:LiabilitiesCurrent. 10-K filed 2026-02-27, accession 0001831481-26-000026.Report this figure | 147Current liabilities, Q1 FY2025, at 2025-03-31$146.9m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-05-09, accession 0001831481-25-000033.Report this figure | 1,062Current liabilities, Q2 FY2025, at 2025-06-30$1.06bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | 1,062Current liabilities, Q3 FY2025, at 2025-09-30$1.06bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 1,023Current liabilities, FY2025, at 2025-12-31$1.02bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 1,078Current liabilities, Q1 FY2026, at 2026-03-31$1.08bn. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 446Current liabilities, Q2 FY2026, at 2026-06-30$446.4m. XBRL concept us-gaap:LiabilitiesCurrent. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Total liabilities | $m | 373Total liabilities, FY2023, at 2023-12-31$372.6m. XBRL concept us-gaap:Liabilities. 10-K filed 2025-03-17, accession 0001831481-25-000016.Report this figure | not reported | 1,031Total liabilities, Q1 FY2025, at 2024-03-31$1.03bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-05-15, accession 0001193125-24-139428.Report this figure | 1,119Total liabilities, Q2 FY2025, at 2024-06-30$1.12bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-08-13, accession 0001831481-24-000007.Report this figure | 1,306Total liabilities, Q3 FY2025, at 2024-09-30$1.31bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | 1,199Total liabilities, FY2025, at 2024-12-31$1.20bn. XBRL concept us-gaap:Liabilities. 10-K filed 2026-02-27, accession 0001831481-26-000026.Report this figure | 1,281Total liabilities, Q1 FY2025, at 2025-03-31$1.28bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-05-09, accession 0001831481-25-000033.Report this figure | 1,326Total liabilities, Q2 FY2025, at 2025-06-30$1.33bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | 1,302Total liabilities, Q3 FY2025, at 2025-09-30$1.30bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 1,207Total liabilities, FY2025, at 2025-12-31$1.21bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 1,308Total liabilities, Q1 FY2026, at 2026-03-31$1.31bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 1,367Total liabilities, Q2 FY2026, at 2026-06-30$1.37bn. XBRL concept us-gaap:Liabilities. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Long-term debt | $m | 0.0Long-term debt, FY2023, at 2023-12-31$0. XBRL concept us-gaap:LongTermDebt. 10-K filed 2025-03-17, accession 0001831481-25-000016.Report this figure | not reported | 771Long-term debt, Q1 FY2025, at 2024-03-31$771.2m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2024-05-15, accession 0001193125-24-139428.Report this figure | 790Long-term debt, Q2 FY2025, at 2024-06-30$790.4m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2024-08-13, accession 0001831481-24-000007.Report this figure | 814Long-term debt, Q3 FY2025, at 2024-09-30$814.4m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2024-11-14, accession 0001831481-24-000011.Report this figure | 834Long-term debt, FY2025, at 2024-12-31$833.5m. XBRL concept us-gaap:LongTermDebt. 10-K filed 2026-02-27, accession 0001831481-26-000026.Report this figure | 855Long-term debt, Q1 FY2025, at 2025-03-31$854.6m. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2025-05-09, accession 0001831481-25-000033.Report this figure | 0.0Long-term debt, Q2 FY2025, at 2025-06-30$0. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | 0.0Long-term debt, Q3 FY2025, at 2025-09-30$0. XBRL concept us-gaap:LongTermDebt. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 0.0Long-term debt, FY2025, at 2025-12-31$0. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | not reported | 732Long-term debt, Q2 FY2026, at 2026-06-30$732.1m. XBRL concept us-gaap:LongTermDebtNoncurrent. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Current portion of debt | $m | 0.0Current portion of debt, FY2023, at 2023-12-31$0. XBRL concept us-gaap:DebtCurrent. 10-Q filed 2024-05-15, accession 0001193125-24-139428.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported | not reported |
| Short-term borrowings | $m | not reported | not reported | not reported | not reported | not reported | 0.0Short-term borrowings, FY2025, at 2024-12-31$0. XBRL concept us-gaap:ShortTermBorrowings. 10-K filed 2026-02-27, accession 0001831481-26-000026.Report this figure | not reported | 876Short-term borrowings, Q2 FY2025, at 2025-06-30$875.6m. XBRL concept us-gaap:ShortTermBorrowings. 10-Q filed 2025-08-12, accession 0001831481-25-000064.Report this figure | 897Short-term borrowings, Q3 FY2025, at 2025-09-30$896.6m. XBRL concept us-gaap:ShortTermBorrowings. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 922Short-term borrowings, FY2025, at 2025-12-31$921.6m. XBRL concept us-gaap:ShortTermBorrowings. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 956Short-term borrowings, Q1 FY2026, at 2026-03-31$956.3m. XBRL concept us-gaap:ShortTermBorrowings. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 237Short-term borrowings, Q2 FY2026, at 2026-06-30$236.7m. XBRL concept us-gaap:ShortTermBorrowings. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
| Shareholders' equity | $m | 339Shareholders' equity, FY2023, at 2023-12-31$339.0m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2025-03-17, accession 0001831481-25-000016.Report this figure | (19.1)Shareholders' equity, period not labelled, at 2024-02-14−$19.1m. XBRL concept us-gaap:StockholdersEquity. 10-K filed 2026-02-27, accession 0001831481-26-000026.Report this figure | 265Shareholders' equity, Q1 FY2025, at 2024-03-31$264.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 122Shareholders' equity, Q2 FY2025, at 2024-06-30$122.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 167Shareholders' equity, Q3 FY2025, at 2024-09-30$167.5m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 384Shareholders' equity, FY2025, at 2024-12-31$384.2m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 281Shareholders' equity, Q1 FY2025, at 2025-03-31$280.7m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 446Shareholders' equity, Q2 FY2025, at 2025-06-30$445.6m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 348Shareholders' equity, Q3 FY2025, at 2025-09-30$348.1m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2025-11-13, accession 0001831481-25-000103.Report this figure | 534Shareholders' equity, FY2025, at 2025-12-31$534.3m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 422Shareholders' equity, Q1 FY2026, at 2026-03-31$421.9m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure | 395Shareholders' equity, Q2 FY2026, at 2026-06-30$395.0m. XBRL concept us-gaap:StockholdersEquity. 10-Q filed 2026-08-10, accession 0001831481-26-000104.Report this figure |
Cash flow
| Line item | Unit | Q3 FY20222022-09-30 | Q4 FY20222022-12-31 | Q1 FY20232023-03-31 | Q2 FY20232023-06-30 | Q3 FY20232023-09-30 | Q4 FY20232023-12-31 | 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 | (0.2)Operating cash flow, Q3 FY2022, three months to 2022-09-30−$209.3k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2023-11-14, accession 0001193125-23-277095. Derived: 9-month figure less the 6-month figure.Report this figure | (0.9)Operating cash flow, Q4 FY2022, three months to 2022-12-31−$876.9k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2024-03-28, accession 0001193125-24-080879. Derived: 12-month figure less the 9-month figure.Report this figure | (0.5)Operating cash flow, Q1 FY2023, three months to 2023-03-31−$541.6k. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2023-05-15, accession 0001193125-23-145043.Report this figure | (36.6)Operating cash flow, Q2 FY2023, three months to 2023-06-30−$36.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-08-13, accession 0001831481-24-000007. Derived: 6-month figure less the 3-month figure.Report this figure | (17.4)Operating cash flow, Q3 FY2023, three months to 2023-09-30−$17.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2024-11-14, accession 0001831481-24-000011. Derived: 9-month figure less the 6-month figure.Report this figure | (15.5)Operating cash flow, Q4 FY2023, three months to 2023-12-31−$15.5m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | (47.9)Operating cash flow, Q1 FY2025, three months to 2025-03-31−$47.9m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | (95.0)Operating cash flow, Q2 FY2025, three months to 2025-06-30−$95.0m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-10, accession 0001831481-26-000104. Derived: 6-month figure less the 3-month figure.Report this figure | (111)Operating cash flow, Q3 FY2025, three months to 2025-09-30−$110.6m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2025-11-13, accession 0001831481-25-000103. Derived: 9-month figure less the 6-month figure.Report this figure | (98.1)Operating cash flow, Q4 FY2025, three months to 2025-12-31−$98.1m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | (82.2)Operating cash flow, Q1 FY2026, three months to 2026-03-31−$82.2m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 9.4Operating cash flow, Q2 FY2026, three months to 2026-06-30$9.4m. XBRL concept us-gaap:NetCashProvidedByUsedInOperatingActivities. 10-Q filed 2026-08-10, accession 0001831481-26-000104. Derived: 6-month figure less the 3-month figure.Report this figure |
| Capital expenditure | $m | not reported | not reported | not reported | not reported | 0.0Capital expenditure, Q3 FY2023, three months to 2023-09-30$0. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-Q filed 2024-11-14, accession 0001831481-24-000011. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Capital expenditure, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | 63.3Capital expenditure, Q1 FY2025, three months to 2025-03-31$63.3m. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 130Capital expenditure, Q2 FY2025, three months to 2025-06-30$129.7m. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-Q filed 2026-08-10, accession 0001831481-26-000104. Derived: 6-month figure less the 3-month figure.Report this figure | 130Capital expenditure, Q3 FY2025, three months to 2025-09-30$130.1m. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-Q filed 2025-11-13, accession 0001831481-25-000103. Derived: 9-month figure less the 6-month figure.Report this figure | 94.5Capital expenditure, Q4 FY2025, three months to 2025-12-31$94.5m. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-K filed 2026-02-27, accession 0001831481-26-000026. Derived: 12-month figure less the 9-month figure.Report this figure | 21.1Capital expenditure, Q1 FY2026, three months to 2026-03-31$21.1m. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-Q filed 2026-05-06, accession 0001831481-26-000049.Report this figure | 31.5Capital expenditure, Q2 FY2026, three months to 2026-06-30$31.5m. XBRL concept us-gaap:PaymentsToAcquireProductiveAssets. 10-Q filed 2026-08-10, accession 0001831481-26-000104. Derived: 6-month figure less the 3-month figure.Report this figure |
| Share repurchases | $m | 0.0Share repurchases, Q3 FY2022, three months to 2022-09-30$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2023-11-14, accession 0001193125-23-277095. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Share repurchases, Q4 FY2022, three months to 2022-12-31$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2024-03-28, accession 0001193125-24-080879. Derived: 12-month figure less the 9-month figure.Report this figure | 206Share repurchases, Q1 FY2023, three months to 2023-03-31$206.1m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2023-05-15, accession 0001193125-23-145043.Report this figure | 0.0Share repurchases, Q2 FY2023, three months to 2023-06-30$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2023-08-14, accession 0001193125-23-212311. Derived: 6-month figure less the 3-month figure.Report this figure | 24.0Share repurchases, Q3 FY2023, three months to 2023-09-30$24.0m. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-Q filed 2023-11-14, accession 0001193125-23-277095. Derived: 9-month figure less the 6-month figure.Report this figure | 0.0Share repurchases, Q4 FY2023, three months to 2023-12-31$0. XBRL concept us-gaap:PaymentsForRepurchaseOfCommonStock. 10-K filed 2024-03-28, accession 0001193125-24-080879. Derived: 12-month figure less the 9-month figure.Report this figure | not reported | not reported | not reported | not reported | not reported | not reported |
Shares
| Line item | Unit | Q2 FY20252024-06-30 | Q3 FY20252024-09-30 | 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 | 60.2 | 62.2 | 84.4 | 91.2 | 99.5 | 144 | 153 |
Shares outstanding: 191.87m at Aug 7, 2026, from the cover of the 10-Q filed Aug 10, 2026.
Source: SEC EDGAR, XBRL company facts. Last ingested by Listed: Oct 24, 2026, 15:48 ET. Listed shows no prices and gives no investment advice.