2025 | 2024 | ||||||
| Adjusting | Adjusting | ||||||
| Adjusted | items* | Total | Adjusted | items* | Total | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 3 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Selling and distribution expenses | ( | ( | ( | ( | |||
| Administrative and other operating | |||||||
expenses | ( | ( | ( | ( | ( | ( | |
Operating loss | 4 | ( | ( | ( | ( | ( | ( |
Finance income | 7 | ||||||
Finance expense | 8 | ( | ( | ( | ( | ( | |
Loss before tax | ( | ( | ( | ( | ( | ( | |
Income tax (charge)/credit | 9 | ( | ( | ( | ( | ||
Loss for the year | ( | ( | ( | ( | ( | ( | |
| Loss attributable to: | |||||||
Owners of the Group | ( | ( | |||||
Non-controlling interests | 33 | ||||||
( | ( | ||||||
| Other comprehensive income | |||||||
Items that will never be reclassified to the Income Statement | |||||||
Remeasurement of Defined Benefit liability | 26 | ||||||
Change in fair value of investments in equity instruments | 15 | ||||||
Taxation on items that will never be reclassified to the Income Statement | 9 | ( | ( | ||||
Items that are or may be reclassified to the Income Statement | |||||||
Foreign currency translation differences | ( | ||||||
Fair value adjustment – cash flow hedges | 23 | ||||||
| Amounts reclassified to the Income | |||||||
Statement – cash flow hedges | 23 | ( | ( | ||||
| Taxation on items that may be reclassified | |||||||
to the Income Statement | 9 | ( | |||||
Other comprehensive income/(loss) for the year, net of income tax | |||||||
Total comprehensive loss for the year | ( | ( | |||||
Total comprehensive (loss)/income for the year attributable to: | |||||||
Owners of the Group | ( | ( | |||||
Non-controlling interests | 33 | ||||||
( | ( | ||||||
| Earnings per ordinary share | |||||||
Basic loss per share | 11 | ( | ( | ||||
Diluted loss per share | 11 | ( | ( |
| Capital | Non- | |||||||||
| Share | Share | Merger | redemption | Capital | Translation | Hedge | Retained | controlling | Total | |
| capital | premium | reserve | reserve | reserve | reserve | reserves | earnings | interest | Equity | |
| Group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
( | ( | |||||||||
| Total comprehensive | ||||||||||
| loss for the year | ||||||||||
(Loss)/profit for the year | ( | ( | ||||||||
Other comprehensive income | ||||||||||
| Foreign currency | ||||||||||
translation differences | ( | ( | ||||||||
| Fair value movement – | ||||||||||
cash flow hedges (note 23) | ||||||||||
Amounts reclassified to the Consolidated Income | ||||||||||
| Statement – cash flow | ||||||||||
hedges (note 23) | ( | ( | ||||||||
Remeasurement of Defined Benefit liability | ||||||||||
(note 26) | ||||||||||
Fair value movement of investments in equity instruments (note 15) | ||||||||||
Tax on other comprehensive income | ||||||||||
(note 9) | ( | ( | ( | |||||||
Total other comprehensive loss | ( | |||||||||
| Total comprehensive | ||||||||||
(loss)/income for theyear | ( | ( | ( | |||||||
Transactions with owners, recorded | ||||||||||
| directly in equity | ||||||||||
| Issuance of new | ||||||||||
shares(note 27) | ||||||||||
| Issue of shares to Share | ||||||||||
Incentive Plan (note 27) | ( | |||||||||
Debit for the year under equity-settled | ||||||||||
| share-based payments | ||||||||||
(note 29) | ( | ( | ||||||||
| Tax on items credited | ||||||||||
toequity (note 9) | ( | ( | ||||||||
| Total transactions | ||||||||||
withowners | ( | |||||||||
At | ( |
| Capital | Non- | |||||||||
| Share | Share | Merger | redemption | Capital | Translation | Hedge | Retained | controlling | Total | |
| capital | premium | reserve | reserve | reserve | reserve | reserves | earnings | interest | Equity | |
| Group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
1 January 2024 | ( | |||||||||
| Total comprehensive | ||||||||||
| loss for the year | ||||||||||
(Loss)/profit for the year | ( | ( | ||||||||
Other comprehensive income | ||||||||||
| Foreign currency | ||||||||||
translation differences | ||||||||||
| Fair value movement – | ||||||||||
cash flow hedges (note 23) | ||||||||||
Amounts reclassified to the Consolidated Income | ||||||||||
| Statement – cash flow | ||||||||||
hedges (note 23) | ( | ( | ||||||||
Remeasurement of Defined Benefit liability | ||||||||||
(note 26) | ||||||||||
Fair value movement of investments in equity instruments (note 15) | ||||||||||
Tax on other comprehensive income | ||||||||||
(note 9) | ( | ( | ||||||||
Total other comprehensive loss | ( | |||||||||
| Total comprehensive | ||||||||||
(loss)/income for theyear | ( | ( | ( | |||||||
Transactions with owners, recorded | ||||||||||
| directly in equity | ||||||||||
| Issuance of new shares | ||||||||||
(note 27) | ||||||||||
| Issue of shares to Share | ||||||||||
Incentive Plan (note 27) | ( | |||||||||
Dividend paid to non-controlling interest | ||||||||||
(note 10) | ( | ( | ||||||||
Credit for the year under equity-settled | ||||||||||
| share-based payments | ||||||||||
(note 29) | ||||||||||
Tax on items credited to equity (note 9) | ( | ( | ||||||||
Total transactions with owners | ( | |||||||||
At 31 December 2025 | ( | ( |
| 31 December 2025 | 31 December 2024 | ||
| Notes | £m | £m | |
| Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 14 | ||
Investments in equity interests | 15 | ||
Other financial assets | 20 | ||
Right-of-use lease assets | 16 | ||
Trade and other receivables | 18 | ||
Deferred tax asset | 9 | ||
| Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Other financial assets | 20 | ||
Investments in equity instruments – asset held for sale | 15 | ||
Cash and cash equivalents | 19 | ||
Total assets | |||
| Current liabilities | |||
Borrowings | 23 | ||
Trade and other payables | 21 | ||
Income tax payable | |||
Other financial liabilities | 22 | ||
Lease liabilities | 16 | ||
Provisions | 25 | ||
| Non-current liabilities | |||
Borrowings | 23 | ||
Trade and other payables | 21 | ||
Lease liabilities | 16 | ||
Other financial liabilities | 22 | ||
Provisions | 25 | ||
Employee benefits | 26 | ||
Total liabilities | |||
Net assets | |||
| Capital and reserves | |||
Share capital | 27 | ||
Share premium | 27 | ||
Merger reserve | 27 | ||
Capital redemption reserve | 27 | ||
Capital reserve | |||
Translation reserve | |||
Hedge reserves | 23 | ( | |
Retained earnings | ( | ( | |
Equity attributable to owners of the Group | |||
Non-controlling interests | |||
Total shareholders’ equity |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Operating activities | |||
Loss for the year | ( | ( | |
| Adjustments to reconcile loss for the year to net cash inflow from operating activities | |||
Tax charge on operations | 9 | ||
Net finance costs | 6, 7 | ||
Depreciation of property, plant and equipment | 4 | ||
Depreciation of right-of-use lease assets | 4 | ||
Amortisation of intangible assets | 4 | ||
Loss on sale/scrap of property, plant and equipment | 4 | ||
| Difference between pension contributions paid and amounts recognised in the Consolidated Income | |||
Statement | ( | ( | |
Decrease/(increase) in inventories | ( | ||
Decrease in trade and other receivables | |||
Increase in trade and other payables | ( | ( | |
Increase/(decrease) in advances and customer deposits | ( | ||
Movement in provisions | |||
Movements in translation reserve and other exchange related items | ( | ||
Movements in hedging position and foreign exchange derivatives | ( | ||
Increase in other derivative contracts | ( | ||
Movements in deferred tax relating to RDEC credit | 9 | ( | ( |
Movement in LTIP Reserve | ( | ||
Cash generated from operations | |||
Increase in cash held not available for short-term use | ( | ||
Income taxes paid | 9 | ( | ( |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Interest received | |||
Payments to acquire property, plant and equipment | ( | ( | |
Cash outflow on technology and development expenditure | ( | ( | |
Gross proceeds from disposal of investments in equity instruments | 15 | ||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Interest paid | 28 | ( | ( |
Proceeds from equity share issue | 27 | ||
Proceeds from financial instrument utilised during refinancing transactions | 7 | ||
Dividend paid to non-controlling interest | 10 | ( | |
Principal element of lease payments | 28 | ( | ( |
Proceeds from inventory repurchase arrangement | 28 | ||
Repayment of inventory repurchase arrangement | 28 | ( | ( |
Proceeds from new borrowings | 28 | ||
Repayment of existing borrowings | 28 | ( | |
Premium paid upon redemption of borrowings | 28 | ( | |
Transaction fees paid on issuance of shares | 27 | ( | ( |
Transaction fees paid on financing activities | 24 | ( | ( |
Net cash inflow from financing activities | |||
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Effect of exchange rates on cash and cash equivalents | ( | ||
Cash and cash equivalents at the end of the year |
| Years | |
Purchased intellectual property | 5 |
Development costs | 1 to 10 |
Technology | 10 |
Software and other | 3 to 10 |
Dealer network | 20 |
| Years | |
Freehold buildings | 30 |
Plant and machinery | 5 to 30 |
Fixtures and fittings | 3 to 12 |
Tooling | 1 to 15 |
Motor vehicles | 3 to 5 |
| 2025 | 2024 | |
| Revenue | £m | £m |
| Analysis by category | ||
Sale of vehicles | 1,142.7 | 1,477.9 |
Sale of parts | 90.3 | 84.4 |
Servicing of vehicles | 12.1 | 11.0 |
Brands and motorsport | 12.6 | 10.6 |
1,257.7 | 1,583.9 |
| 2025 | 2024 | |
| Revenue | £m | £m |
| Analysis by geographical location | ||
United Kingdom | 261.9 | 262.1 |
The Americas 1 | 426.2 | 629.2 |
Rest of Europe, Middle East and Africa 2 | 374.4 | 434.7 |
Asia Pacific 3 | 195.2 | 257.9 |
1,257.7 | 1,583.9 |
| Right-of-use | Tangible fixed | Intangible | Other | |||
| lease asset | assets 1 | Goodwill | assets 2 | receivables | Total | |
| As at 31 December 2025 | £m | £m | £m | £m | £m | £m |
United Kingdom | 57.5 | 248.2 | 85.4 | 1,240.9 | – | 1,632.0 |
The Americas | 4.3 | 4.7 | – | 188.5 | 5.1 | 202.6 |
Rest of Europe | 0.5 | 97.6 | – | 130.0 | 5.4 | 233.5 |
Asia Pacific | 2.0 | 1.0 | – | – | – | 3.0 |
64.3 | 351.5 | 85.4 | 1,559.4 | 10.5 | 2,071.1 |
| Right-of-use | Tangible fixed | Intangible | Other | |||
| lease asset | assets 1 | Goodwill | assets 2 | receivables | Total | |
| As at 31 December 2024 | £m | £m | £m | £m | £m | £m |
United Kingdom | 61.3 | 277.3 | 85.4 | 1,230.2 | – | 1,654.2 |
The Americas | 5.3 | 5.4 | – | 188.5 | 3.8 | 203.0 |
Rest of Europe | 1.1 | 68.4 | – | 155.0 | 3.5 | 228.0 |
Asia Pacific | 2.2 | 0.3 | – | – | – | 2.5 |
69.9 | 351.4 | 85.4 | 1,573.7 | 7.3 | 2,087.7 |
| 2025 | 2024 | ||
| £m | £m | ||
Depreciation and impairment of property, plant and equipment (note 14) | 74.9 | 78.5 | |
Depreciation released from/(absorbed into) inventory under standard costing | 3.1 | (4.2) | |
Loss on sale/scrap of property, plant and equipment (note 14) | 0.1 | 0.1 | |
Depreciation of right-of-use lease assets (note 16) | 10.9 | 10.1 | |
Amortisation and impairment of intangible assets (note 12) | 243.6 | 282.7 | |
Amortisation (absorbed into)/released from inventory under standard costing | 7.4 | (13.4) | |
Depreciation, amortisation and impairment charges included in administrative and other operating expenses | 340.0 | 353.8 | |
Increase in trade receivable loss allowance – administrative and other operating expenses (note 23) | 0.9 | 1.3 | |
Research and development expenditure tax credit | (24.6) | (23.8) | |
Other grant income* | (1.2) | (1.1) | |
Net foreign currency differences | 5.7 | 8.0 | |
Cost of inventories recognised as an expense | 651.9 | 826.0 | |
Write-down of inventories to net realisable value | 9.8 | 4.2 | |
Increase in fair value of other derivative contracts | (11.4) | – | |
| Lease payments (gross of sub-lease receipts) | Plant, machinery and IT equipment** | 0.3 | 0.3 |
Sub-lease receipts | Land and buildings | (0.5) | (0.5) |
| Auditor’s remuneration: | Audit of these Financial Statements | 0.3 | 0.3 |
Audit of Financial Statements of subsidiaries pursuant to legislation | 0.5 | 0.5 | |
Audit-related assurance | 0.1 | 0.1 | |
Research and development expenditure recognised as an expense | 12.9 | 21.2 |
| 2025 | 2024 | |
| £m | £m | |
Total research and development expenditure | 239.4 | 333.3 |
Capitalised research and development expenditure (note 12) | (226.5) | (312.1) |
Research and development expenditure recognised as an expense | 12.9 | 21.2 |
| 2025 | 2024 | |
| £m | £m | |
| Adjusting operating expenses: | ||
ERP implementation costs 1 | (8.1) | (10.0) |
Legal settlement income 2 | 0.3 | 2.9 |
Legal settlement and costs 2 | (3.2) | (8.1) |
Director settlement and change costs 8 | – | (1.5) |
Employee restructuring costs 3 | (18.7) | – |
Impairment of assets 4 | ||
Development costs | (42.7) | – |
Research and development expenditure tax credit deferral unwind | 4.6 | – |
Transaction fees paid on the disposal of investments in equity instruments 5 | (2.2) | – |
(70.0) | (16.7) | |
| Adjusting finance income: | ||
Gain on financial instruments recognised at fair value through Consolidated Income Statement 6 | 4.2 | 18.1 |
Gain on financial instrument utilised during refinance transactions 9 | – | 0.7 |
| Adjusting finance expenses: | ||
Premium paid on the early redemption of Senior Secured Notes 9 | – | (35.7) |
4.2 | (16.9) | |
Total adjusting items before tax | (65.8) | (33.6) |
Tax charge on adjusting items 7 | – | – |
Adjusting items after tax | (65.8) | (33.6) |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 205.1 | 213.4 |
Social security costs | 24.4 | 21.9 |
Pension costs | 17.1 | 15.9 |
Restructuring costs | 18.7 | – |
265.3 | 251.2 |
| 2025 | 2024 | |
| By activity | Number | Number |
Production | 1,245 | 1,266 |
Selling and distribution | 398 | 399 |
Administration | 1,263 | 1,255 |
2,920 |
| 2025 | 2024 | |
| £m | £m | |
Directors’ emoluments | 3.2 | 3.6 |
Company contributions to pension schemes | 0.2 | 0.2 |
Severance and payments in lieu of notice | – | 0.7 |
3.4 | 4.5 |
| 2025 | 2024 | |
| £m | £m | |
Short-term employee benefits | 7.6 | 8.4 |
Post-employment benefits | 0.5 | 0.5 |
Other benefits | 0.3 | – |
Severance and payments in lieu of notice | 1.1 | 1.9 |
9.5 | 10.8 |
| 2025 | 2024 | |
| £m | £m | |
Bank deposit and other interest income | 4.7 | 7.1 |
Foreign exchange gain on borrowings not designated as part of a hedging relationship | 57.0 | – |
Finance income before adjusting items | 61.7 | 7.1 |
| Adjusting finance income items: | ||
Foreign exchange gain on financial instrument utilised during refinance transactions | – | 0.7 |
Gain on financial instruments recognised at fair value through Consolidated Income Statement (note 23) | 4.2 | 18.1 |
Total adjusting finance income | 4.2 | 18.8 |
Total finance income | 65.9 | 25.9 |
| 2025 | 2024 | |
| £m | £m | |
Bank facilities, overdrafts and Senior Secured Notes | 160.1 | 151.4 |
Interest on lease liabilities (note 16) | 4.0 | 4.2 |
Net interest expense on the net Defined Benefit liability (note 26) | 1.4 | 2.0 |
Interest on contract liabilities held (note 21) | 1.1 | 3.7 |
Foreign exchange loss on borrowings not designated as part of a hedging relationship | – | 14.1 |
Effect of discounting on long-term liabilities | 4.0 | 4.4 |
Finance expense before adjusting items | 170.6 | 179.8 |
| Adjusting finance expense items: | ||
Premium paid on the early redemption of Senior Secured Notes | – | 35.7 |
Total adjusting finance expense | – | 35.7 |
Total finance expense | 170.6 | 215.5 |
| 2025 | 2024 | |
| £m | £m | |
UK corporation tax on result | 0.1 | 0.1 |
Overseas tax | 3.0 | 5.4 |
Prior period movement | 0.1 | (0.1) |
Total current income tax charge | 3.2 | 5.4 |
| Deferred tax charge | ||
Origination and reversal of temporary differences | 125.9 | 27.1 |
Prior period movement | – | 1.8 |
Effect of change in deferred tax rate | – | 0.1 |
Total deferred tax charge | 125.9 | 29.0 |
Total income tax charge in the Consolidated Income Statement | 129.1 | 34.4 |
| Tax relating to items (credited)/charged to other comprehensive income | ||
| Deferred tax | ||
Actuarial movement on Defined Benefit plan | – | 2.5 |
Fair value adjustment on investments in equity interests | (9.4) | 9.4 |
Fair value adjustment on cash flow hedges | 0.7 | (0.9) |
(8.7) | 11.0 | |
| Current tax | ||
Fair value adjustment on investments in equity interests | 15.7 | – |
7.0 | 11.0 | |
| Tax relating to items charged in equity – deferred tax | ||
Effect of equity settled share-based payment charge | 0.1 | 0.4 |
| 2025 | 2024 | |
| £m | £m | |
Loss from operations before taxation | (363.9) | (289.1) |
Loss from operations before taxation multiplied by standard rate of corporation tax in the UK of 25% (2024: 25%) | (91.0) | (72.3) |
| Difference to total income tax charge due to effects of: | ||
Expenses not deductible for tax purposes | 2.0 | 1.4 |
Income not taxable for tax purposes | (2.9) | – |
Movement in unprovided deferred tax | 76.7 | 70.0 |
Net prior year deferred tax assets no longer recognised | 142.5 | 29.9 |
Adjustments in respect of prior periods | 0.1 | 1.7 |
Effect of change in deferred tax rate | – | 0.1 |
Difference in overseas tax rates | 0.1 | 0.1 |
Investments in equity instruments | 8.1 | 3.5 |
Other | (6.5) | – |
Total income tax charge | 129.1 | 34.4 |
| Assets | Assets | Liabilities | Liabilities | |
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Property, plant and equipment | (107.0) | (115.8) | – | – |
Intangible assets | – | – | 201.7 | 191.5 |
Employee benefits | (6.1) | (7.7) | – | – |
Provisions | – | (4.0) | – | – |
RDEC credit 1 | (39.8) | (33.3) | – | – |
RDEC deferred income 2 | (20.1) | (17.7) | – | – |
Losses and other deductions 3 | (28.3) | (150.7) | – | – |
Share-based payments | (0.9) | (1.4) | – | – |
Investments in equity interests 4 | – | – | 0.5 | 12.7 |
Deferred tax (assets)/liabilities | (202.2) | (330.6) | 202.2 | 204.2 |
Offset of tax liabilities/(assets) | 202.2 | 204.2 | (202.2) | (204.2) |
Total deferred tax assets | – | (126.4) | – | – |
| Net tax | ||||||
| recognised | Net tax | Net tax | ||||
| 1 January | in Income | recognised | recognised in | Other | 31 December | |
| Movement in deferred tax | 2025 | Statement | in OCI | equity | movement | 2025 |
| in 2025 | £m | £m | £m | £m | £m | £m |
Property, plant and equipment | (115.8) | 8.8 | – | – | – | (107.0) |
Intangible assets | 191.5 | 10.2 | – | – | – | 201.7 |
Employee benefits | (7.7) | 1.6 | – | – | – | (6.1) |
Provisions | (4.0) | 3.2 | 0.7 | – | 0.1 | – |
RDEC credit | (33.3) | – | – | – | (6.5) | (39.8) |
RDEC deferred income | (17.7) | (2.4) | – | – | – | (20.1) |
Losses and other deductions | (150.7) | 122.4 | – | – | – | (28.3) |
Share-based payments | (1.4) | 0.5 | – | 0.1 | (0.1) | (0.9) |
Investments in equity instruments | 12.7 | (2.8) | (9.4) | – | – | 0.5 |
(126.4) | 141.5 | (8.7) | 0.1 | (6.5) | – |
| Net tax | ||||||
| recognised | Net tax | Net tax | ||||
| 1 January | in Income | recognised | recognised in | Other | 31 December | |
| Movement in deferred tax | 2024 | Statement | in OCI | equity | movement | 2024 |
| in 2024 | £m | £m | £m | £m | £m | £m |
Property, plant and equipment | (108.5) | (7.3) | – | – | – | (115.8) |
Intangible assets | 182.9 | 8.6 | – | – | – | 191.5 |
Employee benefits | (12.7) | 2.5 | 2.5 | – | – | (7.7) |
Provisions | (10.4) | 7.9 | (0.9) | – | (0.6) | (4.0) |
RDEC credit | (23.5) | – | – | – | (9.8) | (33.3) |
RDEC deferred income | (13.8) | (3.9) | – | – | – | (17.7) |
Losses and other deductions | (168.3) | 17.8 | – | – | (0.2) | (150.7) |
Share-based payments | (2.0) | 0.1 | – | 0.4 | 0.1 | (1.4) |
Investments in equity instruments | – | 3.3 | 9.4 | – | – | 12.7 |
(156.3) | 29.0 | 11.0 | 0.4 | (10.5) | (126.4) |
Continuing and total operations | 2025 | 2024 |
| Basic earnings per ordinary share | ||
Loss available for equity holders (£m) | (493.2) | (323.5) |
Basic weighted average number of ordinary shares (million) | 982.4 | 832.4 |
Basic loss per ordinary share (pence) | (50.2p) | (38.9p) |
Continuing and total operations | 2025 | 2024 |
| Diluted earnings per ordinary share | ||
Loss available for equity holders (£m) | (493.2) | (323.5) |
Basic weighted average number of ordinary shares (million) | 982.4 | 832.4 |
Diluted loss per ordinary share (pence) | (50.2p) | (38.9p) |
| 2025 | 2024 | |
| Number | Number | |
| Diluted weighted average number of ordinary shares is calculated as: | ||
Basic weighted average number of ordinary shares (million) | 982.4 | 832.4 |
Adjustments for calculation of diluted earnings per share :1 | ||
Long-term incentive plans | – | – |
Issue of unexercised ordinary share warrants | – | – |
Weighted average number of diluted ordinary shares (million) | 982.4 | 832.4 |
| Capitalised | |||||||
| development | Dealer | Software | |||||
| Goodwill | Brands | Technology | cost | network | and other | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost | |||||||
Balance at 1 January 2024 | 85.4 | 297.6 | 352.0 | 2,114.4 | 15.4 | 79.4 | 2,944.2 |
Additions | – | – | 47.9 | 312.1 | – | 4.2 | 364.2 |
Balance at 31 December 2024 | 85.4 | 297.6 | 399.9 | 2,426.5 | 15.4 | 83.6 | 3,308.4 |
Balance at 1 January 2025 | 85.4 | 297.6 | 399.9 | 2,426.5 | 15.4 | 83.6 | 3,308.4 |
Additions | – | – | – | 226.5 | – | 2.8 | 229.3 |
Balance at 31 December 2025 | 85.4 | 297.6 | 399.9 | 2,653.0 | 15.4 | 86.4 | 3,537.7 |
| Amortisation | |||||||
Balance at 1 January 2024 | – | – | 21.6 | 1,266.0 | 12.3 | 66.7 | 1,366.6 |
Charge for the year | – | – | 35.4 | 238.1 | 0.8 | 8.4 | 282.7 |
Balance at 31 December 2024 | – | – | 57.0 | 1,504.1 | 13.1 | 75.1 | 1,649.3 |
Balance at 1 January 2025 | – | – | 57.0 | 1,504.1 | 13.1 | 75.1 | 1,649.3 |
Charge for the year | – | – | 24.4 | 171.9 | 0.8 | 3.8 | 200.9 |
Impairment (note 13) | – | – | – | 42.7 | – | – | 42.7 |
Balance at 31 December 2025 | – | – | 81.4 | 1,718.7 | 13.9 | 78.9 | 1,892.9 |
| Net book value | |||||||
At 1 January 2024 | 85.4 | 297.6 | 330.4 | 848.4 | 3.1 | 12.7 | 1,577.6 |
At 31 December 2024 | 85.4 | 297.6 | 342.9 | 922.4 | 2.3 | 8.5 | 1,659.1 |
At 1 January 2025 | 85.4 | 297.6 | 342.9 | 922.4 | 2.3 | 8.5 | 1,659.1 |
At 31 December 2025 | 85.4 | 297.6 | 318.5 | 934.3 | 1.5 | 7.5 | 1,644.8 |
| Freehold | Plant, machinery, | ||||
| land and | fixtures | Motor | |||
| buildings | Tooling | and fittings | vehicles | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
Balance at 1 January 2024 | 83.3 | 653.9 | 287.8 | 0.6 | 1,025.6 |
Additions | 4.8 | 52.6 | 18.8 | 0.1 | 76.3 |
Disposals | – | (0.2) | – | – | (0.2) |
Effect of movements in exchange rates | – | – | (0.1) | – | (0.1) |
Balance at 31 December 2024 | 88.1 | 706.3 | 306.5 | 0.7 | 1,101.6 |
Balance at 1 January 2025 | 88.1 | 706.3 | 306.5 | 0.7 | 1,101.6 |
Additions | 0.9 | 66.0 | 8.3 | – | 75.2 |
Disposals | – | (0.8) | – | – | (0.8) |
Effect of movements in exchange rates | (0.3) | – | – | – | (0.3) |
Balance at 31 December 2025 | 88.7 | 771.5 | 314.8 | 0.7 | 1,175.7 |
| Depreciation | |||||
Balance at 1 January 2024 | 38.7 | 491.2 | 141.9 | 0.1 | 671.9 |
Charge for the year | 4.5 | 55.1 | 18.9 | – | 78.5 |
Disposals | – | (0.1) | – | – | (0.1) |
Effect of movements in exchange rates | – | – | (0.1) | – | (0.1) |
Balance at 31 December 2024 | 43.2 | 546.2 | 160.7 | 0.1 | 750.2 |
Balance at 1 January 2025 | 43.2 | 546.2 | 160.7 | 0.1 | 750.2 |
Charge for the year | 4.2 | 52.7 | 18.0 | – | 74.9 |
Disposals | – | (0.7) | – | – | (0.7) |
Effect of movements in exchange rates | (0.2) | – | – | – | (0.2) |
Balance at 31 December 2025 | 47.2 | 598.2 | 178.7 | 0.1 | 824.2 |
| Net book value | |||||
At 1 January 2024 | 44.6 | 162.7 | 145.9 | 0.5 | 353.7 |
At 31 December 2024 | 44.9 | 160.1 | 145.8 | 0.6 | 351.4 |
At 1 January 2025 | 44.9 | 160.1 | 145.8 | 0.6 | 351.4 |
At 31 December 2025 | 41.5 | 173.3 | 136.1 | 0.6 | 351.5 |
| United Kingdom | Rest of Europe | The Americas | Asia Pacific | Total | |
| At 31 December 2025 | £m | £m | £m | £m | £m |
Freehold land and buildings | 36.8 | 1.8 | 2.9 | – | 41.5 |
Tooling | 78.8 | 91.9 | 1.6 | 1.0 | 173.3 |
Plant, machinery, fixtures and fittings, and motor vehicles | 132.6 | 3.9 | 0.2 | – | 136.7 |
248.2 | 97.6 | 4.7 | 1.0 | 351.5 |
| United Kingdom | Rest of Europe | The Americas | Asia Pacific | Total | |
| At 31 December 2025 | £m | £m | £m | £m | £m |
Freehold land and buildings | 40.3 | 1.7 | 4.5 | – | 46.5 |
Tooling | 91.0 | 64.1 | 0.6 | 0.3 | 156.0 |
Plant, machinery, fixtures and fittings, and motor vehicles | 146.0 | 2.6 | 0.3 | – | 148.9 |
277.3 | 68.4 | 5.4 | 0.3 | 351.4 |
| 2025 | 2024 | |
| Continuing and total operations | £m | £m |
| Investments – asset held for sale* | ||
As at 1 January | 50.9 | 18.2 |
Change in fair value | 25.1 | 51.4 |
Additions | 34.6 | – |
Disposals | (108.5) | (18.7) |
As at 31 December | 2.1 | 50.9 |
| Plant and | ||||
| Properties | machinery | IT equipment | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
Balance at 1 January 2024 | 92.2 | 11.0 | 2.1 | 105.3 |
Additions | 6.2 | – | 2.0 | 8.2 |
Modifications | 1.6 | – | – | 1.6 |
Disposals | (5.3) | – | (0.7) | (6.0) |
Effect of movements in exchange rates | (0.5) | – | – | (0.5) |
Balance at 31 December 2024 | 94.2 | 11.0 | 3.4 | 108.6 |
Balance at 1 January 2025 | 94.2 | 11.0 | 3.4 | 108.6 |
Additions | 1.0 | – | 0.9 | 1.9 |
Modifications | 3.8 | – | – | 3.8 |
Disposals | (2.2) | – | (1.4) | (3.6) |
Effect of movements in exchange rates | (1.0) | – | (0.1) | (1.1) |
Balance at 31 December 2025 | 95.8 | 11.0 | 2.8 | 109.6 |
| Depreciation | ||||
Balance at 1 January 2024 | 32.2 | 1.5 | 1.2 | 34.9 |
Charge for the year | 8.8 | 0.4 | 0.9 | 10.1 |
Disposals | (5.3) | – | (0.7) | (6.0) |
Effect of movements in exchange rates | (0.4) | 0.1 | – | (0.3) |
Balance at 31 December 2024 | 35.3 | 2.0 | 1.4 | 38.7 |
Balance at 1 January 2025 | 35.3 | 2.0 | 1.4 | 38.7 |
Charge for the year | 9.2 | 0.4 | 1.3 | 10.9 |
Disposals | (2.2) | – | (1.4) | (3.6) |
Effect of movements in exchange rates | (0.7) | – | – | (0.7) |
Balance at 31 December 2025 | 41.6 | 2.4 | 1.3 | 45.3 |
| Carrying value | ||||
At 1 January 2024 | 60.0 | 9.5 | 0.9 | 70.4 |
At 31 December 2024 | 58.9 | 9.0 | 2.0 | 69.9 |
At 1 January 2025 | 58.9 | 9.0 | 2.0 | 69.9 |
At 31 December 2025 | 54.2 | 8.6 | 1.5 | 64.3 |
| 2025 | 2024 | |
| £m | £m | |
Less than one year | 12.8 | 13.3 |
One to five years | 38.1 | 39.7 |
More than five years | 74.3 | 80.4 |
125.2 | 133.4 |
| 2025 | 2024 | |
| £m | £m | |
Less than one year | 12.4 | 9.4 |
One to five years | 32.2 | 28.2 |
More than five years | 47.2 | 59.0 |
91.8 | 96.6 | |
| Analysed as: | ||
Current | 12.4 | 9.4 |
Non-current | 79.4 | 87.2 |
91.8 | 96.6 |
Excluding | |||||||
impact of | |||||||
| Add back | Add back | IFRS 16 | |||||
| As reported | IFRS 16 | IFRS 16 | Less | Less | 31 | ||
| 31 December | interest | depreciation | amortisation | Less lease | IAS 17 | December | |
| 2025 | charge | charge | of legal fees | incentives | lease cost 2024 | ||
| £m | £m | £m | £m | £m | £m | £m | |
Revenue | 1,257.7 | – | – | – | – | – | 1,257.7 |
Cost of sales | (887.9) | – | – | – | – | – | (887.9) |
Gross profit | 369.8 | – | – | – | – | – | 369.8 |
Selling and distribution expenses | (108.6) | – | – | – | – | – | (108.6) |
Administrative and other operating expenses | (520.4) | – | 10.9 | (0.1) | 1.1 | (14.0) | (522.5) |
Operating loss | (259.2) | – | 10.9 | (0.1) | 1.1 | (14.0) | (261.3) |
Finance income | 65.9 | – | – | – | – | – | 65.9 |
Finance expense | (170.6) | 4.0 | – | – | – | – | (166.6) |
(Loss)/profit before tax | (363.9) | 4.0 | 10.9 | (0.1) | 1.1 | (14.0) | (362.0) |
Adjusted EBITDA (note 34) | 108.1 | – | – | (0.1) | 1.1 | (14.0) | 95.1 |
Excluding | |||||||
| Add back | Add back | impact of | |||||
| As reported | IFRS 16 | IFRS 16 | Less | Less | IFRS 16 | ||
| 31 December | interest | depreciation | amortisation | Less lease | IAS 17 | 31 December | |
| 2025 | charge | charge | of legal fees | incentives | lease cost 2024 | ||
| £m | £m | £m | £m | £m | £m | £m | |
Revenue | 1,583.9 | – | – | – | – | – | 1,583.9 |
Cost of sales | (1,000.0) | – | – | – | – | – | (1,000.0) |
Gross profit | 583.9 | – | – | – | – | – | 583.9 |
Selling and distribution expenses | (135.4) | – | – | – | – | – | (135.4) |
Administrative and other operating expenses | (548.0) | – | 10.1 | (0.1) | 1.1 | (13.7) | (550.6) |
Operating loss | (99.5) | – | 10.1 | (0.1) | 1.1 | (13.7) | (102.1) |
Finance income | 25.9 | – | – | – | – | – | 25.9 |
Finance expense | (215.5) | 4.2 | – | – | – | – | (211.3) |
(Loss)/profit before tax | (289.1) | 4.2 | 10.1 | (0.1) | 1.1 | (13.7) | (287.5) |
Adjusted EBITDA (note 34) | 271.0 | – | – | (0.1) | 1.1 | (13.7) | 258.3 |
| 2025 | 2024 | |
| £m | £m | |
Parts for resale, service parts and production stock | 169.6 | 132.2 |
Work in progress | 33.4 | 50.4 |
Finished vehicles | 74.7 | 120.4 |
277.7 | 303.0 |
| 2025 | 2024 | |
| £m | £m | |
| Amounts included in current assets | ||
Trade receivables | 109.9 | 125.5 |
Indirect taxation | 41.6 | 46.1 |
Prepayments | 35.2 | 27.6 |
Other receivables | 15.0 | 10.5 |
201.7 | 209.7 | |
| Amounts included in non-current assets | ||
Other receivables | 10.5 | 7.3 |
| 2025 | 2024 | |
| £m | £m | |
Cash and cash equivalents | 249.9 | 359.6 |
| 2025 | 2024 | |
| £m | £m | |
Forward currency contracts held at fair value | 1.6 | 1.0 |
Other derivative contracts | – | 23.2 |
Cash held not available in the short term | 1.4 | – |
3.0 | 24.2 | |
| Analysed as: | ||
Current | 3.0 | 1.0 |
Non-current | – | 23.2 |
3.0 | 24.2 |
| 2025 | 2024 | |
| £m | £m | |
Trade payables | 86.3 | 108.1 |
Inventory repurchase liability | 39.6 | 38.4 |
Customer deposits and advances | 99.5 | 96.8 |
Accruals and other payables | 387.8 | 388.8 |
Deferred income – tax relief | 22.2 | 14.3 |
Deferred income – service packages | 10.4 | 7.3 |
Deferred income – telematics | 1.9 | 1.1 |
Deferred income – other | 4.4 | 3.4 |
652.1 | 658.2 |
| Significant | ||||||
| Additional | financing | |||||
| amounts | Amounts | component for | Amounts | |||
| arising | recognised | which an | returned | At 31 | ||
| At 1 January | during the | within | interest charge | and other | December | |
| 2025 | period | revenue | is recognised | changes | 2025 | |
| £m | £m | £m | £m | £m | £m | |
Customer deposits and advances | 96.8 | 88.0 | (61.8) | 1.1 | (24.6) | 99.5 |
Deferred income – service packages | 20.7 | 22.6 | (7.5) | – | – | 35.8 |
Deferred income – telematics | 3.3 | 4.3 | (1.8) | – | – | 5.8 |
| Significant | ||||||
| Additional | financing | |||||
| amounts | Amounts | component for | Amounts | |||
| arising | recognised | which an | returned | At 31 | ||
| At 1 January | during the | within | interest charge | and other | December | |
| 2024 | period | revenue | is recognised | changes | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Customer deposits and advances | 272.1 | 55.2 | (197.9) | 3.7 | (36.3) | 96.8 |
Deferred income – service packages | 12.5 | 14.9 | (6.4) | – | (0.3) | 20.7 |
Deferred income – telematics | – | 3.6 | (0.3) | – | – | 3.3 |
| 2025 | 2024 | |
| £m | £m | |
Trade payables* | 22.3 | 77.3 |
Deferred income – tax relief | 59.3 | 57.8 |
Deferred income – service packages | 25.4 | 13.4 |
Deferred income – telematics | 3.9 | 2.2 |
Accrual related to future sponsorship payments (see note 20) | 23.2 | – |
Other payables | 0.8 | 0.8 |
134.9 | 151.5 |
| 2025 | 2024 | |
| £m | £m | |
Forward currency contracts held at fair value (see note 23) | 1.6 | 5.6 |
Other derivatives (see note 20) | – | 23.2 |
Derivative option over own shares (see note 23) | 0.8 | 5.0 |
2.4 | 33.8 | |
| Analysed as: | ||
Current | 2.4 | 10.6 |
Non-current | – | 23.2 |
2.4 | 33.8 |
As at 31 December 2025 | As at 31 December 2024 | |||||
| Expected | Gross carrying | Loss | Expected | Gross carrying | Loss | |
| loss rate | amount | allowance | loss rate | amount | allowance | |
| % | £m | £m | % | £m | £m | |
Current * | 101.1 | – * | 99.7 | – | ||
1 – 30 days past due * | 5.0 | – * | 7.5 | – | ||
31 – 60 days past due * | 1.7 | – * | 15.4 | – | ||
61+ days past due | 57.1% | 4.9 | 2.8 | 42.0% | 5.0 | 2.1 |
112.7 | 2.8 | 127.6 | 2.1 |
| 2025 | 2024 | |
| £m | £m | |
Opening loss allowance as at 1 January | 2.1 | 4.6 |
| Increase in loss allowance recognised in the Consolidated Income Statement – | ||
administrative and other operating expenses | 0.9 | 1.3 |
Receivables written off during the year as uncollectible | (0.1) | (3.7) |
Effect of foreign exchange | (0.1) | (0.1) |
At 31 December | 2.8 | 2.1 |
| 2025 | 2024 | |
| £m | £m | |
| Current | ||
Bank loans and overdrafts | 7.4 | – |
| Non-current | ||
Bank loans and overdrafts | 163.0 | 8.4 |
Senior Secured Notes | 1,329.8 | 1,378.9 |
Total borrowings | 1,500.2 | 1,387.3 |
| 2025 | 2024 | |
| £m | £m | |
Sterling | 719.6 | 561.1 |
US Dollar | 773.2 | 826.2 |
Chinese Renminbi | 7.4 | – |
Total borrowings | 1,500.2 | 1,387.3 |
| 2025 | 2024 | |
| £m | £m | |
| Fixed rate instruments | ||
Financial liabilities | 1,329.8 | 1,378.9 |
| Variable rate instruments | ||
Financial liabilities | 170.4 | 8.4 |
| Effect on loss | Effect on loss | ||
| Increase/ | after tax | after tax | |
| (decrease) in | 2025 | 2024 | |
| interest rate | £m | £m | |
SONIA | 3.00% | (3.7) | (0.2) |
SONIA | (3.00)% | 3.7 | 0.2 |
Chinese Benchmark Rates | 3.00% | (0.2) | – |
Chinese Benchmark Rates | (3.00)% | 0.2 | – |
| Chinese | ||||||
| Euros | US dollars | renminbi | Japanese yen | Other | Total | |
| At 31 December 2025 | £m | £m | £m | £m | £m | £m |
| Financial assets | ||||||
| Trade and other receivables (excluding | ||||||
prepayments) | 33.6 | 24.6 | 10.2 | 37.7 | 17.8 | 123.9 |
Foreign currency contracts | – | 0.5 | – | 1.1 | – | 1.6 |
Cash balances | 8.8 | 103.6 | 12.1 | 4.2 | 2.6 | 131.3 |
42.4 | 128.7 | 22.3 | 43.0 | 20.4 | 256.8 | |
| Financial liabilities | ||||||
Trade and other payables | (93.4) | (129.9) | (57.4) | (11.4) | (5.3) | (297.4) |
Lease liabilities | (0.7) | (5.5) | (0.8) | (1.3) | – | (8.3) |
Customer deposits and advances | (21.8) | (45.6) | (5.8) | (2.9) | (7.4) | (83.5) |
Foreign currency contracts | (1.5) | – | – | – | – | (1.5) |
(117.4) | (181.0) | (64.0) | (15.6) | (12.7) | (390.7) | |
Net balance sheet exposure | (75.0) | (52.3) | (41.7) | 27.4 | 7.7 | (133.9) |
| Chinese | ||||||
| Euros | US dollars | renminbi | Japanese yen | Other | Total | |
| At 31 December 2024 | £m | £m | £m | £m | £m | £m |
| Financial assets | ||||||
Trade and other receivables | 80.6 | 15.4 | 7.8 | 26.0 | 11.6 | 141.4 |
Foreign currency contracts | – | – | – | 1.0 | – | 1.0 |
Cash balances | 38.9 | 113.4 | 14.7 | 9.9 | 6.9 | 183.8 |
119.5 | 128.8 | 22.5 | 36.9 | 18.5 | 326.2 | |
| Financial liabilities | ||||||
Trade and other payables | (183.1) | (133.8) | (5.8) | (10.6) | (2.0) | (335.3) |
Lease liabilities | (1.2) | (6.8) | – | (2.3) | – | (10.3) |
Customer deposits and advances | (23.3) | (38.1) | (4.2) | (5.6) | (4.9) | (76.1) |
Foreign currency contracts | (1.7) | (3.9) | – | – | – | (5.6) |
(209.3) | (182.6) | (10.0) | (18.5) | (6.9) | (427.3) | |
Net balance sheet exposure | (89.8) | (53.8) | 12.5 | 18.4 | 11.6 | (101.1) |
| Average rate | Average rate | Closing rate | Closing rate | |
| 2025 | 2024 | 2025 | 2024 | |
Euro | 1.18 | 1.18 | 1.15 | 1.21 |
Chinese renminbi | 9.48 | 9.19 | 9.40 | 9.14 |
US dollar | 1.31 | 1.29 | 1.34 | 1.25 |
Japanese yen | 196.65 | 191.53 | 210.70 | 196.83 |
| Effect on result | Effect on result | ||
| (Increase)/ | after tax | after tax | |
| decrease in | 2025 | 2024 | |
| interest rate | £m | £m | |
US dollar | (5.00%) | (7.8) | (9.6) |
US dollar | 5.00% | 7.1 | 8.7 |
Euro | (5.00%) | 8.5 | 10.8 |
Euro | 5.00% | (9.4) | (11.9) |
Chinese renminbi | (5.00%) | 0.3 | (1.5) |
Chinese renminbi | 5.00% | (0.4) | 1.7 |
Japanese yen | (5.00%) | (1.9) | (4.1) |
Japanese yen | 5.00% | 2.1 | 4.5 |
As at 31 December 2025 | As at 31 December 2024 | |||||
| Change in fair | Change in fair | |||||
| value used for | value used for | |||||
| Notional | Carrying | measuring | Notional | Carrying | measuring | |
| value | value | ineffectiveness | value | value | ineffectiveness | |
| £m | £m | £m | £m | £m | £m | |
| Foreign exchange forward contracts – | ||||||
other financial assets | 48.3 | 1.6 | 1.6 | 32.8 | 1.0 | 1.0 |
| Foreign exchange forward contracts – | ||||||
other financial liabilities | 86.4 | (1.5) | (1.5) | 244.7 | (5.6) | (5.6) |
| Foreign exchange forward contracts – | ||||||
inventory | 13.1 | 0.1 | (2.1) | 54.9 | 2.2 | 2.2 |
| Tax on fair value movements | ||||||
recognised in OCI | – | (0.2) | 0.5 | – | 0.5 | 0.5 |
As at 31 December 2025 | As at 31 December 2024 | |||
| Cash flow | Cost of | Cash flow | Cost of | |
| hedge | hedging | hedge | hedging | |
| reserve | reserve | reserve | reserve | |
| £m | £m | £m | £m | |
Foreign exchange forward contracts | 1.2 | (1.1) | (0.5) | (1.9) |
Tax on fair value movements recognised in OCI | (0.3) | 0.2 | 0.1 | 0.4 |
| Ineffectiveness | Amount | |||||
| Total | recognised | reclassified | ||||
| hedging | in the | Fair value | from OCI to the | |||
| gain/(loss) | Consolidated | movement on | Consolidated | |||
| recognised | Income | Income | cash flow | Income | Income | |
| in OCI | Statement | Statement | hedges | Statement | Statement | |
| Year ended 31 December 2025 | £m | £m | line item | £m | £m | line item |
Foreign exchange forward contracts | 2.6 | – | Cost of sales | 14.4 | (11.8) | Cost of sales |
| Tax on fair value movements | ||||||
recognised in OCI | (0.7) | – | Cost of sales | (3.6) | 2.9 | Cost of sales |
| Y | ||||||
| Contractual | ||||||
| Less than 3 | 3 to 12 | 1 to 5 | Cash Flows | |||
| On demand | months | months | years | >5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| Non-derivative financial liabilities | ||||||
Bank loans and overdrafts | – | – | 7.5 | 166.7 | – | 174.2 |
Senior Secured Notes | – | – | 136.7 | 1,675.2 | – | 1,811.9 |
Trade and other payables | – | 406.2 | 78.1 | 36.1 | 24.0 | 544.4 |
Refundable customer deposits and advances | 62.8 | – | – | – | – | 62.8 |
| Derivative financial liabilities | ||||||
Forward exchange contracts | – | 0.9 | 0.6 | – | – | 1.5 |
62.8 | 407.1 | 222.9 | 1,878.0 | 24.0 | 2,594.8 |
| Contractual | ||||||
| Less than 3 | 3 to 12 | 1 to 5 | Cash Flows | |||
| On demand | months | months | years | >5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| Non-derivative financial liabilities | ||||||
Bank loans and overdrafts | – | – | – | 10.2 | – | 10.2 |
Senior Secured Notes | – | – | 141.5 | 1,890.1 | – | 2,031.6 |
Trade and other payables | – | 377.6 | 104.3 | 77.4 | 0.8 | 560.1 |
Refundable customer deposits and advances | 82.1 | – | – | – | – | 82.1 |
| Derivative financial liabilities | ||||||
Forward exchange contracts | – | 0.9 | 4.7 | – | – | 5.6 |
82.1 | 378.5 | 250.5 | 1,977.7 | 0.8 | 2,689.6 |
As at 31 December 2025 | As at 31 December 2024 | |||||
| Notional value | Book value | Fair value | Notional value | Book value | Fair value | |
| £m | £m | £m | £m | £m | £m | |
| Included in assets | ||||||
| Level 1 | ||||||
Cash held not available in the short-term | 1.4 | 1.1 | 1.4 | – | 1.0 | 1.0 |
| Level 2 | ||||||
Forward foreign exchange contracts | – | 1.6 | 1.6 | – | 1.0 | 1.0 |
Investments – Assets held for sale | – | 2.1 | 2.1 | – | 50.9 | 50.9 |
Other derivative contracts | – | – | – | – | 23.2 | 23.2 |
1.4 | 5.1 | 5.1 | – | 75.1 | 75.1 | |
| Included in liabilities | ||||||
| Level 1 | ||||||
$1,050.0, 10% US dollar Notes | 780.9 | 773.2 | 726.2 | 837.7 | 826.2 | 820.0 |
£465.0m 10.375% GBP Notes | 464.7 | 460.3 | 426.1 | 464.6 | 458.0 | 458.4 |
£100.0m 10.375% GBP Notes* | 97.7 | 96.3 | 91.2 | 96.6 | 94.7 | 97.6 |
| Level 2 | ||||||
Forward exchange contracts | – | 1.5 | 1.5 | – | 5.6 | 5.6 |
Derivative option over own shares | 33.1 | 0.8 | 0.8 | 33.1 | 5.0 | 5.0 |
Other derivative contract | – | – | – | – | 23.2 | 23.2 |
1,376.4 | 1,332.1 | 1,245.8 | 1,432.0 | 1,412.7 | 1,409.8 |
| 2025 | 2024 | |
| £m | £m | |
Cash and cash equivalents | 249.9 | 359.6 |
Cash held not available for use in the short term | 1.4 | – |
Inventory repurchase arrangement | (39.6) | (38.4) |
Lease liabilities – current | (12.4) | (9.4) |
Lease liabilities – non-current | (79.4) | (87.2) |
Loans and other borrowings – current | (7.4) | – |
Loans and other borrowings – non-current | (1,492.8) | (1,387.3) |
Net debt | (1,380.3) | (1,162.7) |
| Movement in net debt | ||
Net decrease in cash and cash equivalents | (109.7) | (32.8) |
| Add back cash flows in respect of other components of net debt: | ||
New borrowings | (161.1) | (1,394.6) |
Proceeds from inventory repurchase arrangement | (37.8) | (75.4) |
Movement in cash not available for short-term use | 1.4 | – |
Repayment of existing borrowings | – | 1,084.9 |
Repayment of inventory repurchase arrangement | 40.0 | 80.0 |
Lease liability payments | 10.0 | 9.5 |
Transaction fees | 1.6 | 24.3 |
Increase in net debt arising from cash flows | (255.6) | (304.1) |
| Non-cash movements: | ||
Foreign exchange gain/(loss) on secured loan | 57.0 | (14.1) |
Interest added to debt | (3.4) | (4.6) |
Unpaid transaction fees | (1.6) | 1.7 |
Borrowing fee amortisation | (8.5) | (18.5) |
Lease liability interest charge | (4.0) | (4.2) |
Lease modifications | (3.8) | (1.6) |
New leases | (1.8) | (7.7) |
Foreign exchange gain and other movements | 4.1 | 4.7 |
Increase in net debt | (217.6) | (348.4) |
Net debt at beginning of the year | (1,162.7) | (814.3) |
Net debt at the end of the year | (1,380.3) | (1,162.7) |
| 2025 | 2024 | |||
| £m | £m | |||
Warranty | Restructuring | Total | Warranty/Total | |
At the beginning of the year | 46.8 | – | 46.8 | 43.9 |
Charge for the year | 71.2 | 18.7 | 89.9 | 37.5 |
Utilisation | (64.2) | (5.2) | (69.4) | (34.2) |
Effect of movements in exchange rates | 1.2 | – | 1.2 | (0.4) |
At the end of the year | 55.0 | 13.5 | 68.5 | 46.8 |
| Analysed as: | ||||
Current | 25.1 | 13.5 | 38.6 | 19.7 |
Non-current | 29.9 | – | 29.9 | 27.1 |
55.0 | 13.5 | 68.5 | 46.8 |
| 31 December | 31 December | |
| £m | £m | |
Discount rate | 5.75% | 5.65% |
Rate of increase in salaries | N/A | N/A |
Rate of revaluation in deferment | 2.35% | 2.55% |
Rate of increase in pensions in payment attracting Limited Price Indexation | 2.75% | 2.95% |
Expected return on scheme assets | 5.75% | 5.65% |
RPI Inflation assumption | 2.75% | 3.00% |
CPI Inflation assumption | 2.35% | 2.55% |
Future | Current | Future | Current | |
| Currently | Currently | Currently | Currently | |
| aged 45 | aged 65 | aged 45 | aged 65 | |
| Projected life expectancy at age 65 | 2025 | 2025 | 2024 | 2024 |
Male | 23.1 | 21.8 | 22.8 | 21.5 |
Female | 25.6 | 24.2 | 25.5 | 24.0 |
| Year | |
Average duration of the liabilities in years as at 31 December 2025 | 16 |
Average duration of the liabilities in years as at 31 December 2024 | 17 |
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Quoted | Unquoted | Total | Quoted | Unquoted | Total | |
| £m | £m | £m | £m | £m | £m | |
| Asset class | ||||||
Overseas equities | 19.8 | – | 19.8 | 10.3 | – | 10.3 |
Private debt | – | 13.2 | 13.2 | – | 20.8 | 20.8 |
Asset-Backed Securities | – | 23.2 | 23.2 | 10.3 | – | 10.3 |
Liability driven investment | 57.6 | 33.8 | 91.4 | 86.0 | 15.7 | 101.7 |
Credit | 18.7 | – | 18.7 | – | – | – |
Cash | 26.8 | – | 26.8 | 44.8 | – | 44.8 |
Insurance policies | 4.1 | – | 4.1 | 4.2 | – | 4.2 |
Total | 127.0 | 70.2 | 197.2 | 155.6 | 36.5 | 192.1 |
| 2025 | 2024 | |
| £m | £m | |
Total fair value of scheme assets | 197.2 | 192.1 |
Present value of funded obligations | (185.1) | (185.9) |
Funded status at the end of the year | 12.1 | 6.2 |
Adjustment to reflect minimum funding requirements | (34.2) | (34.9) |
Liability recognised in the Consolidated Statement of Financial Position | (22.1) | (28.7) |
| 2025 | 2024 | |
| £m | £m | |
| Amounts charged to operating loss: | ||
Current service cost | – | – |
Past service cost | – | – |
– | – | |
| Amounts charged to finance expense: | ||
Net interest expense on the net Defined Benefit liability | 0.6 | 0.1 |
Interest expense on the adjustment to reflect minimum funding requirements | (2.0) | (2.1) |
Total expense recognised in the Consolidated Income Statement | (1.4) | (2.0) |
| 2025 | 2024 | |
| £m | £m | |
At the beginning of the year | (185.9) | (215.9) |
Current service cost | – | – |
Past service cost | – | – |
Interest cost | (10.3) | (10.0) |
Experience (losses)/gains | (1.7) | 7.4 |
Actuarial gains arising from changes in financial assumptions | 7.5 | 28.7 |
Distributions | 6.6 | 6.3 |
Actuarial losses arising from changes in demographic assumptions | (1.3) | (2.4) |
Obligation at the end of the year | (185.1) | (185.9) |
| 2025 | 2024 | |
| £m | £m | |
At the beginning of the year | 192.1 | 212.8 |
Interest on assets | 10.9 | 10.1 |
Employer contributions | 8.0 | 12.1 |
Return on scheme assets excluding interest income | (7.2) | (36.6) |
Distributions | (6.6) | (6.3) |
Fair value at the end of the year | 197.2 | 192.1 |
| 2025 | 2024 | |
| £m | £m | |
Actual return on scheme assets | 3.7 | (26.5) |
| 2025 | 2024 | |
| £m | £m | |
Liability at the beginning of the year | (28.7) | (49.0) |
Net expense recognised in the Consolidated Income Statement | (1.4) | (2.0) |
Employer contributions | 8.0 | 12.1 |
Gain recognised in Other Comprehensive Income | – | 10.2 |
Liability recognised in the Consolidated Statement of Financial Position at the end of the year | (22.1) | (28.7) |
| 2025 | 2024 | |
| £m | £m | |
Return on scheme assets excluding interest income | (7.2) | (36.6) |
Experience (losses)/gains arising on funded obligations | (1.7) | 7.4 |
Gains arising due to changes in financial assumptions underlying the present value of funded obligations | 7.5 | 28.7 |
Gains arising as a result of the adjustment made to reflect minimum funding requirements | 2.7 | 13.1 |
Losses arising due to changes in demographic assumptions | (1.3) | (2.4) |
Amount recognised in Other Comprehensive Income | – | 10.2 |
| Present value | Present value | ||
| of benefit | of benefit | ||
| obligations at | obligations at | ||
| Change in | 31 December 2025 | 31 December 2024 | |
| assumption | £m | £m | |
Discount rate | Decrease by 1% | 217.8 | 220.3 |
Rate of inflation* | Increase by 0.25% | 190.0 | 190.9 |
Life expectancy increased by approximately 1 year | Increase by one year | 190.7 | 191.5 |
| 2025 | 2024 | |
| £m | £m | |
| Expected future benefit payments | ||
Year 1 (2026/2025) | 8.0 | 9.9 |
Year 2 (2027/2026) | 8.2 | 10.2 |
Year 3 (2028/2027) | 8.5 | 10.5 |
Year 4 (2029/2028) | 8.7 | 10.8 |
Year 5 (2030/2029) | 8.9 | 11.1 |
Years 6 to 10 (2031 to 2035/2030 to 2034) | 47.8 | 59.6 |
2025 | 2024 | |
Present value of the scheme liabilities (£m) | (185.1) | (185.9) |
Fair value of the scheme assets (£m) | 197.2 | 192.1 |
Surplus in the scheme before adjusting to reflect minimum funding requirements (£m) | 12.1 | 6.2 |
Experience losses on scheme assets excluding interest income (£m) | (7.2) | (36.6) |
Percentage of scheme assets | (3.7)% | (19.1)% |
Return on scheme liabilities (£m) | (1.7) | 7.4 |
Percentage of the present value of the scheme liabilities | 0.9% | (4.0)% |
Total amount recognised in Other Comprehensive Income (£m) | – | 10.2 |
Percentage of the present value of the scheme liabilities | 0.0% | (5.5)% |
| Capital | ||||||
| Nominal | Share | Share | Merger | redemption | ||
| Number of | value | capital | premium | reserve | reserve | |
| Allotted, called up and fully paid | shares | £ | £m | £m | £m | £m |
Opening balance at 1 January 2024 | 823,663,785 | 82.4 | 2,094.5 | 143.9 | 9.3 | |
| Issuance of shares as part of vested | ||||||
long-term incentive plans 1 | 78,050 | 0.1 | 0.0 | – | – | – |
Issuance of shares to SIP 2 | 1,283,696 | 0.1 | 0.1 | – | – | – |
Non-pre-emptive Placing 3 | 111,249,416 | 0.1 | 11.1 | 98.1 | – | – |
| Balance as at 31 December 2024 | ||||||
and 1 January 2025 | 936,274,947 | 93.6 | 2,192.6 | 143.9 | 9.3 | |
Non-pre-emptive Placing 4 | 75,000,000 | 0.1 | 7.5 | – | 43.7 | – |
Issuance of shares to SIP 5 | 1,186,749 | 0.1 | 0.1 | – | – | – |
Closing balance at 31 December 2025 | 1,012,461,696 | 101.2 | 2,192.6 | 187.6 | 9.3 |
| Loans and | £565m | ||||||
| Loans and | other | $1,050m | 10.375% | ||||
| Inventory | other | borrowings | 10% Senior | Senior | |||
| repurchase | borrowings | – China bank | Lease | Secured | Secured | ||
| arrangement | – RCF | loans | Liabilities | Notes | Notes | Total | |
| Liabilities | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2025 | 38.4 | 8.4 | – | 96.6 | 826.2 | 552.7 | 1,522.3 |
| Changes from financing cash flows | |||||||
Interest paid 1 | – | (5.4) | (0.1) | (4.0) | (79.7) | (57.7) | (146.9) |
Principal lease payment | – | – | – | (10.0) | – | – | (10.0) |
Proceeds from new borrowings | – | 154.0 | 7.1 | – | – | – | 161.1 |
Inventory repurchase repayment | (40.0) | – | – | – | – | – | (40.0) |
Inventory repurchase drawdown | 37.8 | – | – | – | – | – | 37.8 |
Total changes from financing cash flows | (2.2) | 148.6 | 7.0 | (14.0) | (79.7) | (57.7) | 2.0 |
Effect of changes in exchange rates | – | – | 0.3 | (0.5) | (57.0) | – | (57.2) |
New leases under IFRS 16 | – | – | – | 1.9 | – | – | 1.9 |
Modifications to existing leases | – | – | – | 3.8 | – | – | 3.8 |
Interest expense 2 | 3.4 | 5.7 | 0.1 | 4.0 | 82.7 | 62.6 | 158.5 |
Movement in accrued interest | – | 0.3 | – | – | 1.0 | (1.0) | 0.3 |
Balance at 31 December 2025 | 39.6 | 163.0 | 7.4 | 91.8 | 773.2 | 556.6 | 1,631.6 |
| £565m | |||||||
| Other | $1,184.0m | $1,050m | 10.375% | ||||
| borrowings | 10.5% | $335m 15% | 10% Senior | Senior | |||
| and inventory | Lease | First Lien | Second Lien | Secured | Secured | ||
| arrangements | Liabilities | Notes | Notes | Notes | Notes | Total | |
| Liabilities | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2024 | 129.1 | 97.3 | 890.0 | 90.3 | – | – | 1,206.7 |
| Changes from financing cash flows | |||||||
Interest paid | (6.2) | (4.2) | (36.6) | (3.3) | (45.0) | (26.7) | (122.0) |
Principal lease payment | – | (9.5) | – | – | – | – | (9.5) |
Proceeds from new borrowings | 10.0 | – | – | – | 823.6 | 561.0 | 1,394.6 |
Repayment of existing borrowings | (90.0) | – | (897.2) | (97.7) | – | – | (1,084.9) |
| Premium paid on the early redemption | |||||||
of Senior Secured Notes | – | – | (28.1) | (7.6) | – | – | (35.7) |
Inventory repurchase repayment | (80.0) | – | – | – | – | – | (80.0) |
Inventory repurchase drawdown | 75.4 | – | – | – | – | – | 75.4 |
Total changes from financing cash flows | (90.8) | (13.7) | (961.9) | (108.6) | 778.6 | 534.3 | 137.9 |
Effect of changes in exchange rates | – | (0.5) | – | – | 14.1 | – | 13.6 |
New leases under IFRS 16 | – | 7.7 | – | – | – | – | 7.7 |
Modifications to existing leases | – | 1.6 | – | – | – | – | 1.6 |
Interest expense | 15.3 | 4.2 | 56.2 | 16.9 | 61.6 | 37.1 | 191.3 |
Movement in accrued interest | (0.6) | – | 15.7 | 1.4 | (14.0) | (8.8) | (6.3) |
Transaction costs incurred | (2.0) | – | – | – | (14.1) | (9.9) | (26.0) |
| Financing expense in the Consolidated | |||||||
Income Statement classified as operating cash flow | (4.2) | – | – | – | – | – | (4.2) |
Balance at 31 December 2024 | 46.8 | 96.6 | – | – | 826.2 | 552.7 | 1,522.3 |
| 2025 grant | 2024 grant | 2023 grant | ||||||
of | 2025 | LTIP | of 2024 | LTIP | of | 2023 | LTIP | |
Aggregate fair value at measurement date (£m) | 7.0 | 17.4 | 18.6 | |||||
Exercise price (p) | £nil | £nil | £nil | |||||
Expected volatility (%) | 59.7% | 65.0% | 70.0% | |||||
Dividend yield (%) | N/A | N/A | N/A | |||||
Risk free interest rate (%) | 3.9% | 4.34% | 4.25% |
| 2025 | 2024 | |
| Number | Number | |
Options outstanding at 1 January | 22,027,748 | 12,684,126 |
Granted | 17,105,580 | 16,855,644 |
Forfeited | (5,941,343) | (3,898,537) |
Lapsed due to non-attainment of conditions | (620,536) | (3,603,841) |
Exercised | (57,246) | (9,644) |
Options outstanding at 31 December | 32,514,203 | 22,027,748 |
| 2025 | 2024 | |
| Number | Number | |
Awards/options outstanding at 1 January | 2,341,695 | 1,024,416 |
Granted | 1,407,234 | 1,366,745 |
Forfeited | (116,338) | (49,466) |
Exercised | (105,008) | – |
Awards/options outstanding at 31 December | 3,527,583 | 2,341,695 |
| 2025 | 2024 | ||
| £m | £m | ||
2025 | LTIP share option charge | 0.8 | – |
2024 | LTIP share option (credit)/charge | (0.7) | 2.8 |
2023 | LTIP share option (credit)/charge | (2.5) | 2.8 |
2022 | LTIP share option credit | – | (1.9) |
2021 | LTIP share option charge | – | 0.1 |
Employee Share Incentive Plan charge | 1.5 | 1.0 | |
(0.9) | 4.8 |
| Proportion | |||
| of voting | |||
Subsidiary undertakings | Holding | rights | Nature of business |
Aston Martin Holdings (UK) Limited* | Ordinary | 100% | Dormant company |
Aston Martin Capital Holdings Limited**◊ | Ordinary | 100% | Financing company holding the Senior Secured Notes |
Aston Martin Investments Limited** | Ordinary | 100% | Holding company |
Aston Martin Capital Limited**◊ | Ordinary | 100% | Dormant company – financing company that held Senior |
| Secured Notes that were repaid in 2017 | |||
Aston Martin Lagonda Group Limited** | Ordinary | 100% | Holding company |
Aston Martin Lagonda of North America Incorporated**^ | Ordinary | 100% | Luxury sports car distributor |
Lagonda Properties Limited** | Ordinary | 100% | Dormant company |
Aston Martin Lagonda Pension Trustees Limited** | Ordinary | 100% | Trustee of the Aston Martin Lagonda Limited Pension |
| Scheme | |||
Aston Martin Lagonda Limited** | Ordinary | 100% | Manufacture and sale of luxury sports cars, the sale of |
| parts, brand licensing and motorsport activities | |||
AM Brands Limited**◊ | Ordinary | 100% | Non-trading company |
Aston Martin Lagonda of Europe GmbH**> | Ordinary | 100% | Provision of engineering and sales and marketing services |
AML Overseas Services Limited** | Ordinary | 100% | Dormant company |
Aston Martin Lagonda (China) Automobile Distribution Co., Ltd**√ | Ordinary | 100% | Luxury sports car distributor |
AM Nurburgring Racing Limited** | Ordinary | 100% | Dormant company |
Aston Martin Japan GK**<< | Ordinary | 100% | Operator of the sales office in Japan and certain other |
| countries in the Asia Pacific region | |||
Aston Martin Lagonda – Asia Pacific PTE Limited**>> | Ordinary | 100% | Operator of the sales function in Singapore and certain |
| other countries in the Asia Pacific region | |||
Aston Martin Works Limited** | Ordinary | 50%*** | Sale, servicing and restoration of Aston Martin cars |
| Aston Martin | Aston Martin | |||
| Works Limited | AMWS Limited | Works Limited | AMWS Limited | |
| 2025 | 2025 | 2024 | 2024 | |
| Projected life expectancy at age 65 | £m | £m | £m | £m |
Total assets | 29.9 | – | 28.6 | – |
Total liabilities | (4.3) | – | (3.5) | – |
Net assets | 25.6 | – | 25.1 | – |
Revenue | 43.8 | – | 33.8 | – |
Profit/(loss) before tax | 0.5 | – | 0.5 | (0.6) |
Group’s share of profit/(loss) | 0.2 | – | 0.3 | (0.3) |
Aston Martin Holdings (UK) Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England |
Aston Martin Capital Holdings Limited | 28 Esplanade, St Helier, JE2 3QA, Jersey |
Aston Martin Investments Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England |
Aston Martin Capital Limited | 28 Esplanade, St Helier, JE2 3QA, Jersey |
Aston Martin Lagonda Group Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England |
| Floor 22, 11 West 42nd Street, New York, NY, 10036-8002, United States of | |
| Aston Martin Lagonda of North America Incorporated | America |
Lagonda Properties Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England |
Aston Martin Lagonda Pension Trustees Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England |
Aston Martin Lagonda Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England |
AM Brands Limited | 28 Esplanade, St Helier, JE2 3QA, Jersey |
Aston Martin Lagonda of Europe GmbH | Gottlieb-Daimler-Strasse 30, 53520 Meuspath, Germany |
AML Overseas Services Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England |
| Unit 2907-2908, Raffles City Office Tower, No. 268 Xi Zang Middle Road, | |
| Aston Martin Lagonda (China) Automobile Distribution Co., Ltd | Huangpu District, Shanghai, China 200001 |
AM Nurburgring Racing Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England |
Aston Martin Japan GK | 1-2-3 Kita-Aoyama, Minato-ku, Tokyo 107-0061, Japan |
| Baker & McKenzie Singapore – 38 Beach Road, #23-11, South Beach Tower, | |
| Aston Martin Lagonda – Asia Pacific PTE Limited | Singapore 189767 |
Aston Martin Works Limited | Banbury Road, Gaydon, Warwickshire, CV35 0DB, England |
| 2025 | 2024 | |
| £m | £m | |
Loss before tax | (363.9) | (289.1) |
Adjusting operating expenses (note 5) | 70.0 | 16.7 |
Adjusting finance income (notes 5, 7) | (4.2) | (18.8) |
Adjusting finance expense (notes 5, 8) | – | 35.7 |
Adjusted loss before tax (EBT) | (298.1) | (255.5) |
Adjusted finance income (note 7) | (61.7) | (7.1) |
Adjusted finance expense (note 8) | 170.6 | 179.8 |
Adjusted operating loss (EBIT) | (189.2) | (82.8) |
Adjusted operating margin | (15.0%) | (5.2%) |
Reported depreciation | 88.9 | 84.4 |
Adjusted reported amortisation | 208.3 | 269.3 |
Loss on sale/scrap of property, plant and equipment | 0.1 | 0.1 |
Adjusted EBITDA | 108.1 | 271.0 |
Adjusted EBITDA margin | 8.6% | 17.1% |
| 2025 | 2024 | |
| £m | £m | |
| Adjusted earnings per ordinary share | ||
Loss available for equity holders (£m) | (493.2) | (323.5) |
| Adjusting items (note 5) | ||
Adjusting items before tax (£m) | 65.8 | 33.6 |
Tax on adjusting items (£m) | – | – |
Adjusted loss (£m) | (427.4) | (289.9) |
Basic weighted average number of ordinary shares (million) | 982.4 | 832.4 |
Adjusted loss per ordinary share (pence) | (43.5p) | (34.8p) |
| Adjusted diluted earnings per ordinary share | ||
Adjusted loss (£m) | (427.4) | (289.9) |
Diluted weighted average number of ordinary shares (million) | 982.4 | 832.4 |
Adjusted diluted loss per ordinary share (pence) | (43.5p) | (34.8p) |
| 2025 | 2024 | |
| £m | £m | |
Opening cash and cash equivalents | 359.6 | 392.4 |
Cash inflow from operating activities | 74.1 | 123.9 |
Cash outflow from investing activities | (227.7) | (374.8) |
Cash inflow from financing activities | 48.8 | 215.8 |
Effect of exchange rates on cash and cash equivalents | (4.9) | 2.3 |
Cash and cash equivalents at 31 December | 249.9 | 359.6 |
Borrowings | (1,500.2) | (1,387.3) |
Inventory repurchase arrangement | (39.6) | (38.4) |
Lease liabilities | (91.8) | (96.6) |
Cash held not available for short-term use | 1.4 | – |
Net debt | (1,380.3) | (1,162.7) |
Adjusted EBITDA | 108.1 | 271.0 |
Adjusted leverage | 12.8x | 4.3x |
| 2025 | 2024 | |
| £m | £m | |
Net cash inflow from operating activities | 74.1 | 123.9 |
Cash used in investing activities (excluding interest received and cash generated from disposal of investments) | (341.0) | (400.6) |
Interest paid less interest received | (143.0) | (114.9) |
Free cash flow | (409.9) | (391.6) |