| 2025 | 2024 | ||
| Notes | £m | £m | |
Revenue | 5 | | |
Direct costs | ( | ( | |
Net revenue | | | |
Personnel costs | 6 | ( | ( |
Other operating expenses | 6 | ( | ( |
Acquisition, restructuring and other one-off expenses | 6 | ( | ( |
| Depreciation, amortisation, loss on disposal | 6 | ( | ( |
| andimpairment | |||
Share of profit of joint venture and associates | 14 | ||
Total operating expenses | ( | ( | |
Operating profit/(loss) | | ( | |
Adjusted operating profit | | | |
Adjusting items 1 | ( | ( | |
Operating profit/(loss) | | ( | |
Finance income | 7 | | |
Finance costs | 7 | ( | ( |
Net finance costs | ( | ( | |
Loss on the net monetary position | ( | ( | |
Loss before income tax | ( | ( | |
Income tax (expense)/credit 2 | 8 | ( | |
Loss for the year | ( | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Attributable to owners of the Company | ( | ( | |
Attributable to non-controlling interests | |||
( | ( | ||
| Loss per share is attributable to the ordinary equity | |||
| holders of the Company | |||
Basic loss per share (pence) | 9 | ( | ( |
Diluted loss per share (pence) | 9 | ( | ( |
| 2025 | 2024 | |
| £m | £m | |
Loss for the year | ( | ( |
| Other comprehensive expense | ||
| Items that may be reclassified to profit or loss | ||
Foreign operations – foreign currency translation differences | ( | ( |
Other comprehensive expense | ( | ( |
Total comprehensive expense for the year | ( | ( |
Attributable to owners of the Company | ( | ( |
Attributable to non-controlling interests | | |
( | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Assets | |||
Goodwill | 10 | | |
Intangible assets | 11 | | |
Right-of-use assets | 12 | ||
Property, plant and equipment | 13 | | |
Interest in joint ventures and associates | 14 | | |
Deferred tax assets | 15 | | |
Other receivables | 16 | | |
Non-current assets | | ||
Trade and other receivables | 16 | | |
Current tax assets | | | |
Cash and cash equivalents | 17 | | |
Current assets | | ||
Total assets | | ||
| Liabilities | |||
Deferred tax liabilities | 15 | ( | ( |
Loans and borrowings | 19 | ( | ( |
Lease liabilities | 12 | ( | ( |
| Contingent consideration and holdbacks | 20 | | ( |
Provisions | 21 | ( | ( |
Non-current liabilities | ( | ( | |
Trade and other payables | 18 | ( | ( |
Contingent consideration and holdbacks | 20 | ( | ( |
Loans and borrowings | 19 | ( | ( |
Lease liabilities | 12 | ( | ( |
Provisions | 21 | ( | ( |
Current tax liabilities | ( | ( | |
Current liabilities | ( | ( | |
Total liabilities | ( | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Net assets | | ||
| Equity | |||
Share capital | 22 | | |
Share premium | 22 | | |
Other reserves 1 | | ||
Foreign exchange reserves | ( | ( | |
Retained earnings | | | |
Attributable to owners of the Company | | ||
Non-controlling interests | 22 | ||
Total equity | |
| Retained | Attributable | ||||||||
| Foreign | earnings/ | to owners of | Non- | ||||||
| Share | Share | Other | exchange | (accumulated | the | controlling | Total | ||
capital 1 | premium | reserves 2 | reserves | losses) | Company | interests | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | | ( | | | | ||||
Hyperinflation restatement | | | | | | | |||
Adjusted opening balance | | ( | | | | ||||
| Comprehensive expense for the year | |||||||||
Loss for the year | | | | ( | ( | | ( | ||
Other comprehensive expense | | | | ( | ( | | ( | ||
Total comprehensive expense for the year | | | | ( | ( | ( | | ( | |
| Transactions with owners of the Company | |||||||||
Business combinations | 22 | | ( | | | ||||
Share-based payments | 24 | | | | | ||||
Share buy-backs | ( | ( | ( | ||||||
At 31 December 2024 | | | ( | | |||||
At | | | | ( | | | |||
Hyperinflation restatement | | | | ||||||
Adjusted opening balance | | | ( | | | | |||
| Comprehensive expense for the year | |||||||||
Loss for the year | | ( | ( | ( | |||||
Other comprehensive expense | ( | ( | ( | ||||||
Total comprehensive expense for the year | ( | ( | ( | ( | |||||
| Transactions with owners of the Company | |||||||||
Business combinations | 22 | | ( | ( | ( | ||||
Dividends | | ( | ( | | ( | ||||
Share-based payments | 24 | | | | |||||
At | | | ( | | |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Cash flows from operating activities | |||
Loss before income tax | ( | ( | |
Net finance costs | 7 | | |
| Depreciation, amortisation, loss on disposal | 6 | ||
| andimpairment | |||
Share-based payments | 24 | | |
Acquisition, restructuring and other one-off expenses | 6 | | |
Employment linked contingent consideration paid 1 | 20 | ( | ( |
Restructuring and other one-off expenses paid | ( | ( | |
Share of profit in joint venture | 14 | | ( |
Loss on the net monetary position | | ||
Other non-cash items | ( | ||
Decrease/(increase) in trade and other receivables | ( | ||
(Decrease)/increase in trade and other payables | ( | | |
Cash flows from operations | |||
Income taxes paid | ( | ( | |
Net cash flows generated from/(used in) operating activities | |||
| Cash flows from investing activities | |||
Purchase of intangible assets | 11 | ( | ( |
Purchase of property, plant and equipment | 13 | ( | ( |
Proceeds from disposal of property, plant and equipment | | ||
Acquisition of subsidiaries, net of cash acquired 1 | ( | ( | |
Interest received | | ||
Dividends from joint venture | | | |
Amounts (paid into)/withdrawn from security deposits | ( | | |
Cash flows used in investing activities | ( | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Cash flows from financing activities | |||
Share buy-backs | | ( | |
Principal element of lease payments | 12 | ( | ( |
Repayments of loans and borrowings | 19 | ( | ( |
Transaction costs on borrowings | 19 | ( | |
Interest and facility fees paid | ( | ( | |
Dividends paid | ( | ||
Cash flows used in financing activities | ( | ( | |
Net movement in cash and cash equivalents | | ||
Cash and cash equivalents at the beginning of the year | 17 | ||
Exchange loss on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the end of the year | 17 | |
| Marketing | Technology | ||
Services 1 | Services | Total | |
| 2025 | £m | £m | £m |
| Revenue | 695.8 | 59.0 | 754.8 |
| Net revenue | 614.0 | 59.0 | 673.0 |
Segment profit 2,3 | 92.6 | 8.9 | 101.5 |
| Overhead costs | (20.3) | ||
Adjusted non-recurring and acquisition related expenses 4 | (21.0) | ||
Depreciation, amortisation and impairment 5 | (57.5) | ||
| Net finance costs and loss on net monetary position | (26.5) | ||
| Loss before income tax | (23.8) |
| Marketing | Technology | ||
Services 1 | Services | Total | |
| 2024 | £m | £m | £m |
| Revenue | 761.7 | 86.5 | 848.2 |
| Net revenue | 6 67.9 | 86.7 | 754.6 |
Segment profit 2, 3 | 94.7 | 11.5 | 106.2 |
| Overhead costs | (18.4) | ||
Adjusted non-recurring and acquisition related expenses 4 | (35.6) | ||
Depreciation, amortisation and impairment 5, 6 | (355.0) | ||
| Net finance costs and gain on net monetary position | (28.1) | ||
| Loss before income tax | (330.9) |
| Europe, Middle | ||||
| Americas | East & Africa | Asia Pacific | Total | |
| 2025 | £m | £m | £m | £m |
Revenue | 585.6 | 126.8 | 42.4 | 754.8 |
Net revenue | 537.4 | 99.9 | 35.7 | 673.0 |
Non-current assets | 429.8 | 227.1 | 25.0 | 681.9 |
| Europe, Middle | ||||
| Americas | East & Africa | Asia Pacific | Total | |
| 2024 | £m | £m | £m | £m |
Revenue | 628.7 | 165.7 | 53.8 | 848.2 |
Net revenue | 587. 9 | 123.4 | 43.3 | 754.6 |
Non-current assets | 504.6 | 232.7 | 30.2 | 767. 5 |
| 2025 | 2024 | |
Personnel expenses 1 | £m | £m |
Wages and salaries | 394.7 | 465.0 |
Social security costs 2 | 80.4 | 77.9 |
Other pension costs | 11.1 | 12.6 |
Share-based payments 2 | 4.0 | 6.8 |
Other personnel costs | 13.7 | 19.2 |
Total | 503.9 | 581.5 |
Monthly average number of employees by segment | 2025 | 2024 |
Marketing Services | 6, 211 | 6,764 |
Technology Services | 477 | 678 |
Central | 56 | 56 |
Total | 7,498 |
Monthly average number of employees by geography | 2025 | 2024 |
Americas | 4,890 | 5,328 |
Europe, Middle East and Africa | 1,16 0 | 1,382 |
Asia Pacific | 694 | 788 |
Total | 6,744 | 7,498 |
| 2025 | 2024 | |
| Acquisition, restructuring and other one-off expenses | £m | £m |
Advisory, legal, due diligence and related costs | 1.3 | 0.8 |
Restructuring costs | 17.0 | 18.8 |
Transformation costs | 4.1 | 4.2 |
Acquisition related bonuses | – | 0.2 |
Contingent consideration linked to employee service | (0.7) | 0.7 |
Contingent consideration fair value gain | (1.7) | (3.0) |
Onerous lease (income)/expense | (1.0) | 2.1 |
Total | 19.0 | 23.8 |
| 2025 | 2024 | |
| Depreciation, amortisation, loss on disposal and impairment | £m | £m |
Depreciation of property, plant and equipment | 6.7 | 9.5 |
Depreciation of right-of-use of assets | 11.8 | 13.2 |
Amortisation of intangible assets | 49.4 | 44.3 |
Impairment of goodwill | – | 280.4 |
Impairment of intangible assets | – | 20.8 |
Impairment of property, plant and equipment | 0.9 | – |
(Reversal of)/Impairment of right-of-use of assets | (2.0) | 5.3 |
Loss on disposal of property, plant and equipment | 0.5 | – |
Total | 67.3 | 373.5 |
| 2025 | 2024 | |
| Other operating expenses | £m | £m |
IT expenses | 32.6 | 31.0 |
Consultancy fees | 6.1 | 6.0 |
Accounting and administrative service fees | 7.0 | 7. 5 |
Lease costs | 5.2 | 6.5 |
Sales and marketing costs | 7.6 | 7. 4 |
Legal fees | 4.5 | 3.1 |
Travel and accommodation costs | 6.7 | 7.9 |
Insurance fees | 2.9 | 2.7 |
Impairment loss recognised on trade receivables | 2.2 | 1.4 |
Other general and administrative costs | 5.3 | 5.2 |
Total | 80.1 | 78.7 |
| 2025 | 2024 | |
| Audit fees | £m | £m |
Fees payable to the Company’s auditors and their associates for the audit of parent company and consolidated financial statements | 3.5 | 3.8 |
Fees payable to Company’s auditors and their associates for other services: | ||
| Audit of the financial statements of the Company’s subsidiaries | 0.3 | 0.2 |
Total audit fees for the current year audit | 3.8 | 4.0 |
| Total audit fees | 3.8 | 4.0 |
Fees payable to Company auditors and their associates for audit-related assurance services | 0.4 | 0.4 |
| Other assurance services | – | 0.1 |
Total | 4.2 | 4.5 |
| 2025 | 2024 | |
| Finance income | £m | £m |
Interest income | 2.9 | 3.0 |
Foreign exchange differences | – | 2.3 |
Total | 2.9 | 5.3 |
| 2025 | 2024 | |
| Finance expenses | £m | £m |
Interest on bank loans and overdrafts | (20.3) | (25.5) |
Interest on lease liabilities | (2.1) | (2.5) |
Foreign exchange differences | (3.0) | – |
Other finance costs | (3.2) | (3.7) |
Total | (28.6) | (31.7) |
| 2025 | 2024 | |
| £m | £m | |
Current tax for the year | (9.9) | ( 7.3) |
Adjustments for current tax of prior years | 1.9 | 2.4 |
Total current tax | (8.0) | (4.9) |
Origination and reversal of timing differences | 12.8 | 31.4 |
Adjustments for deferred tax of prior periods | (3.5) | (3.1) |
Effect of change in tax rates | (2.3) | 0.6 |
Income tax (expense)/credit in profit or loss | (1.0) | 24.0 |
| 2025 | 2024 | |
| £m | £m | |
Loss before income tax | (22.6) | (330.9) |
Tax credit at the UK rate of 25.0% (2024: 25.0%) | 5.7 | 82.7 |
Tax effect of amounts which are non-deductible | (5.7) | (57. 2) |
Difference in overseas tax rates | (1.0) | (1.5) |
Income tax (expense)/credit in profit or loss | (1.0) | 24.0 |
2025 | 2024 | |
Loss attributable to shareowners of the Company (£m) | (24.8) | (306.9) |
Weighted average number of Ordinary Shares | 674,818,805 | 671,956,509 |
Basic loss per share (pence) | (3.7) | (45.7) |
2025 | 2024 | |
Loss attributable to shareowners of the Company (£m) | (24.8) | (306.9) |
Weighted average number of Ordinary Shares | 674,818,805 | 671,956,509 |
Diluted loss per share (pence) | (3.7) | (45.7) |
| 2025 | 2024 | |
| Cost | £m | £m |
At 1 January | 697.3 | 706.5 |
Foreign exchange differences | (22.1) | (9.2) |
At 31 December | 675.2 | 697.3 |
| Accumulated impairment | ||
At 1 January | (306.1) | (15.2) |
Impairment charge in year | – | (280.4) |
Foreign exchange differences | 11.9 | (10.5) |
At 31 December | (294.2) | (306.1) |
| Net book value | ||
At 1 January | 391.2 | 691.3 |
At 31 December | 381.0 | 391.2 |
| 2025 | 2024 | |
| £m | £m | |
Marketing Services 1 | 381.0 | 391.2 |
| Net revenue growth | EBITDA margin | |
| £m | 30.0% reduction | 150bps reduction |
Marketing Services | (13.0) | 43.1 |
Technology Services | 8.3 | 15.1 |
| Customer | Order | ||||
| relationships | Brands | backlog | Other | Total | |
| Cost | £m | £m | £m | £m | £m |
At 1 January 2024 | 510.6 | 25.1 | 0.5 | 19.7 | 555.9 |
Additions | – | – | – | 4.2 | 4.2 |
Disposals | – | (8.4) | (0.3) | (0.1) | (8.8) |
Foreign exchange differences | (4.0) | (0.7) | – | (0.2) | (4.9) |
At 31 December 2024 | 506.6 | 16.0 | 0.2 | 23.6 | 546.4 |
Additions | – | – | – | 2.4 | 2.4 |
Foreign exchange differences | (15.6) | 0.4 | 0.5 | (0.3) | (15.0) |
At 31 December 2025 | 491.0 | 16.4 | 0.7 | 25.7 | 533.8 |
| Customer | Order | ||||
| relationships | Brands | backlog | Other | Total | |
| Accumulated amortisation and impairment | £m | £m | £m | £m | £m |
At 1 January 2024 | (144.6) | (16.2) | (0.5) | (13.0) | (174.3) |
Charge for the year | (38.3) | (2.9) | – | (3.1) | (44.3) |
Impairment | (20.8) | – | – | – | (20.8) |
Disposals | – | 8.4 | 0.3 | 0.1 | 8.8 |
Foreign exchange differences | (1.1) | 0.4 | – | 0.1 | (0.6) |
At 31 December 2024 | (204.8) | (10.3) | (0.2) | (15.9) | (231.2) |
Charge for the year | (45.1) | (0.8) | – | (3.5) | (49.4) |
Foreign exchange differences | 5.8 | (0.2) | (0.5) | 0.1 | 5.2 |
At 31 December 2025 | (244.1) | (11.3) | (0.7) | (19.3) | (275.4) |
| Net book value | |||||
At 31 December 2024 | 301.8 | 5.7 | – | 7.7 | 315.2 |
At 31 December 2025 | 246.9 | 5.1 | – | 6.4 | 258.4 |
| Customer | ||
| relationships | Remaining | |
| Acquisition | £m | useful life |
MediaMonks | 51.1 | 5–9 years |
Firewood | 29.1 | 8 years |
TheoremOne | 28.8 | 2 years |
Decoded | 27. 5 | 9–10 years |
Zemoga | 18.8 | 10 years |
MightyHive | 17. 3 | 4 years |
Jam 3 | 13.0 | 9 years |
Cashmere | 11.8 | 8 years |
Raccoon | 8.1 | 3–5 years |
Metric Theory | 7. 6 | 5 years |
XX Artists | 7. 4 | 4 years |
Circus | 6.4 | 4 years |
| 2025 | 2024 | |
| Right-of-use assets | £m | £m |
Balance at 1 January | 34.7 | 45.8 |
Additions | 2.5 | 2.1 |
Impairments 2 | – | (5.3) |
Reversal of impairment 3 | 2.0 | – |
Disposals and modifications | (0.1) | 5.8 |
Depreciation of right-of-use assets | (11. 8) | (13.2) |
Hyperinflation | 0.7 | 1.8 |
Exchange rate differences | (0.7) | (2.3) |
At 31 December 2025 1 | 27.3 | 34.7 |
| 2025 | 2024 | |
| Lease liabilities | £m | £m |
Balance at 1 January | (42.5) | (49.0) |
Additions | (2.3) | (2.0) |
Disposals and modifications | 0.1 | (5.8) |
Payment of lease liabilities | 15.1 | 15.2 |
Interest on lease liabilities | (2.1) | (2.5) |
Exchange rate differences | 0.4 | 1.6 |
At 31 December 2025 1 | (31.3) | (42.5) |
Non-current lease liabilities | (19.3) | (29.7) |
Current lease liabilities | (12.0) | (12.8) |
At 31 December 2025 1 | (31.3) | (42.5) |
| Leasehold | Furniture and | Office | Other | ||
| improvements | fixtures | equipment | assets | Total | |
| Cost | £m | £m | £m | £m | £m |
At 1 January 2024 | 18.4 | 5.1 | 33.9 | 1.7 | 59.1 |
Additions | 0.7 | 0.2 | 3.1 | – | 4.0 |
Hyperinflation | 1.8 | 0.3 | 2.7 | 0.4 | 5.2 |
Disposals | (1.3) | (0.2) | (2.8) | (0.2) | (4.5) |
Foreign exchange differences | (1.3) | (0.2) | (1.9) | (0.3) | (3.7) |
At 31 December 2024 | 18.3 | 5.2 | 35.0 | 1.6 | 6 0.1 |
Additions | 0.2 | 0.1 | 2.0 | – | 2.3 |
Hyperinflation | 0.7 | 0.1 | 1.0 | 0.1 | 1.9 |
Disposals | (0.9) | (0.2) | (0.2) | (0.2) | (1.5) |
Foreign exchange differences | (0.7) | (0.2) | (1.6) | (0.2) | (2.7) |
At 31 December 2025 | 17.6 | 5.0 | 36.2 | 1.3 | 60.1 |
| Nature of | 2025 | 2024 | ||
| Ownership | relationship | £m | £m | |
S 4 S | 50% | Joint venture | – | 0.1 |
Hoorah | 25% | Associate | 0.8 | 0.7 |
Monkfilms | 50% | Joint venture | – | – |
At 31 December | 0.8 | 0.8 |
| 2025 | 2025 | 2025 | 2024 | |
S 4 S | Hoorah | Total | Total | |
| £m | £m | £m | £m | |
Non-current assets | – | 1.0 | 1.0 | 1.1 |
Current assets 1 | 0.5 | 0.7 | 1.2 | 0.8 |
Current liabilities | (0.7) | (0.3) | (1.0) | (0.5) |
Net assets | (0.2) | 1.4 | 1.2 | 1.4 |
Group’s share of net assets | (0.1) | 0.4 | 0.2 | 0.4 |
Less: loss restricted to carrying value of investment 2 | 0.1 | – | 0.1 | – |
| Goodwill | – | 0.4 | 0.4 | 0.4 |
| Group’s carrying amount of the investment | – | 0.8 | 0.8 | 0.8 |
| 2025 | 2025 | 2025 | 2024 | |
S 4 S | Hoorah | Total | Total | |
| £m | £m | £m | £m | |
| Revenue | 0.5 | 0.6 | 1.1 | 0.7 |
Operating expense | (0.6) | (0.5) | (1.1) | (0.6) |
| (Loss)/Profit for the year | (0.1) | 0.1 | – | 0.1 |
| Total comprehensive (expense)/income | (0.1) | 0.1 | – | 0.1 |
| Group’s share of joint venture/associate (loss)/profit | (0.1) | 0.1 | – | 0.1 |
| Goodwill | Leases and | ||||||
| and | Property, | Net | |||||
| intangible | plant and | Short term | deferred | ||||
| assets | equipment 1 | differences | Losses | Total | Offset 2 | tax assets | |
| Deferred tax assets | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2024 | 45.8 | 15.1 | 13.7 | – | 74.6 | (49.9) | 24.7 |
| Reclassification | – | (0.5) | (0.7) | 0.7 | (0.5) | – | (0.5) |
Credited/(charged) to profit or loss 3 | 15.3 | (3.0) | 2.6 | 3.1 | 18.0 | – | 18.0 |
| Foreign exchange | (0.1) | (0.9) | 0.1 | – | (0.9) | – | (0.9) |
| differences | |||||||
| Movement in deferred | – | – | – | – | – | 7.7 | 7.7 |
| tax offset | |||||||
| At 31 December 2024 | 61.0 | 10.7 | 15.7 | 3.8 | 91.2 | (42.2) | 49.0 |
Credited/(charged) to profit or loss | (2.0) | (2.4) | 2.2 | 3.7 | 1.5 | – | 1.5 |
| Foreign exchange | (3.2) | (0.3) | (1.1) | (0.4) | (5.0) | – | (5.0) |
| differences | |||||||
| Movement in deferred | – | – | – | – | – | 1.2 | 1.2 |
| tax offset | |||||||
| At 31 December 2025 | 55.8 | 8.0 | 16.8 | 7.1 | 87.7 | (41.0) | 46.7 |
| Goodwill | Leases and | |||||
| and | Property, | |||||
| intangible | plant and | Short term | Net deferred | |||
| assets | equipment 1 | differences | Total | Offset 2 | tax liabilities | |
| Deferred tax liabilities | £m | £m | £m | £m | £m | £m |
At 1 January 2024 | (60.6) | – | (13.4) | (74.0) | 49.9 | (24.1) |
| Reclassification | – | – | 0.5 | 0.5 | – | 0.5 |
Credited/(charged) to profit or loss | 6.6 | – | 4.5 | 11.1 | – | 11.1 |
| Foreign exchange | 0.9 | – | 0.7 | 1.6 | – | 1.6 |
| differences | ||||||
| Movement in deferred | – | – | – | – | ( 7.7 ) | – |
| tax offset | ||||||
At 31 December 2024 | (53.1) | – | (7.7) | (60.8) | 42.2 | (18.6) |
Credited to profit or loss | 4.3 | – | 1.2 | 5.5 | – | 5.5 |
| Foreign exchange | 1.1 | – | 0.3 | 1.4 | – | 1.4 |
| differences | ||||||
| Movement in deferred | – | – | – | – | (1.2) | (1.2) |
| tax offset | ||||||
| At 31 December 2025 | (47.7) | – | (6.2) | (53.9) | 41.0 | (12.9) |
| 2025 | 2024 | |
| £m | £m | |
Trade payables | (212.7) | (236.7) |
Accruals | (127. 2 ) | (158.7) |
Deferred income 1 | (28.8) | (49.6) |
Sales taxes | (16.0) | (12.6) |
Wage taxes and social security contributions | (7.5 ) | ( 7. 0 ) |
Other payables | (60.7) | (17.4) |
Total | (452.9) | (482.0) |
Included in current liabilities | (452.9) | (482.0) |
Total | (452.9) | (482.0) |
| Senior | Interest | ||||
| secured | payable on | ||||
| Bank | Term Loan B | Transaction | facilities | ||
| loans | (TLB) | costs | agreement | Total | |
| Loans and borrowings | £m | £m | £m | £m | £m |
Balance at 1 January 2024 | (0.4) | (325.9) | 5.4 | (0.2) | (321.1) |
| Repayments | 0.2 | – | – | 23.8 | 24.0 |
Charged to profit or loss | – | – | (1.3) | (23.8) | (25.1) |
Exchange rate differences | – | 15.0 | (0.2) | – | 14.8 |
Total transactions during the year | 0.2 | 15.0 | (1.5) | – | 13.7 |
At 31 December 2024 | (0.2) | (310.9) | 3.9 | (0.2) | (3 07.4) |
Additions | – | – | 0.5 | – | 0.5 |
| Repayments | 0.2 | – | – | 19.3 | 19.5 |
| Charged to profit or loss | – | – | (1.3) | (19.3) | (20.6) |
Exchange rate differences | – | (16.7) | 0.1 | 0.1 | (16.5) |
Total transactions during the year | 0.2 | (16.7) | (0.7) | 0.1 | (17.1) |
At 31 December 2025 | – | (327.6) | 3.2 | (0.1) | (324.5) |
Included in current liabilities | – | – | – | (0.1) | (0.1) |
Included in non-current liabilities | – | (327.6) | 3.2 | – | (324.4) |
| 2025 | 2024 | |
| Financial assets | £m | £m |
| Financial assets held at amortised cost | ||
Cash and cash equivalents | 240.8 | 168.4 |
Trade receivables | 213.3 | 364.7 |
Accrued income | 46.4 | 31.1 |
Other receivables | 98.5 | 48.2 |
Total | 599.0 | 612.4 |
| 2025 | 2024 | |
| Financial liabilities | £m | £m |
| Financial liabilities held at amortised cost | ||
Trade and other payables | (400.5) | (412.8) |
Loans and borrowings | (324.5) | (3 07. 4) |
Lease liabilities | (31.3) | (42.5) |
| Financial liabilities held at fair value through profit or loss | ||
Contingent consideration and holdbacks | (6.2) | (9.5) |
Total | (762.5) | (772.2) |
| 2025 | 2025 | 2024 | 2024 | |
| Fair value | Level 3 | Fair value | Level 3 | |
| Financial liabilities held at fair value | £m | £m | £m | £m |
Contingent consideration and holdbacks | (6.2) | (6.2) | (9.5) | (9.5) |
Total | (6.2) | (6.2) | (9.5) | (9.5) |
| Performance | Employment | |||
| linked | linked | |||
| contingent | contingent | |||
| consideration | consideration | Holdbacks 1 | Total | |
| Contingent consideration and holdbacks | £m | £m | £m | £m |
Balance at 1 January 2024 | (9.0) | (3.0) | (13.5) | (25.5) |
| Recognised in consolidated statement | – | (0.7) | 3.0 | 2.3 |
| of profit or loss | ||||
| Cash paid | 6.7 | 2.9 | 3.9 | 13.5 |
Equity settlement | – | – | 0.2 | 0.2 |
Exchange rate differences | (0.1) | – | 0.1 | – |
Balance at 31 December 2024 | (2.4) | (0.8) | (6.3) | (9.5) |
| Recognised in consolidated statement | 1.7 | 0.7 | – | 2.4 |
| of profit or loss | ||||
Cash paid | – | 0.1 | 0.2 | 0.3 |
Exchange rate differences | 0.3 | – | 0.3 | 0.6 |
Balance at 31 December 2025 | (0.4) | – | (5.8) | (6.2) |
Included in current liabilities | (2.4) | (0.8) | (1.5) | (4.7) |
Included in non-current liabilities | – | – | (4.8) | (4.8) |
Balance at 31 December 2024 | (2.4) | (0.8) | (6.3) | (9.5) |
Included in current liabilities | (0.4) | – | (5.8) | (6.2) |
Included in non-current liabilities | – | – | – | – |
Balance at 31 December 2025 | (0.4) | – | (5.8) | (6.2) |
| 2025 | 2024 | |
| £m | £m | |
Bank loans | 327.6 | 311.1 |
+/- 1% impact | 3.3 | 3.1 |
| Other | |||||
| GBP | USD | EUR | currencies | Total | |
| At 31 December 2025 | £m | £m | £m | £m | £m |
Trade receivables | 10.7 | 144.8 | 20.0 | 37.8 | 213.3 |
Cash and cash equivalents | 44.0 | 148.3 | 13.3 | 35.2 | 240.8 |
Trade payables | (6.3) | (162.4) | (9.1) | (34.9) | (212.7) |
Loans and borrowings | – | – | (324.5) | – | (324.5) |
Financial assets/(liabilities) | 48.4 | 130.7 | (300.3) | 38.1 | (8 3.1) |
+/- 10% impact | – | 13.1 | (30.0) | 3.8 | (13.1) |
| Other | |||||
| GBP | USD | EUR | currencies | Total | |
| At 31 December 2024 | £m | £m | £m | £m | £m |
Trade receivables | 10.2 | 276.4 | 27.4 | 50.7 | 364.7 |
Cash and cash equivalents | (4.0) | 83.5 | 26.0 | 62.9 | 168.4 |
Trade payables | (5.9) | (178.0) | (16.4) | (36.4) | (236.7) |
Loans and borrowings | – | – | (311.3) | – | (311. 3) |
Financial assets/(liabilities) | 0.3 | 181.9 | (274.3) | 77.2 | (14.9) |
+/- 10% impact | – | 18.2 | (27.4) | 7.7 | (1.5) |
| Expected | Gross trade | Impairment | Net trade | |
| Credit Loss | receivables | provision | receivables | |
| Trade receivables | Rate | £m | £m | £m |
Not passed due | 0.20–0.25% | 174.3 | (0.4) | 173.9 |
Past due 1 day to 30 days | 0.40–0.50% | 16.8 | (0.1) | 16.7 |
Past due 31 days to 60 days | 0.60–1.00% | 1.8 | – | 1.8 |
Past due 61 days to 90 days | 0.80–2.00% | 4.9 | (0.1) | 4.8 |
Past due more than 90 days | 1.0 0 –7.50% | 10.2 | (0.4) | 9.8 |
Specific provisions against individual debtors | up to 100% | 10.7 | (4.4) | 6.3 |
Balance at 31 December 2025 | 218.7 | (5.4) | 213.3 |
| Gross trade | Impairment | Net trade | ||
| Expected Credit | receivables | provision | receivables | |
| Trade receivables | Loss Rate | £m | £m | £m |
Not passed due | 0.20–0.25% | 286.0 | (0.6) | 285.4 |
Past due 1 day to 30 days | 0.40–0.50% | 49.4 | (0.2) | 49.2 |
Past due 31 days to 60 days | 0.60 –1.00% | 16.0 | (0.1) | 15.9 |
Past due 61 days to 90 days | 0.80–2.00% | 4.0 | (0.1) | 3.9 |
Past due more than 90 days | 1.0 0 –7.50% | 8.8 | (0.4) | 8.4 |
Specific provisions against individual debtors | up to 100% | 4.3 | (2.4) | 1.9 |
Balance at 31 December 2024 | 368.5 | (3.8) | 364.7 |
| 2025 | 2024 | |
| £m | £m | |
Balance at the beginning of the year | 3.8 | 9.0 |
Utilised during the period | (0.6) | (6.6) |
Charge for the year | 2.2 | 1.4 |
Balance at the end of the year | 5.4 | 3.8 |
| 2025 | 2024 | |
| £m | £m | |
Aa1 | 3.7 | 4.9 |
Aa2 | 128.4 | 85.8 |
Aa3 | 31.8 | 24.5 |
A 1 | 58.3 | 15.4 |
A 2 | 5.9 | 23.7 |
A 3 | 3.4 | 5.1 |
Baa1 | 1.0 | – |
Baa2 | – | 1.3 |
Ba1 | 1.0 | 2.3 |
B3 | 0.2 | – |
No credit rating | 7.1 | 5.4 |
Total cash and cash equivalents | 240.8 | 168.4 |
| More than | ||||
| Within 1 year | 1–2 years | 2–5 years | 5 years | |
| At 31 December 2025 | £m | £m | £m | £m |
Trade payables | 212.7 | – | – | – |
Lease liabilities | 13.3 | 8.8 | 11.7 | 0.1 |
| Contingent consideration | ||||
and holdbacks | 6.2 | – | – | – |
Loans and borrowings | 0.1 | – | 327.6 | – |
Interest payments | 19.3 | 19.3 | 11.6 | – |
Accruals | 127. 2 | – | – | – |
Other payables | 60.7 | – | – | – |
Total | 439.5 | 28 .1 | 350.9 | 0.1 |
| 2025 | 2024 | |
| £m | £m | |
Loans and borrowings 1 | (327.7) | (311.3) |
Cash and bank | 240.8 | 168.4 |
Total | (86.9) | (142.9) |
| Property | Restructuring | Healthcare | Other | Total | |
| £m | £m | £m | £m | £m | |
31 December 2024 | (4.3) | – | – | – | (4.3) |
Charged to the income statement | (0.2) | (2.9) | (2.0) | (2.9) | (8.0) |
Utilised | 0.5 | – | – | – | 0.5 |
Released to the income statement | 1.0 | – | – | – | 1.0 |
31 December 2025 | (3.0) | (2.9) | (2.0) | (2.9) | (10.8) |
| 2025 | 2024 | |
| £m | £m | |
Included in current liabilities | (8.5) | (0.8) |
Included in non-current liabilities | (2.3) | (3.5) |
Total | (10.8) | (4.3) |
| Merger reserves | Amount subscribed for share capital in excess of nominal value less |
| by merger relief | transaction costs as required by merger relief. Further details are in |
| section D. | |
Other reserves | Other reserves include treasury shares issued in the name of |
S 4 Capital plc to an employee benefit trust, EBT pool C and | |
| MightyHive. Included within other reserves is the deferred equity | |
| consideration relating to the initial deferred equity consideration and | |
| deferred equity consideration following the achievement of contingent | |
| consideration criteria. | |
| Foreign exchange | Legal reserve for foreign exchange translation gains and losses on the |
| reserves | translation of the financial statements of a subsidiary from the |
| functional to the presentation currency. | |
Retained earnings | Retained earnings represents the net gain for the year and all other net |
| gains and losses and transactions with shareowners (example | |
| dividends) not recognised elsewhere. |
| 2025 | 2025 | 2024 | 2024 | ||
| £m | shares | £m | shares | ||
TheoremOne | 7.2 | 5,683,597 | 26.4 | 20,974,897 | |
Raccoon | – | – | 17. 4 | 1 | 8,345,301 |
XX Artists | – | – | 17. 5 | 17,9 87,3 25 | |
Total | 7. 2 | 5,683,597 | 61.3 | 57,307,523 |
| Employee | All- | A1 | |||
| Share | Restricted | employee | incentive | ||
| Ownership | stock | incentive | share | ||
| Awards movement during the | Plan | units | plan | options | Total |
| reporting period | m | m | m | m | m |
Outstanding at 1 January 2024 | 25.4 | 1.3 | 0.5 | – | 27. 2 |
Granted | 24.4 | – | – | – | 24.4 |
Exercised | (3.7) | (0.2) | – | – | (3.9) |
Lapsed | (10.3) | (0.2) | – | – | (10.5) |
Outstanding at 31 December 2024 | 35.8 | 0.9 | 0.5 | – | 37.2 |
Granted | 17.7 | – | – | – | 17.7 |
Exercised | (2.4) | (0.1) | (0.4) | – | (2.9) |
Lapsed | (17.8) | (0.1) | – | – | (17.9) |
Outstanding at 31 December 2025 | 33.3 | 0.7 | 0.1 | – | 34.1 |
Exerciseable at 31 December 2025 | 4.1 | 0.7 | 0.1 | – | 4.9 |
Within 1 year | 11.2 | – | – | – | 11.2 |
1–2 years | 9.2 | – | – | – | 9.2 |
2–5 years | 8.8 | – | – | – | 8.8 |
Outstanding at 31 December 2025 | 33.3 | 0.7 | 0.1 | – | 34.1 |
| 2025 | |
Weighted average of fair value of options | £0.16 |
| Weighted average assumptions | |
Risk free rate | 1.9% |
Expected life (years) | 2.5 |
Expected volatility | 34.9% |
Dividend yield | n/a |
Number of options | Exercise price (pence) | Weighted remaining contractual life | |
2,325,415 | – | 0.53 | |
12,950,651 | – | 1.54 | |
442,338 | 30 | 9.59 | |
5,919,688 | 36 | 9.27 | |
56,038 | 36 | 9.23 | |
175,000 | 38 | 8.95 | |
199,111 | 41 | 8.24 | |
92,979 | 117 | 7.59 | |
122,000 | 127 | 7.54 | |
113,357 | 142 | 2.07 | |
50,000 | 149 | 6.75 | |
227,950 | 151 | 2.30 | |
352,418 | 180 | 3.78 | |
8,440,234 | 200 | 7.70 | |
1,416,014 | 237 | 5.59 | |
25,538 | 309 | 8.14 | |
4,490 | 322 | 7.38 | |
39,766 | 377 | 6.84 | |
52,375 | 382 | 0.13 | |
23,591 | 399 | 6.94 | |
2,939 | 426 | 7.6 3 | |
32,500 | 488 | 4.29 | |
119,459 | 502 | 4.89 | |
9,500 | 526 | 5.17 | |
35,500 | 536 | 4.86 | |
9,567 | 554 | 5.41 | |
40,095 | 605 | 5.91 | |
7,148 | 804 | 5.73 | |
Total | 33,285,661 |
| Borrowings | Net debt | ||||
| and | including lease | ||||
overdraft 1 | Cash | Net debt | Leases | liabilities | |
| £m | £m | £m | £m | £m | |
| Net debt as at 1 January 2024 | (326.5) | 145.7 | (180.8) | (49.0) | (229.8) |
Financing cash flows | 0.2 | 27. 3 | 27. 5 | 12.7 | 40.2 |
Lease additions | – | – | – | (2.0) | (2.0) |
Foreign exchange adjustments | 15.0 | (4.6) | 10.4 | 1.6 | 12.0 |
| Interest expense | (25.5) | – | (25.5) | (2.5) | (28.0) |
Interest payment | 25.5 | – | 25.5 | 2.5 | 28.0 |
Other | – | – | – | (5.8) | (5.8) |
Net debt as at 31 December 2024 | (311.3) | 168.4 | (142.9) | (42.5) | (185.4) |
| Financing cash flows | 0.2 | 77.7 | 77.9 | 13.0 | 90.9 |
Lease additions | – | – | – | (2.3) | (2.3) |
Foreign exchange adjustments | (16.6) | (5.3) | (21.9) | 0.4 | (21.5) |
Interest expense | (20.3) | – | (20.3) | (2 .1) | (22.4) |
Interest payment | 20.3 | – | 20.3 | 2 .1 | 22.4 |
Other | – | – | – | 0.1 | 0.1 |
Net debt as at 31 December 2025 | (327.7) | 240.8 | (86.9) | (31.3) | (118.2) |
| 2025 | 2024 | |
| £m | £m | |
Short-term employee benefits | 3.0 | 4.1 |
Share-based payments | 2.3 | 2.6 |
Pension | 0.1 | 0.1 |
Total | 5.4 | 6.8 |
| Place of business/ | Ownership | |||||
Name of entity | Address of the registered office | Country of incorporation | interest % | Principal activity | ||
S 4 Capital 2 Limited | 3rd Floor, 44 Esplanade St Helier, JE4 9WG | Jersey | 100 | Holding company | ||
S 4 Capital Acquisitions 2 Limited | 3rd Floor, 44 Esplanade St Helier, JE4 9WG | Jersey | 100 | Holding company | ||
S 4 Capital APAC Holdings Limited | 3rd Floor, 44 Esplanade St Helier, JE4 9WG | Jersey | 100 | Holding company | ||
S 4 Capital Australia Holdings Pty Ltd | HWL Ebsworth Lawyers ‘Australia Square’ Level 14, 264-278 George | Australia | 100 | Holding company | ||
| (Previously MediaMonks Australia Holding | Street, Sydney, NSW 2000 | |||||
| Pty Ltd) | ||||||
S 4 Capital BRL Finance Limited | 12 St. James’s Place, London, SW1A 1NX | United Kingdom | 100 | Financing company | ||
S 4 Capital EMEA Holdings BV | Oude Amersfoortseweg 125, 1212 AA Hilversum | The Netherlands | 100 | Holding company | ||
S 4 Capital France Holdings SAS | 43-47 Avenue de la Grande Armée, 75116 Paris | France | 100 | Holding company | ||
S 4 Capital Germany Holdings GmbH | Zielstattstraße 40 c/o BDO AG, 81379, München | Germany | 100 | Holding company | ||
S 4 Capital Holdings Limited | 3rd Floor, 44 Esplanade St Helier, JE4 9WG | Jersey | 100 | Holding company | ||
S 4 Capital INR Finance Limited | 3rd Floor, 44 Esplanade St Helier, JE4 9WG | Jersey | 100 | Financing company | ||
S 4 Capital Investment Pte Ltd | 19 Keppel Road, #02-08, Jit Poh Building, Singapore 089058 | Singapore | 100 | Holding company | ||
S 4 Capital Italy Holdings S.r.l. | Viale Abruzzi 94 CAP 20131 Milano | Italy | 100 | Holding company | ||
S 4 Capital LUX Finance S.àr.l. | Numéro 20 Rue Eugène Ruppert 2453 Luxembourg | Luxembourg | 100 | Financing company | ||
S 4 Capital Services Limited | 3rd Floor, 44 Esplanade St Helier, JE4 9WG | Jersey | 100 | Financing company | ||
S 4 Capital South America Holdings Limited | 3rd Floor, 44 Esplanade St Helier, JE4 9WG | Jersey | 100 | Holding company | ||
S 4 Capital UK Holdings Limited | 3rd Floor, 44 Esplanade St Helier, JE4 9WG | Jersey | 100 | Holding company | ||
S 4 Capital US Holdings LLC | 251 | Little Falls Drive, Wilmington, DE 19808 and 8 The Green, STE B, | United States of America | 100 | Holding company | |
| Dover, DE 19901 | ||||||
| 4 | Mile Analytics Pty Ltd | Unit 501, 2-20 Botany Road, Alexandria NSW 2015. | Australia | 100 | Marketing Services | |
Brightblue Consulting Limited | Media.Monks, Bonhill Building, 15 Bonhill Street, London, England, | United Kingdom | 100 | Marketing Services | ||
| EC2A 4DN | ||||||
Brightblue Holdings Limited | Media.Monks, Bonhill Building, 15 Bonhill Street, London, England, | United Kingdom | 100 | Holding company | ||
| EC2A 4DN | ||||||
Cashmere Agency Inc. | 8 The Green STE B Dover DE 19901 United States | United States of America | 100 | Marketing Services | ||
Circus Colombia S.A.S | Calle 95 15-09 Piso 3, Bogotá, D.C Codigo postal: 110221 | Colombia | 100 | Marketing Services | ||
Circus Marketing DF, S.A.P.I DE C.V | Cto. Interior Mtro. José Vasconcelos No. 105, Hipódromo Cond Mexico | Mexico | 100 | Marketing Services |
| Place of business/ | Ownership | |||||
Name of entity | Address of the registered office | Country of incorporation | interest % | Principal activity | ||
Circus Network Holding, S.A.P.I. DE C.V. | Avenida Amsterdam 271, Interior 203, Colonia Hipodromo, | Mexico | 100 | Holding company | ||
| Cuauhtemoc, 06100 Ciudad de Mexico, Mexico | ||||||
Citrusbyte, LLC (DBA TheoremOne, LLC) | 228 | East 45th Street, Ste 9E New York, NY 10017-3373 United States | United States of America | 100 | Technology Services | |
Conversion Works Limited | Media.Monks, Bonhill Building, 15 Bonhill Street, London, England, | United Kingdom | 100 | Marketing Services | ||
| EC2A 4DN | ||||||
Decoded Advanced Media LLC | 8 The Green STE B Dover DE 19901 United States | United States of America | 100 | Marketing Services | ||
Decoded Advertising LLC | 8 The Green STE B Dover DE 19901 United States | United States of America | 100 | Marketing Services | ||
Destined 4 Pty Ltd | Street, Sydney Cove NSW 2000 | HWL Ebsworth Lawyers, Level 14, ‘Australia Square’, 264-278 George | Australia | 100 | Marketing Services | |
Digocloud SAS | Calle 95 15-09 Piso 3, Bogotá, D.C Codigo postal: 110221 | Colombia | 100 | Marketing Services | ||
Digodat SA | Tucumán 1, 4th. Floor, City of Buenos Aires C1049AAA | Argentina | 100 | Marketing Services | ||
Digolab SPA | La Capitanía nro 80, Bloque Of Dpto, 108 Las Condes, Santiago | Chile | 100 | Marketing Services | ||
Digosoft SRL de CV | Goldsmith 40, ofna 9, Colonia Polanco, Delegación Miguel Hidalgo, | Mexico | 100 | Marketing Services | ||
| Ciudad de México, CP 11550 | ||||||
| Egypt.Monks for Distribution and | Unit No. B-27, Ground Floor Walk of Cairo Project - El-Sheikh Zayed | Egypt | 100 | Marketing Services | ||
| Production LLC | Giza Egypt | |||||
Firewood Marketing Inc | 8 The Green STE B Dover DE 19901 United States | United States of America | 100 | Marketing Services | ||
Flying Nimbus SAS | Tucumán 1, 4th. Floor, City of Buenos Aires C1049AAA | Argentina | 100 | Marketing Services | ||
Hilanders (Hong Kong) Limited | Room 303, 3/F, Golden Gate Commercial Building, 136-138 Austin | Hong Kong | 100 | Marketing Services | ||
| Road, Tsim Sha Tsui, Kowloon, Hong Kong | ||||||
Maverick Digital Inc | 838 | Walker Road, Suite 21-2, Dover, County of Kent, 19904, Delaware. | United States of America | 100 | Marketing Services | |
Maverick Digital Services Pvt Ltd | Delhi: 110018 | C/o Mr. BHAGWANT SINGH, H 25/30 TH/FLOOR TILAK NAGAR, New | India | 100 | Marketing Services | |
MediaMonks Canada Holdings Inc. | 8 The Green STE B Dover DE 19901 United States | United States of America | 100 | Holding company | ||
MEDIA.MONKS DUBLIN LIMITED | Block C, Magennis Court, Magennis Place, Dublin, D02 Fk76, Ireland | Ireland | 100 | Marketing Services | ||
Media.Monks Paris SAS | 17 rue Martel – 75010 Paris | France | 100 | Marketing Services | ||
Media.Monks Taiwan Co. Ltd | 27F., No.9, Songgao Rd., Xinyi Dist., Taipei City 110, (R.O.C.) | Taiwan | 100 | Marketing Services | ||
| MediaMonks Arabian Company for Media | Bld | 8 | 087, Street Handalah Ibn Malik, Al wourud Dist., Riyadh, KSA, | Kingdom of Saudi Arabia | 100 | Marketing Services |
| Production LLC | Postal code : 12253 | |||||
MediaMonks Australia Pty Ltd | HWL Ebsworth Lawyers, Level 14, Australia Square, 264-278 George | Australia | 100 | Marketing Services | ||
| Street, Sydney Cove NSW 2000 | ||||||
MediaMonks B.V. | Oude Amersfoortseweg 125, 1212 AA Hilversum | The Netherlands | 100 | Marketing Services | ||
| 29. Interest in other entities continued | ||||
| 29. Interest in other entities continued | |||
| Place of business/ | Ownership | |||||
Name of entity | Address of the registered office | Country of incorporation | interest % | Principal activity | ||
Monkfilms | 5 Technology Park Colindeep Lane, Colindale, London, United | United Kingdom | 50 | Marketing Services | ||
| Kingdom, NW9 6BX | ||||||
S 4 S Ventures General Partner S.À R.L. | 41 | 2F, | Route d’Esch L-1471, Luxembourg | Luxembourg | 50 | Holding company |
S 4 S Ventures General Partner LLC | 251 | Little Falls Drive, Wilmington, DE 19808 | United States of America | 50 | Holding company |
| 29. Interest in other entities continued | ||