IFRS 9 and IFRS 7 | Amendments to the Classification and Measurement of Financial Instruments |
IFRS 18 | Presentation and disclosure in Financial Statements |
IFRS 19 | Subsidiaries without Public Accountability: Disclosures |
Note |
2026 |
2027 |
2028 |
2029> (i) |
Brent oil ($/bbl) |
65.0 |
67.5 |
72.5 |
75.0 |
Adjustments |
||||||
Year ended 31 December 2025 |
All other |
Total |
and |
|||
$’000 |
North Sea |
Malaysia |
segments |
segments |
eliminations (i), (iii) |
Consolidated |
Revenue and other operating income: |
||||||
Revenue from contracts with customers |
895,313 |
114,110 |
52,842 |
1,062,265 |
– |
1,062,265 |
Other operating income/(expense) |
1,770 |
– |
343 |
2,113 |
53,922 |
56,035 |
Total revenue and other operating income/(expense) |
897,083 |
114,110 |
53,185 |
1,064,378 |
53,922 |
1,118,300 |
Income/(expenses) line items: |
||||||
Depreciation and depletion |
(244,937) |
(18,183) |
(9,308) |
(272,428) |
– |
(272,428) |
Net impairment reversal/(charge) to oil and gas assets |
5,819 |
– |
– |
5,819 |
– |
5,819 |
Exploration write-off and impairments |
(173) |
– |
– |
(173) |
– |
(173) |
Segment profit/(loss) (ii), (iii) |
489,959 |
43,770 |
9,090 |
542,819 |
105,975 |
648,794 |
Other disclosures: |
||||||
Capital expenditure (iv) |
148,814 |
63,214 |
1,328 |
213,356 |
– |
213,356 |
Adjustments |
||||||
Year ended 31 December 2024 |
All other |
Total |
and |
|||
$’000 |
North Sea |
Malaysia |
segments |
segments |
eliminations (i), (iii) |
Consolidated |
Revenue and other operating income: |
||||||
Revenue from contracts with customers |
1,063,829 |
123,728 |
– |
1,187,557 |
– |
1,187,557 |
Other operating income/(expense) |
2,709 |
– |
260 |
2,969 |
(9,817) |
(6,848) |
Total revenue and other operating income/(expense) |
1,066,538 |
123,728 |
260 |
1,190,526 |
(9,817) |
1,180,709 |
Income/(expenses) line items: |
||||||
Depreciation and depletion |
(252,208) |
(17,042) |
(41) |
(269,291) |
– |
(269,291) |
Net impairment (charge)/reversal to oil and gas assets |
(71,414) |
– |
– |
(71,414) |
– |
(71,414) |
Exploration write-off and impairments |
– |
(183) |
– |
(183) |
– |
(183) |
Segment profit/(loss) (ii), (iii) |
274,354 |
45,536 |
9,013 |
328,903 |
(17,375) |
311,528 |
Other disclosures: |
||||||
Capital expenditure (iv) |
313,557 |
32,774 |
15 |
346,346 |
– |
346,346 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Segment profit/(loss) before tax and finance income/(costs) |
542,819 |
328,903 |
Finance costs |
(164,591) |
(159,422) |
Finance income |
9,224 |
14,508 |
Gain/(loss) on derivatives (i) |
105,975 |
(17,375) |
Profit/(loss) before tax |
493,427 |
166,614 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Revenue from contracts with customers: |
||
Revenue from crude oil sales |
858,166 |
1,020,266 |
Revenue from gas and condensate sales (i) |
200,526 |
164,647 |
Tariff revenue |
3,573 |
2,644 |
Total revenue from contracts with customers |
1,062,265 |
1,187,557 |
Realised gains/(losses) on commodity derivative contracts (see note 18) |
8,744 |
(12,907) |
Unrealised gains/(losses) on commodity derivative contracts (see note 18) |
45,178 |
3,090 |
Other |
2,113 |
2,969 |
Total revenue and other operating income |
1,118,300 |
1,180,709 |
Year ended |
Year ended |
|||||||
31 December 2025 |
31 December 2024 |
|||||||
$’000 |
$’000 |
|||||||
North Sea |
Malaysia |
Vietnam |
Total |
North Sea |
Malaysia |
Vietnam |
Total |
|
Revenue from contracts with customers: |
||||||||
Revenue from crude oil sales |
703,071 |
103,299 |
51,796 |
858,166 |
900,310 |
119,956 |
– |
1,020,266 |
Revenue from gas and condensate sales (i) |
192,074 |
7,406 |
1,046 |
200,526 |
162,951 |
1,696 |
– |
164,647 |
Tariff revenue |
168 |
3,405 |
– |
3,573 |
568 |
2,076 |
– |
2,644 |
Total revenue from contracts with customers |
895,313 |
114,110 |
52,842 |
1,062,265 |
1,063,829 |
123,728 |
– |
1,187,557 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Production costs |
344,580 |
307,634 |
Tariff and transportation expenses |
69,189 |
70,449 |
Realised (gain)/loss on derivative contracts related to operating costs (see note 18) |
(19,711) |
4,735 |
Unrealised (gains)/losses on derivative contracts related to operating costs (see note 18) |
(32,342) |
2,823 |
Other non-cash UKA losses |
11,490 |
1,335 |
Change in lifting position |
3,350 |
3,528 |
Crude oil inventory movement |
14,057 |
(1,356) |
Depletion of oil and gas assets (i) |
267,299 |
263,251 |
Other cost of operations (ii) |
179,628 |
134,984 |
Total cost of sales |
837,540 |
787,383 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Staff costs (see note 4(e)) |
73,634 |
75,833 |
Depreciation (i) |
5,129 |
6,040 |
Other general and administration costs |
26,359 |
26,748 |
Recharge of costs to operations and joint venture partners |
(97,640) |
(102,919) |
Total general and administration expenses |
7,482 |
5,702 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Net foreign exchange (losses)/gains |
(28,330) |
9,975 |
Rental income from office sublease |
1,893 |
2,201 |
Fair value changes in contingent consideration (see note 21) |
387,145 |
(15,904) |
Change in decommissioning provisions (see note 22) |
(9,727) |
(6,666) |
Change in Thistle decommissioning provision (see note 22) |
(4,772) |
(412) |
Drilling rig contract cancellation costs (i) |
– |
(14,629) |
Write-down of relinquished assets/unsuccessful exploration expenditure (see note 11) |
(173) |
(183) |
Insurance income |
(53) |
1,663 |
Reversal of provisions |
4,685 |
– |
Other |
19,029 |
19,273 |
Total other income/(expenses) |
369,697 |
(4,682) |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
$’000 | $’000 | |
Wages and salaries | 62,286 | 66,700 |
Social security costs | 6,202 | 5,899 |
Defined contribution pension costs | 5,932 | 5,265 |
(Credit)/expense of share-based payments (see note 20) | (669) | 983 |
Other staff costs | 13,969 | 12,300 |
Total employee costs | 87,720 | 91,147 |
Contractor costs | 46,529 | 37,493 |
Total staff costs | 134,249 | 128,640 |
General and administration staff costs (see note 4(c)) | 73,634 | 75,833 |
Non-general and administration costs | 60,615 | 52,807 |
Total staff costs | 134,249 | 128,640 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Fees payable to the Company’s auditor for the audit of the parent company and Group financial statements |
1,476 |
1,367 |
The audit of the Company’s subsidiaries |
303 |
173 |
Total audit |
1,779 |
1,540 |
Audit-related assurance services (i) |
694 |
589 |
Total audit and audit-related assurance services |
2,473 |
2,129 |
Total auditor’s remuneration |
2,473 |
2,129 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Finance costs: |
||
Loan interest payable |
6,027 |
18,524 |
Bond interest payable |
69,269 |
54,971 |
Unwinding of discount on decommissioning provisions (see note 22) |
35,912 |
30,290 |
Unwinding of discount on other provisions (see note 22) |
755 |
911 |
Debt refinancing fees (see note 17) |
– |
4,809 |
Finance charges payable under leases (see note 23) |
25,100 |
27,673 |
Finance fees on loans and bonds including amortisation of capitalised fees |
15,337 |
14,473 |
Other financial expenses |
12,191 |
7,771 |
Total finance costs |
164,591 |
159,422 |
Finance income: |
||
Bank interest receivable |
6,535 |
11,110 |
RockRose loan interest (see note 18(f)) |
2,639 |
3,263 |
Other financial income |
50 |
135 |
Total finance income |
9,224 |
14,508 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Current UK income tax |
||
Current income tax charge |
1,051 |
– |
Current overseas income tax |
||
Current income tax charge |
12,351 |
11,432 |
Adjustments in respect of current income tax of previous years |
307 |
(746) |
UK Energy Profits Levy |
||
Current year charge |
84,069 |
10,262 |
Adjustments in respect of current charge of previous years (i) |
19,378 |
(8,803) |
Total current income tax |
117,156 |
12,145 |
Deferred UK income tax |
||
Relating to origination and reversal of temporary differences |
222,897 |
42,745 |
Adjustments in respect of deferred income tax of previous years (i) |
12,209 |
(9,103) |
Deferred overseas income tax |
||
Relating to origination and reversal of temporary differences |
7,581 |
7,071 |
Adjustments in respect of deferred income tax of previous years |
(363) |
31 |
Deferred UK Energy Profits Levy |
||
Relating to origination and reversal of temporary differences |
134,985 |
11,156 |
Adjustments in respect of changes in tax rates |
– |
6,889 |
Adjustments in respect of deferred charge of previous years |
(2,600) |
1,907 |
Total deferred income tax |
374,709 |
60,696 |
Income tax expense reported in profit or loss |
491,865 |
72,841 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Profit/(loss) before tax |
493,427 |
166,614 |
UK statutory tax rate applying to North Sea oil and gas activities of 40% (2024: 40%) |
197,371 |
66,646 |
Supplementary corporation tax non-deductible expenditure |
4,383 |
5,809 |
Non-deductible expenditure (i) |
8,537 |
26,114 |
Non-taxable gain on sale of assets |
– |
505 |
Petroleum revenue tax (net of income tax benefit) |
(363) |
(8,938) |
Tax in respect of non-ring-fence trade |
13,776 |
7,298 |
Deferred tax asset not recognised in respect of non-ring-fence trade |
21,426 |
12,243 |
Deferred tax asset recognised on previously unrecognised losses |
– |
(48,115) |
UK Energy Profits Levy (ii) |
95,179 |
(13,921) |
UK Energy Profits Levy – changes in tax rates (iii) |
– |
6,889 |
UK Energy Profits Levy – abolishment of Investment Allowance (iii) |
– |
35,339 |
UK Energy Profits Levy – extension to March 2030 (iv) |
123,875 |
– |
Adjustments in respect of prior years |
28,931 |
(16,713) |
Overseas tax rate differences |
(1,323) |
2,045 |
Share-based payments |
(132) |
(1,407) |
Other differences |
205 |
(953) |
At the effective income tax rate of 100% (2024: 44%) |
491,865 |
72,841 |
Charge/(credit) for the year |
||||
Group balance sheet |
recognised in profit or loss |
|||
2025 |
2024 |
2025 |
2024 |
|
$’000 |
$’000 |
$’000 |
$’000 |
|
Deferred tax liability |
||||
Accelerated capital allowances |
1,039,396 |
911,501 |
126,945 |
33,701 |
1,039,396 |
911,501 |
|||
Deferred tax asset |
||||
Losses |
(627,124) |
(717,900) |
90,777 |
(22,012) |
Decommissioning liability |
(296,069) |
(263,705) |
(33,047) |
2,095 |
Other temporary differences (i) |
(137,214) |
(331,679) |
190,034 |
46,912 |
(1,060,407) |
(1,313,284) |
374,709 |
60,696 |
|
Net deferred tax (assets) (ii) |
(21,011) |
(401,783) |
||
Reflected in the balance sheet as follows: |
||||
Deferred tax assets |
(271,375) |
(506,481) |
||
Deferred tax liabilities |
250,364 |
104,698 |
||
Net deferred tax (assets) |
(21,011) |
(401,783) |
||
2025 |
2024 |
|
$’000 |
$’000 |
|
At 1 January |
401,783 |
462,479 |
Tax expense during the period recognised in profit or loss |
(374,709) |
(60,696) |
Deferred taxes acquired in business combinations (see note 30) |
(6,063) |
– |
At 31 December |
21,011 |
401,783 |
Profit/(loss) |
Weighted average number of |
Earnings |
||||
after tax |
Ordinary shares |
per share |
||||
Year ended 31 December |
Year ended 31 December |
Year ended 31 December |
||||
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
|
$’000 |
$’000 |
million |
million |
$ |
$ |
|
Basic |
1,562 |
93,773 |
1,859.9 |
1,891.9 |
0.001 |
0.050 |
Dilutive potential of Ordinary shares granted under share- |
||||||
based incentive schemes |
– |
– |
24.2 |
24.3 |
– |
(0.001) |
Diluted |
1,562 |
93,773 |
1,884.1 |
1,916.2 |
0.001 |
0.049 |
Office furniture and equipment |
Five years |
Fixtures and fittings |
Ten years |
Right-of-use assets (i) |
Lease term |
Office |
||||
furniture, |
Right-of- |
|||
Oil and gas |
fixtures and |
use assets |
||
assets |
fittings |
(note 23) |
Total |
|
$’000 |
$’000 |
$’000 |
$’000 |
|
Cost: |
||||
At 1 January 2024 |
9,243,807 |
68,578 |
904,994 |
10,217,379 |
Additions |
325,813 |
394 |
16,453 |
342,660 |
Change in decommissioning provision |
(741) |
– |
– |
(741) |
At 1 January 2025 |
9,568,879 |
68,972 |
921,447 |
10,559,298 |
Additions |
176,552 |
277 |
32,302 |
209,131 |
Acquisition (see note 30) |
24,716 |
– |
33,002 |
57,718 |
Disposals |
(1,672) |
– |
(37,881) |
(39,553) |
Change in decommissioning provision (note 22) |
77,862 |
– |
– |
77,862 |
At 31 December 2025 |
9,846,337 |
69,249 |
948,870 |
10,864,456 |
Accumulated depreciation, depletion and impairment: |
||||
At 1 January 2024 |
7,364,063 |
59,314 |
497,262 |
7,920,639 |
Charge for the year |
211,873 |
2,683 |
54,735 |
269,291 |
Net impairment charge/(reversal) for the year |
75,428 |
– |
(4,014) |
71,414 |
At 1 January 2025 |
7,651,364 |
61,997 |
547,983 |
8,261,344 |
Charge for the year |
211,616 |
1,628 |
59,184 |
272,428 |
Net impairment (reversal)/charge for the year |
23,019 |
– |
(28,838) |
(5,819) |
Disposal |
– |
– |
(33,628) |
(33,628) |
At 31 December 2025 |
7,885,999 |
63,625 |
544,701 |
8,494,325 |
Net carrying amount: |
||||
At 31 December 2025 |
1,960,338 |
5,624 |
404,169 |
2,370,131 |
At 31 December 2024 |
1,917,515 |
6,975 |
373,464 |
2,297,954 |
At 1 January 2024 |
1,879,744 |
9,264 |
407,732 |
2,296,740 |
Impairment |
Recoverable |
|||
reversal/(charge) |
amount (i) |
|||
Year ended |
Year ended |
|||
31 December |
31 December |
31 December |
31 December |
|
2025 |
2024 |
2025 |
2024 |
|
$’000 |
$’000 |
$’000 |
$’000 |
|
North Sea |
5,819 |
(71,414) |
1,100,312 |
1,172,487 |
Net pre‑tax impairment reversal/(charge) |
5,819 |
(71,414) |
||
2025 |
2024 |
|
$’000 |
$’000 |
|
Cost and net carrying amount |
||
At 1 January |
134,400 |
134,400 |
Acquisition (see note 30) |
5,110 |
– |
At 31 December |
139,510 |
134,400 |
Exploration |
|||
and |
|||
appraisal |
UK emissions |
||
assets |
allowances |
Total |
|
$’000 |
$’000 |
$’000 |
|
Cost: |
|||
At 1 January 2024 |
127,476 |
876 |
128,352 |
Additions |
3,686 |
1,138 |
4,824 |
Write-off of unsuccessful exploration expenditure |
(183) |
– |
(183) |
Disposal |
(1,263) |
(876) |
(2,139) |
At 1 January 2025 |
129,716 |
1,138 |
130,854 |
Additions |
4,225 |
6,472 |
10,697 |
Write-off of relinquished licence |
(173) |
– |
(173) |
Disposal |
– |
(6,500) |
(6,500) |
At 31 December 2025 |
133,768 |
1,110 |
134,878 |
Accumulated impairment: |
|||
At 1 January 2024, 1 January 2025 and 31 December 2025 |
(109,153) |
– |
(109,153) |
Net carrying amount: |
|||
At 31 December 2025 |
24,615 |
1,110 |
25,725 |
At 31 December 2024 |
20,563 |
1,138 |
21,701 |
At 1 January 2024 |
18,323 |
876 |
19,199 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Hydrocarbon inventories |
8,487 |
22,544 |
Well supplies |
24,272 |
26,432 |
32,759 |
48,976 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Available cash |
265,886 |
226,317 |
Restricted cash |
2,960 |
53,922 |
Cash and cash equivalents |
268,846 |
280,239 |
Quoted |
||||||
prices in |
Significant |
Significant |
||||
active |
observable |
unobservable |
||||
Carrying |
markets |
inputs |
inputs |
|||
value |
Total |
(Level 1) |
(Level 2) |
(Level 3) |
||
31 December 2025 |
Notes |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
Financial assets measured at fair value: |
||||||
Derivative financial assets measured at FVPL |
||||||
Commodity contracts |
18(a) |
36,754 |
36,754 |
– |
36,754 |
– |
Forward foreign currency contracts |
18(a) |
932 |
932 |
– |
932 |
– |
Forward UKA contracts |
18(a) |
28,721 |
28,721 |
– |
28,721 |
– |
Other financial assets measured at FVPL |
– |
|||||
Quoted equity shares |
6 |
6 |
6 |
– |
– |
|
Total financial assets measured at fair value |
66,413 |
66,413 |
6 |
66,407 |
– |
|
Financial assets measured at amortised cost: |
||||||
Vendor financing facility |
18(f) |
43,896 |
43,896 |
– |
43,896 |
– |
Total financial assets measured at amortised cost (i) |
43,896 |
43,896 |
– |
43,896 |
– |
|
Liabilities measured at fair value: |
||||||
Derivative financial liabilities measured at FVPL |
||||||
Commodity contracts |
18(a) |
1,997 |
1,997 |
– |
1,997 |
– |
Forward UKA contracts |
18(a) |
8,394 |
8,394 |
– |
8,394 |
– |
Other financial liabilities measured at FVPL |
||||||
Contingent consideration |
21 |
84,620 |
84,620 |
– |
– |
84,620 |
Total liabilities measured at fair value |
95,011 |
95,011 |
– |
10,391 |
84,620 |
|
Liabilities measured at amortised cost |
||||||
Interest-bearing loans and borrowings (i) |
17 |
60,324 |
60,324 |
– |
60,324 |
– |
GBP retail bond 9.00% (ii) |
17 |
181,812 |
180,892 |
180,892 |
– |
– |
USD high yield bond 11.625% (ii) |
17 |
465,328 |
470,878 |
470,878 |
– |
– |
Total liabilities measured at amortised cost (iii) |
707,464 |
712,094 |
651,770 |
60,324 |
– |
Quoted |
||||||
prices in |
Significant |
Significant |
||||
active |
observable |
unobservable |
||||
Carrying |
markets |
inputs |
inputs |
|||
Value |
Total |
(Level 1) |
(Level 2) |
(Level 3) |
||
31 December 2024 |
Notes |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
Financial assets measured at fair value: |
||||||
Derivative financial assets measured at FVPL |
||||||
Gas commodity contracts |
18(a) |
69 |
69 |
– |
69 |
– |
Other financial assets measured at FVPL |
– |
|||||
Quoted equity shares |
6 |
6 |
6 |
– |
– |
|
Total financial assets measured at fair value |
75 |
75 |
6 |
69 |
– |
|
Financial assets measured at amortised cost: |
||||||
Vendor financing facility |
18(f) |
38,453 |
38,453 |
– |
38,453 |
– |
Total financial assets measured at amortised cost (i) |
38,453 |
38,453 |
– |
38,453 |
– |
|
Liabilities measured at fair value: |
||||||
Derivative financial liabilities measured at FVPL |
||||||
Commodity derivative contracts |
18(a) |
10,497 |
10,497 |
– |
10,497 |
– |
Forward foreign currency contracts |
18(a) |
2,354 |
2,354 |
– |
2,354 |
– |
Forward UKA contracts |
18(a) |
8,729 |
8,729 |
– |
8,729 |
– |
Other financial liabilities measured at FVPL |
||||||
Contingent consideration |
21 |
473,294 |
473,294 |
– |
– |
473,294 |
Total liabilities measured at fair value |
494,874 |
494,874 |
– |
21,580 |
473,294 |
|
Liabilities measured at amortised cost |
||||||
Interest-bearing loans and borrowings (i) |
17 |
33,972 |
33,972 |
– |
33,972 |
– |
GBP retail bond 9.00% (ii) |
17 |
169,371 |
161,461 |
161,461 |
– |
– |
USD high yield bond 11.625% (ii) |
17 |
461,514 |
466,102 |
466,102 |
– |
– |
Total liabilities measured at amortised cost (iii) |
664,857 |
661,535 |
627,563 |
33,972 |
– |
2025 |
2024 |
|
$’000 |
$’000 |
|
Current |
||
Trade receivables |
15,357 |
20,151 |
Joint venture receivables |
104,608 |
106,963 |
Under-lift position |
18,073 |
16,806 |
VAT receivable |
12,377 |
7,574 |
Vietnam lease receivable from joint venture partners |
5,122 |
– |
Other receivables (i) |
55,015 |
25,989 |
Prepayments |
13,821 |
5,720 |
Accrued income |
21,096 |
47,768 |
Total current |
245,469 |
230,971 |
Non‑current |
||
Vietnam abandonment fund |
92,079 |
– |
Vietnam lease receivable from joint venture partners |
19,473 |
– |
Other receivables |
16,614 |
2,102 |
Total non‑current |
128,166 |
2,102 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Current |
||
Trade payables |
124,806 |
138,822 |
Accrued expenses |
287,408 |
209,225 |
Over-lift position |
8,136 |
16,849 |
Joint venture creditors |
25,750 |
46,187 |
Other payables |
8,550 |
3,307 |
Total current |
454,650 |
414,390 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Loans |
60,324 |
33,972 |
Bonds |
647,140 |
630,885 |
707,464 |
664,857 |
2025 |
2024 |
|||||
Principal |
Fees |
Total |
Principal |
Fees |
Total |
|
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|
SVT working capital facility |
36,331 |
– |
36,331 |
33,972 |
– |
33,972 |
Vendor loan facility |
22,096 |
– |
22,096 |
– |
– |
– |
USD high yield bond 11.625% |
465,000 |
(6,156) |
458,844 |
465,000 |
(10,661) |
454,339 |
GBP retail bond 9.00% (GBP 133.3 million) |
179,367 |
– |
179,367 |
167,101 |
– |
167,101 |
Accrued interest (i) |
10,826 |
– |
10,826 |
9,445 |
– |
9,445 |
Total borrowings |
713,620 |
(6,156) |
707,464 |
675,518 |
(10,661) |
664,857 |
Due within one year |
69,253 |
43,417 |
||||
Due after more than one year |
638,211 |
621,440 |
||||
Total borrowings |
707,464 |
664,857 |
||||
2025 |
2024 |
|||
Assets |
Liabilities |
Assets |
Liabilities |
|
$’000 |
$’000 |
$’000 |
$’000 |
|
Fair value through profit or loss: |
||||
Derivative commodity contracts |
35,009 |
1,997 |
69 |
10,497 |
Forward foreign currency contracts |
932 |
– |
– |
2,354 |
Derivative UKA contracts |
23,550 |
8,394 |
– |
8,729 |
Total current |
59,491 |
10,391 |
69 |
21,580 |
Fair value through profit or loss: |
||||
Derivative commodity contracts |
1,745 |
– |
– |
– |
Derivative UKA contracts |
5,171 |
– |
– |
– |
Quoted equity shares |
6 |
– |
6 |
– |
Amortised cost: |
||||
Other receivables (Vendor financing facility) (notes 18(f), 24) |
43,896 |
– |
38,453 |
– |
Total non‑current |
50,818 |
– |
38,459 |
– |
Total other financial assets and liabilities |
110,309 |
10,391 |
38,528 |
21,580 |
Revenue and other |
Cost of |
|||
operating income |
sales |
|||
Realised |
Unrealised |
Realised |
Unrealised |
|
Year ended 31 December 2025 |
$’000 |
$’000 |
$’000 |
$’000 |
Commodity options |
(6,561) |
7,766 |
– |
– |
Commodity swaps |
15,567 |
37,225 |
– |
– |
Commodity futures |
(262) |
187 |
– |
– |
Foreign exchange contracts |
– |
– |
20,766 |
3,286 |
UKA contracts |
– |
– |
(1,055) |
29,056 |
8,744 |
45,178 |
19,711 |
32,342 |
|
Revenue and other |
Cost of |
|||
operating income |
sales |
|||
Realised |
Unrealised |
Realised |
Unrealised |
|
Year ended 31 December 2024 |
$’000 |
$’000 |
$’000 |
$’000 |
Commodity options |
(19,899) |
10,617 |
– |
– |
Commodity swaps |
7,467 |
(7,340) |
– |
– |
Commodity futures |
(475) |
(187) |
– |
– |
Foreign exchange contracts |
– |
– |
2,859 |
(2,354) |
UKA contracts |
– |
– |
(7,594) |
(469) |
(12,907) |
3,090 |
(4,735) |
(2,823) |
|
Other |
Equity |
||
receivables |
shares |
Total |
|
$’000 |
$’000 |
$’000 |
|
At 1 January 2024 |
145,103 |
6 |
145,109 |
Interest |
3,263 |
– |
3,263 |
Repayments |
(107,518) |
– |
(107,518) |
Foreign Exchange |
(2,395) |
– |
(2,395) |
At 31 December 2024 |
38,453 |
6 |
38,459 |
Interest |
2,639 |
– |
2,639 |
Foreign Exchange |
2,804 |
– |
2,804 |
At 31 December 2025 |
43,896 |
6 |
43,902 |
Current |
– |
||
Non-current |
43,902 |
||
43,902 |
Capital |
||||||
Ordinary shares of |
Share |
Share |
Treasury |
redemption |
||
£0.05 each |
capital |
premium |
shares |
reserve |
Total |
|
Authorised, issued and fully paid |
Number |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
At 1 January 2025 |
1,885,029,503 |
131,508 |
260,546 |
(4,425) |
2,006 |
389,635 |
Shares transferred to EBT |
– |
– |
– |
885 |
– |
885 |
At 31 December 2025 |
1,885,029,503 |
131,508 |
260,546 |
(3,540) |
2,006 |
390,520 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Performance Share Plan |
(806) |
511 |
Other performance share plans |
(8) |
64 |
Sharesave Plan |
145 |
408 |
(669) |
983 |
2025 |
2024 |
|
Share plans |
Number |
Number |
Outstanding at 1 January |
88,617,683 |
87,367,455 |
Granted during the year |
27,138,555 |
35,353,664 |
Exercised during the year |
(1,493,821) |
(7,291,023) |
Forfeited during the year |
(17,282,431) |
(26,812,413) |
Outstanding at 31 December |
96,979,986 |
88,617,683 |
Exercisable at 31 December |
15,172,474 |
9,138,271 |
2025 |
2024 |
|||
Weighted |
Weighted |
|||
average |
average |
|||
exercise price |
exercise price |
|||
Sharesave options |
Number |
$ |
Number |
$ |
Outstanding at 1 January |
9,956,017 |
0.15 |
18,658,144 |
0.16 |
Exercised during the year |
– |
– |
(5,478,693) |
0.13 |
Forfeited during the year |
(1,575,108) |
0.21 |
(3,223,434) |
0.15 |
Outstanding at 31 December |
8,380,909 |
0.15 |
9,956,017 |
0.15 |
Exercisable at 31 December |
155,925 |
0.28 |
323,886 |
0.24 |
Magnus |
|||
decommissioning- |
|||
Magnus 75% |
linked liability |
Total |
|
$’000 |
$’000 |
$’000 |
|
At 31 December 2024 |
451,333 |
21,961 |
473,294 |
Unwinding of discount (see note 4(d)) |
51,002 |
2,645 |
53,647 |
Other change in fair value (see note 4(d)) |
(442,335) |
1,543 |
(440,792) |
Utilisation |
– |
(1,529) |
(1,529) |
At 31 December 2025 |
60,000 |
24,620 |
84,620 |
Classified as: |
|||
Current |
60,000 |
318 |
60,318 |
Non-current |
– |
24,302 |
24,302 |
60,000 |
24,620 |
84,620 |
Thistle |
||||
Decommissioning |
decommissioning |
Other |
||
provision |
provision |
provisions |
Total |
|
$’000 |
$’000 |
$’000 |
$’000 |
|
At 31 December 2024 |
741,565 |
18,348 |
6,193 |
766,106 |
Acquisition (see note 30) |
89,052 |
– |
– |
89,052 |
Additions during the year (i) |
46,721 |
– |
461 |
47,182 |
Changes in estimates (i) |
40,868 |
4,772 |
(5,083) |
40,557 |
Unwinding of discount |
35,912 |
755 |
– |
36,667 |
Utilisation (ii) |
(38,486) |
(8,589) |
(481) |
(47,556) |
Foreign exchange |
– |
– |
28 |
28 |
At 31 December 2025 |
915,632 |
15,286 |
1,118 |
932,036 |
Classified as: |
||||
Current |
48,853 |
4,915 |
314 |
54,082 |
Non-current |
866,779 |
10,371 |
804 |
877,954 |
915,632 |
15,286 |
1,118 |
932,036 |
Right-of-use |
Lease |
|
assets |
liabilities |
|
$’000 |
$’000 |
|
As at 31 December 2023 |
407,732 |
422,174 |
Additions in the period |
16,453 |
16,453 |
Depreciation expense |
(54,735) |
– |
Impairment reversal |
4,014 |
– |
Interest expense |
– |
27,673 |
Payments |
– |
(130,065) |
Foreign exchange movements |
– |
(980) |
As at 31 December 2024 |
373,464 |
335,255 |
Acquisition (see note 30) |
33,002 |
60,681 |
Additions in the period (see note 9) |
32,302 |
32,302 |
Depreciation expense (see note 9) |
(59,184) |
– |
Impairment reversal (see note 9) |
28,838 |
– |
Interest expense |
– |
25,100 |
Payments |
– |
(83,061) |
Foreign exchange movements |
– |
5,818 |
Disposal |
(4,253) |
(4,005) |
As at 31 December 2025 |
404,169 |
372,090 |
Current |
86,323 |
|
Non-current |
285,767 |
|
372,090 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Depreciation expense of right-of-use assets |
59,184 |
54,735 |
Impairment reversal of right-of-use assets |
(28,838) |
(4,014) |
Interest expense on lease liabilities |
25,100 |
27,673 |
Rent expense – short-term leases |
9,018 |
13,860 |
Rent expense – leases of low-value assets |
297 |
33 |
Total amounts recognised in profit or loss |
64,761 |
92,287 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Total cash outflow for leases |
83,061 |
130,065 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Less than one year |
1,291 |
2,029 |
One to two years |
1,293 |
858 |
Two to three years |
1,310 |
860 |
Three to four years |
1,317 |
875 |
Four to five years |
821 |
882 |
More than five years |
1,326 |
1,856 |
Total undiscounted lease payments |
7,358 |
7,360 |
Year ended |
Year ended |
|
31 December |
31 December |
|
2025 |
2024 |
|
$’000 |
$’000 |
|
Deferred income |
138,095 |
138,095 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Short-term employee benefits |
5,206 |
5,138 |
Share-based payments |
30 |
124 |
Post-employment pension benefits |
278 |
226 |
Termination payments |
133 |
947 |
5,647 |
6,435 |
Pre-tax profit |
||
+$10/bbl |
-$10/bbl |
|
increase |
decrease |
|
$’000 |
$’000 |
|
31 December 2025 |
(42,600) |
42,900 |
31 December 2024 |
(47,600) |
47,200 |
GBP |
MYR |
Other |
Total |
|
Year ended 31 December 2025 |
$’000 |
$’000 |
$’000 |
$’000 |
Total financial assets |
357,349 |
30,762 |
12,015 |
400,126 |
Total financial liabilities |
783,464 |
28,336 |
13,364 |
825,164 |
GBP |
MYR |
Other |
Total |
|
Year ended 31 December 2024 |
$’000 |
$’000 |
$’000 |
$’000 |
Total financial assets |
396,168 |
22,570 |
3,024 |
421,762 |
Total financial liabilities |
714,626 |
21,731 |
3,801 |
740,158 |
Pre-tax profit |
||
10% rate |
10% rate |
|
increase |
decrease |
|
$’000 |
$’000 |
|
31 December 2025 |
(22,189) |
22,189 |
31 December 2024 |
(28,263) |
28,263 |
On demand |
Up to 1 year |
1 to 2 years |
2 to 5 years |
Over 5 years |
Total |
|
Year ended 31 December 2025 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
Loans |
– |
60,888 |
– |
– |
– |
60,888 |
Bonds |
– |
69,945 |
714,312 |
– |
– |
784,257 |
Contingent consideration |
– |
60,335 |
6,681 |
1,382 |
65,571 |
133,969 |
Obligations under lease liabilities |
– |
97,363 |
231,189 |
59,547 |
26,328 |
414,427 |
Trade and other payables |
– |
446,527 |
– |
– |
– |
446,527 |
– |
735,058 |
952,182 |
60,929 |
91,899 |
1,840,068 |
On demand |
Up to 1 year |
1 to 2 years |
2 to 5 years |
Over 5 years |
Total |
|
Year ended 31 December 2024 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
Loans |
– |
34,168 |
– |
– |
– |
34,168 |
Bonds |
– |
69,095 |
69,095 |
701,197 |
– |
839,387 |
Contingent consideration |
– |
20,675 |
64,877 |
265,854 |
425,027 |
776,433 |
Obligations under lease liabilities |
– |
66,092 |
71,600 |
222,093 |
31,696 |
391,481 |
Trade and other payables |
– |
397,543 |
– |
– |
– |
397,543 |
– |
587,573 |
205,572 |
1,189,144 |
456,723 |
2,439,012 |
Less than 3 |
3 to 12 |
|||||
On demand |
months |
months |
1 to 2 years |
Over 2 years |
Total |
|
Year ended 31 December 2025 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
Commodity derivative contracts |
– |
2,563 |
66 |
– |
– |
2,629 |
Other derivative contracts |
– |
43,411 |
7,485 |
22,015 |
– |
72,911 |
– |
45,974 |
7,551 |
22,015 |
– |
75,540 |
Less than 3 |
3 to 12 |
|||||
On demand |
months |
months |
1 to 2 years |
Over 2 years |
Total |
|
Year ended 31 December 2024 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
Commodity derivative contracts |
– |
546 |
8,908 |
999 |
– |
10,453 |
Foreign exchange derivative contracts |
– |
1,105 |
1,249 |
– |
– |
2,354 |
Other derivative contracts |
– |
23,902 |
3,802 |
1,928 |
– |
29,632 |
– |
25,553 |
13,959 |
2,927 |
– |
42,439 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Loans, borrowings and bond (i) (A) (see note 17) |
702,794 |
666,073 |
Cash and cash equivalents (see note 13) |
268,846 |
(280,239) |
EnQuest net debt (B) (ii) |
433,948 |
385,834 |
Equity attributable to EnQuest PLC shareholders (C) |
528,059 |
542,466 |
Profit/(loss) for the year attributable to EnQuest PLC shareholders (D) |
1,562 |
93,773 |
Adjusted EBITDA (F) (ii) |
503,823 |
673,919 |
Gross gearing ratio (A/C) |
1.3 |
1.2 |
Net gearing ratio (B/C) |
0.8 |
0.7 |
EnQuest net debt/adjusted EBITDA (B/F) (ii) |
0.9 |
0.6 |
Shareholders’ return on investment (D/C) |
0.3% |
17.3% |
Proportion of |
|||
nominal value |
|||
of issued |
|||
Ordinary |
|||
shares |
|||
Country of |
controlled by |
||
Name of company |
Principal activity |
incorporation |
the Group |
Intermediate holding company and provision of Group |
|||
EnQuest Britain Limited |
manpower and contracting/procurement services |
England |
100% |
EnQuest Heather Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
EnQuest ENS Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
EnQuest Heather Leasing Limited (i) |
Dormant |
England |
100% |
EQ Petroleum Sabah Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
EnQuest Dons Leasing Limited (i) |
Leasing |
England |
100% |
EnQuest Energy Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
EnQuest Production Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
EnQuest Global Limited |
Intermediate holding company |
England |
100% |
EnQuest NWO Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
EQ Petroleum Production Malaysia Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
NSIP (GKA) Limited 1 |
Dormant |
Scotland |
100% |
Provision of Group manpower and contracting/ |
|||
EnQuest Global Services Limited (i)2 |
procurement services for the international business |
Jersey |
100% |
EnQuest Marketing and Trading Limited |
Marketing and trading of crude oil |
England |
100% |
EnQuest Petroleum Developments |
|||
Malaysia SDN. BHD (i)3 |
Exploration, extraction and production of hydrocarbons |
Malaysia |
100% |
EnQuest Advance Holdings Limited (i) |
Intermediate holding company |
England |
100% |
EnQuest Advance Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
EnQuest Progress Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
North Sea (Golden Eagle) Resources Ltd (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
Assessment and development of new energy and |
|||
Veri Energy (CCS) Limited (i) |
decarbonisation opportunities |
England |
100% |
Assessment and development of new energy and |
|||
Veri Energy (Hydrogen) Limited (i) |
decarbonisation opportunities |
England |
100% |
Veri Energy Holdings Limited |
Intermediate holding company |
England |
100% |
Assessment and development of new energy and |
|||
Veri Energy Limited (i) |
decarbonisation opportunities |
England |
100% |
British Virgin |
|||
Premier Oil (Vietnam) Limited (i)4 |
Exploration, extraction and production of hydrocarbons |
Islands |
100% |
Premier Oil Vietnam Offshore B.V (i)5 |
Exploration, extraction and production of hydrocarbons |
Netherlands |
100% |
EnQuest EP Gaea Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
EnQuest EP Gaea II Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
EnQuest EP BV Limited (i) |
Exploration, extraction and production of hydrocarbons |
England |
100% |
Year ended |
Year ended |
||
31 December |
31 December |
||
2025 |
2024 |
||
Notes |
$’000 |
$’000 |
|
Profit/(loss) before tax |
493,427 |
166,614 |
|
Depreciation |
4(c) |
5,129 |
6,040 |
Depletion |
4(b) |
267,299 |
263,252 |
Exploration and appraisal expense |
11 |
173 |
183 |
Net impairment (reversal)/charge to oil and gas assets |
9 |
(5,819) |
71,414 |
Net disposal/(write-back) of inventory |
2,800 |
(5,539) |
|
Share-based payment (credit)/charge |
4(e) |
(669) |
983 |
Change in Magnus related contingent consideration |
21 |
(387,145) |
15,904 |
Change in provisions |
22 |
46,544 |
39,116 |
Other non-cash UKA losses |
4(b) |
11,490 |
1,335 |
Unrealised (gain)/loss on commodity financial instruments |
4(a) |
(45,178) |
(3,090) |
Unrealised (gain)/loss on other financial instruments |
4(b) |
(32,342) |
2,823 |
Unrealised exchange loss/(gain) |
21,973 |
(8,714) |
|
Net finance expense (i) |
118,700 |
113,711 |
|
Operating cash flow before working capital changes |
496,382 |
664,032 |
|
Decrease/(increase) in trade and other receivables |
38,656 |
(4,561) |
|
Decrease/(increase) in inventories |
12,366 |
(5,786) |
|
(Decrease)/increase in trade and other payables |
(49,585) |
32,261 |
|
Cash generated from operations |
497,819 |
685,946 |
Loans and |
Lease |
|||
borrowings |
Bonds |
liabilities |
Total |
|
$’000 |
$’000 |
$’000 |
$’000 |
|
At 1 January 2024 |
(311,210) |
(471,019) |
(422,174) (1,204,403) |
|
Cash movements: |
||||
Repayments of loans and borrowings |
312,304 |
– |
– |
312,304 |
Proceeds from loans and borrowings |
(26,928) |
(160,000) |
– |
(186,928) |
Payment of lease liabilities |
– |
– |
130,065 |
130,065 |
Cash interest paid in year |
18,524 |
52,494 |
– |
71,018 |
Non‑cash movements: |
||||
Additions |
– |
3,362 |
(16,453) |
(13,091) |
Interest/finance charge payable |
(18,524) |
(54,971) |
(27,673) |
(101,168) |
Fee amortisation |
(5,036) |
(3,493) |
– |
(8,529) |
Foreign exchange and other non-cash movements |
(3,102) |
2,742 |
980 |
620 |
At 31 December 2024 |
(33,972) |
(630,885) |
(335,255) |
(1,000,112) |
Cash movements: |
||||
Repayments of loans and borrowings (i) |
196,451 |
– |
– |
196,451 |
Proceeds from loans and borrowings (ii) |
(217,420) |
– |
– |
(217,420) |
Payment of lease liabilities |
– |
– |
83,061 |
83,061 |
Cash interest paid in year (iii) |
4,130 |
69,884 |
– |
74,014 |
Non‑cash movements: |
||||
Additions |
20,448 |
– |
(32,302) |
(11,854) |
Disposals |
– |
– |
4,005 |
4,005 |
Acquired (see note 30) |
– |
– |
(60,681) |
(60,681) |
Interest/finance charge payable |
(6,027) |
(69,269) |
(25,100) |
(100,396) |
Fee amortisation |
(2,927) |
(4,505) |
– |
(7,432) |
Foreign exchange and other non-cash movements |
(21,007) |
(12,365) |
(5,818) |
(39,190) |
At 31 December 2025 |
(60,324) |
(647,140) |
(372,090) (1,079,554) |
|
Loans |
Bonds |
Lease liabilities |
||
(see note 17) |
(see note 17) |
(see note 23) |
Total |
|
$’000 |
$’000 |
$’000 |
$’000 |
|
Principal |
(33,972) |
(632,101) |
(335,255) |
(1,001,328) |
Unamortised fees |
– |
10,661 |
– |
10,661 |
Accrued interest |
– |
(9,445) |
– |
(9,445) |
At 31 December 2024 |
(33,972) |
(630,885) |
(335,255) |
(1,000,112) |
Principal |
(58,427) |
(644,367) |
(372,090) |
(1,074,884) |
Unamortised fees |
– |
6,156 |
– |
6,156 |
Accrued interest |
(1,897) |
(8,929) |
– |
(10,826) |
At 31 December 2025 |
(60,324) |
(647,140) |
(372,090) |
(1,079,554) |
Fair value |
||
recognised on |
||
acquisition |
||
Notes |
$’000 |
|
Non‑current assets |
||
Property, plant and equipment |
9 |
24,716 |
Right-of-use assets |
9 |
33,002 |
Other receivables (i) |
15 |
111,787 |
Current assets |
||
Trade and other receivables |
32,541 |
|
Taxation receivable |
41 |
|
Cash and cash equivalents |
5,850 |
|
Total assets |
207,937 |
|
Non‑current liabilities |
||
Provisions (ii) |
22 |
89,052 |
Lease creditor (iii) |
23 |
44,845 |
Deferred tax |
6 |
6,063 |
Current liabilities |
||
Trade and other payables |
30,546 |
|
Lease creditor (iii) |
23 |
15,836 |
Current tax liabilities |
1,002 |
|
Total liabilities |
187,344 |
|
Total identifiable net assets at fair value |
20,593 |
|
Goodwill arising on acquisition |
5,110 |
|
Purchase consideration transferred: |
||
Cash transferred |
25,703 |
|
Total consideration |
25,703 |
$’000 |
|
Analysis of cash flows on acquisition |
|
Total consideration |
25,703 |
Net cash acquired with the subsidiaries |
(5,850) |
Transaction costs of the acquisition |
425 |
Net cash flow on acquisition |
20,278 |
2025 | 2024 | ||
Notes | $’000 | $’000 | |
Fixed assets | |||
Investments | 3 | 373,610 | 372,243 |
Current assets | |||
Trade and other debtors | |||
– due within one year | 4 | 795,197 | 811,983 |
– due after one year | 4 | 43,896 | 38,453 |
Cash at bank and in hand | 18 | 265 | |
839,111 | 850,701 | ||
Trade and other creditors: amounts falling due within one year | 6 | (3,514) | (3,328) |
Net current assets | 835,597 | 847,373 | |
Total assets less current liabilities | 1,209,207 | 1,219,616 | |
Trade and other creditors: amounts falling due after one year | 7 | (647,140) | (630,885) |
Net assets | 562,067 | 588,731 | |
Share capital and reserves | |||
Share capital and premium | 8 | 392,054 | 392,054 |
Treasury shares | (3,540) | (4,425) | |
Other reserve | 40,143 | 40,143 | |
Share-based payment reserve | 12,395 | 13,949 | |
Capital redemption reserve | 2,006 | 2,006 | |
Profit and loss account | 119,009 | 145,004 | |
Shareholders’ funds | 562,067 | 588,731 |
Share | Share- | |||||||
capital and | based | Capital | ||||||
share | Treasury | Other | payments | redemption | Profit and | |||
premium | shares | reserve | reserve | reserve | loss account | Total | ||
Notes | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
At 31 December 2023 | 393,831 | – | 40,143 | 13,195 | – | (65,894) | 381,275 | |
Profit for the year | – | – | – | – | – | 215,491 | 215,491 | |
Total comprehensive income for the year | – | – | – | – | – | 215,491 | 215,491 | |
Issue of shares to Employee Benefit Trust | 229 | – | – | (229) | – | – | – | |
Repurchase and cancellation of shares | (2,006) | (4,425) | – | – | 2,006 | (4,593) | (9,018) | |
Share-based payment charge | – | – | – | 983 | – | – | 983 | |
At 31 December 2024 | 392,054 | (4,425) | 40,143 | 13,949 | 2,006 | 145,004 | 588,731 | |
Loss for the year | – | – | – | – | – | (10,695) | (10,695) | |
Total comprehensive expense for the year | – | – | – | – | – | (10,695) | (10,695) | |
Shares transferred to Employee Benefit | ||||||||
Trust | 8 | – | 885 | – | (885) | – | – | – |
Dividend paid | 12 | – | – | – | – | – | (15,300) | (15,300) |
Share-based payment credit | – | – | – | (669) | – | – | (669) | |
At 31 December 2025 | 392,054 | (3,540) | 40,143 | 12,395 | 2,006 | 119,009 | 562,067 |