£m | Note | 2024 | 2023 |
| Continuing operations | |||
Revenue | 5 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Sales, general and administrative expenses | ( | ( | |
Other income | |||
Operating profit | 6 | ||
Share of net loss of joint venture | 19 | ( | |
Profit before net finance costs and tax | |||
Finance income | 10 | ||
Finance expense | 10 | ( | ( |
Profit before taxation | |||
Taxation | 11 | ( | ( |
Profit for the financial year | |||
| Other comprehensive income: | |||
| Items that may be reclassified to profit or loss: | |||
Exchange differences on translation of foreign operations | 27 | ( | ( |
Other comprehensive (loss) net of tax | ( | ( | |
Total comprehensive income for the year | |||
| Earnings per share (in pence) | |||
Basic | 12 | ||
Diluted | 12 |
£m | Note | 2024 | 2023 |
| Assets | |||
| Non-current assets | |||
Goodwill | 14 | ||
Other intangible assets | 15 | ||
Property, plant and equipment | 16 | ||
Right-of-use assets | 17 | ||
Deferred tax assets | 18 | ||
Total non-current assets | |||
| Current assets | |||
Trade receivables | 20 | ||
Accrued income | 21 | ||
Prepayments | 21 | ||
Other receivables | 21 | ||
Corporation tax recoverable | 21 | ||
Cash and cash equivalents | 22 | ||
Total current assets | |||
Total assets | |||
| Liabilities and equity | |||
| Current liabilities | |||
Trade and other payables | 23 | ||
Lease liabilities | 24 | ||
Contract liabilities | 23 | ||
Total current liabilities | |||
| Non-current liabilities | |||
Lease liabilities | 24 | ||
Provisions for other liabilities | 25 | ||
Deferred tax liabilities | 18 | ||
Total non-current liabilities | |||
Total liabilities | |||
| Capital and reserves | |||
Share capital | 26 | ||
Translation reserve | 27 | ||
Own shares | 28 | ( | ( |
Retained earnings | |||
Total equity | |||
Total liabilities and equity |
| Equity | ||||||
| attributable to | ||||||
| Translation | Retained | owners of the | ||||
£m | Note | Share capital | Own shares | reserve | earnings | parent |
Balance as at 1 January 2023 | ( | |||||
Profit for the financial year | ||||||
Other comprehensive (loss) | ( | ( | ||||
Total comprehensive income for the year | ( | |||||
| Transactions with owners in their capacity as owners: | ||||||
Equity-settled share-based payment schemes | 29 | |||||
Equity-settled share-based payment schemes – deferred tax impact | 18 | ( | ( | |||
Dividends | 31 | ( | ( | |||
Own shares distributed | 28 | ( | ||||
Own shares acquired | 28 | ( | ( | |||
Balance as at 31 December 2023 | ( | |||||
Profit for the financial year | ||||||
Other comprehensive (loss) | ( | ( | ||||
Total comprehensive income for the year | ( | |||||
| Transactions with owners in their capacity as owners: | ||||||
Equity-settled share-based payment schemes | 29 | |||||
Equity-settled share-based payment schemes – deferred tax impact | 18 | |||||
Dividends | 31 | ( | ( | |||
Own shares distributed | 28 | ( | ||||
Own shares acquired | 28 | ( | ( | |||
Balance as at 31 December 2024 | ( |
£m | Note | 2024 | 2023 |
| Cash flows from operating activities | |||
Profit before tax | |||
Net finance costs | |||
Share of net loss from joint venture | |||
Operating profit | |||
| Adjustments: | |||
Depreciation | 6/16/17 | ||
Amortisation | 6/15 | ||
Share-based payment charge | 29 | ||
RDEC tax charge/(credit) | 6 | ( | |
Increase/(decrease) in provisions | 25 | ( | |
| Movements in working capital: | |||
Increase/(decrease) in contract liabilities | 23 | ( | |
(Increase)/decrease in trade and other receivables | 20/21 | ( | |
Increase in trade and other payables (excluding contract liabilities) | 23 | ||
Cash generated from operations | |||
Interest element on lease payments | 10/24 | ( | ( |
Other interest paid | 10 | ( | ( |
Income taxes paid | ( | ( | |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Payments for purchases of property, plant and equipment | 16 | ( | ( |
Payments for internally developed software | 15 | ( | ( |
Payments in relation to direct costs associated with lease extensions | ( | ||
Interest received | 10 | ||
Net cash outflow from in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Dividends paid to Company shareholders | 31 | ( | ( |
Payments of lease liabilities (principal) | 24 | ( | ( |
Purchase of own shares | 28 | ( | ( |
Cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash | ( | ||
Cash and cash equivalents at the beginning of the year | 22 | ||
Effect of foreign exchange rate changes on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the end of the year | 22 |
2024 | 2023 | |||
Closing | Average | Closing | Average | |
USD | 1.25 | 1.28 | 1.27 | 1.24 |
EUR | 1.21 | 1.18 | 1.15 | 1.15 |
NZD | 2.24 | 2.11 | 2.01 | 2.02 |
AUD | 2.02 | 1.94 | 1.87 | 1.87 |
Area | Exposure arising from | Measurement | Management |
| Market risk – foreign | Contracted | Cash flow forecasting | Natural hedging from |
| exchange | revenue and costs | and foreign exchange | localised cost base and |
| denominated in | sensitivity | conversion of foreign | |
| a currency other than | currency cash balances | ||
| the entity’s functional | into pounds sterling; | ||
| currency; and | and | ||
| Monetary assets and | Use of forward | ||
| liabilities denominated | contracts to manage | ||
| in a currency other | some of the foreign | ||
| than the entity’s | exchange risk (these are | ||
| functional currency | not hedge accounted) | ||
| Credit risk – cash | Cash and cash | Credit ratings | Diversification of bank |
| balances | equivalents | deposits | |
| Credit risk – customer | Trade receivables and | Ageing analysis | Credit checks and |
| receivables | accrued income | Credit ratings | contractual payment |
| terms | |||
Liquidity | Cash and cash | Daily cash reporting | Cash forecasting and |
| equivalents | managing maturity of | ||
| cash deposits |
£m | 2024 | 2023 |
Subscription | 37.5 | 31.8 |
Software Engineering | 17.4 | 15.6 |
Delivery | 55.0 | 54.6 |
Total revenue* | 109.9 | 102.0 |
£m | 2024 | 2023 |
UK | 40.9 | 35.7 |
North America | 0.8 | 1.0 |
Rest of EMEA (excl. UK) * | – | – |
Rest of World * | 0.7 | 0.1 |
Total non-current assets | 42.4 | 36.8 |
| 31 December 2024 | ||||||
| Between | Between | Between | ||||
| Less than | 6 to 12 | 1 to 2 | 2 to 5 | More than | ||
£m | Total | 6 months | months | years | years | 5 years |
Trade and other payables | 8.4 | 8.4 | – | – | – | – |
| Lease liabilities – future | ||||||
lease payments | 13.4 | 0.5 | 0.3 | 1.8 | 4.8 | 6.0 |
| 31 December 2023 | ||||||
| Between | Between | Between | ||||
| Less than | 6 to 12 | 1 to 2 | 2 to 5 | More than | ||
£m | Total | 6 months | months | years | years | 5 years |
Trade and other payables | 8.0 | 8.0 | – | – | – | – |
| Lease liabilities – future | ||||||
lease payments | 9.3 | 0.8 | 0.9 | 1.6 | 4.6 | 1.4 |
£m | 2024 | 2023 |
GBP | 40.4 | 46.3 |
USD | 46.5 | 34.6 |
EUR | 14.8 | 13.9 |
Other | 8.2 | 7.2 |
Total revenue | 109.9 | 102.0 |
£m | 2024 | 2023 |
Contract liabilities – deferred licence and fees | 8.1 | 8.0 |
Contract liabilities – deferred maintenance | 7.6 | 6.2 |
Total contract liabilities | 15.7 | 14.2 |
| Software | Total | |||
£m | Subscription | Engineering | Delivery | revenue |
| At a point in time – time | ||||
and materials | – | 7.5 | 43.8 | 51.3 |
At a point in time – fixed price | – | 0.8 | – | 0.8 |
Over time – time and materials | – | 7.6 | 11.2 | 18.8 |
Over time – fixed price | 37.5 | 1.5 | – | 39.0 |
Total revenue* | 37.5 | 17.4 | 55.0 | 109.9 |
| Software | Total | |||
£m | Subscription | Engineering | Delivery | revenue |
| At a point in time – time | ||||
and materials | – | 9.8 | 39.3 | 49.1 |
At a point in time – fixed price | – | 0.5 | – | 0.5 |
Over time – time and materials | – | 3.5 | 15.3 | 18.8 |
Over time – fixed price | 31.8 | 1.8 | – | 33.6 |
Total revenue* | 31.8 | 15.6 | 54.6 | 102.0 |
£m | 2024 | 2023 |
UK | 32.0 | 38.1 |
North America | 46.1 | 33.6 |
Rest of EMEA (excl. UK) | 23.6 | 23.1 |
Rest of World | 8.2 | 7.2 |
Total revenue | 109.9 | 102.0 |
| Average monthly number of people employed based on location | ||
(including Executive Directors) | 2024 | 2023 |
UK | 340 | 334 |
USA | 99 | 86 |
Rest of EMEA (excl. UK) * | 17 | 14 |
Rest of World * | 29 | 29 |
Total average monthly number of people employed | 463 |
£m | 2024 | 2023 | |
Wages, salaries and short-term benefits | 2.3 | 2.1 | |
Social security contributions | 0.3 | 0.2 | |
| Share-based payments | (including social security contributions) | 0.5 | 1.0 |
Total key management compensation | 3.1 | 3.3 |
£m | 2024 | 2023 |
Research and development costs | 2.3 | 3.1 |
Depreciation of property, plant and equipment | 0.6 | 0.6 |
Depreciation of right-of-use lease assets | 1.1 | 1.2 |
Amortisation of intangible assets | 1.0 | 0.7 |
Foreign exchange (gain)/loss | (0.2) | 0.1 |
Forward foreign exchange contracts (gain) | (0.3) | (0.4) |
Share-based payments (including social security contributions) | 1.4 | 1.6 |
RDEC * | 0.1 | (0.5) |
Costs related to possible offers ** | – | 0.6 |
£m | 2024 | 2023 |
Wages and salaries * | 44.4 | 41.3 |
Social security contributions (on wages and salaries) | 5.2 | 5.1 |
Pension costs | 3.5 | 3.2 |
Less: capitalisation * | (5.3) | (2.8) |
47.8 | 46.8 | |
Profit share pay ** | 4.2 | 3.8 |
Share-based payments (including social security contributions) | 1.4 | 1.6 |
Total employment costs | 53.4 | 52.2 |
£m | 2024 | 2023 |
| Current tax: | ||
Current tax on profit for the year | 6.8 | 6.1 |
Adjustment in respect of prior years | (0.2) | (1.2) |
Foreign tax on profit of subsidiaries for the current year | 0.7 | 0.5 |
Current tax | 7.3 | 5.4 |
| Deferred tax: | ||
Origination and reversal of temporary differences | 1.2 | 0.7 |
Deferred tax | 1.2 | 0.7 |
Total tax charge in the year | 8.5 | 6.1 |
£m | 2024 | 2023 |
| Audit fees | ||
| RSM UK Audit LLP | ||
Audit of the consolidated financial statements | 0.2 | 0.2 |
Audit of subsidiaries | 0.2 | 0.2 |
Total audit fees | 0.4 | 0.4 |
| Audit-related assurance fees | ||
Review of interim financial report | 0.1 | 0.1 |
Total audit-related assurance fees | 0.1 | 0.1 |
Non-audit services | – | – |
Total audit and non-audit-related services | 0.5 | 0.5 |
£m | 2024 | 2023 |
| Finance income | ||
Interest income on cash or short-term bank deposits | 0.5 | 0.3 |
£m | Note | 2024 | 2023 |
| Finance expense | |||
Interest on lease liabilities | 24 | (0.6) | (0.4) |
Other interest expense | (0.1) | (0.1) | |
Total finance expense | (0.7) | (0.5) |
£m | Note | 2024 | 2023 |
| Financial assets | |||
| Financial assets at amortised cost: | |||
Trade receivables | 20 | 8.6 | 5.6 |
Other financial assets at amortised cost | 21 | 5.0 | 4.9 |
Cash and cash equivalents | 22 | 20.5 | 21.8 |
Total financial assets | 34.1 | 32.3 | |
| Financial liabilities | |||
| Financial liabilities at amortised cost: | |||
Trade and other payables | 23 | 8.4 | 8.0 |
Lease liabilities | 24 | 9.3 | 8.2 |
Total financial liabilities | 17.7 | 16.2 |
£m | 2024 | 2023 |
| Cost | ||
At 1 January | 24.7 | 24.7 |
At 31 December | 24.7 | 24.7 |
£m | 2024 | 2023 |
Profit on ordinary activities before taxation | 34.1 | 29.6 |
| Profit on ordinary activities at the standard rate of corporation tax | ||
– 25.0% (2023: 23.5%*) | 8.5 | 7.0 |
| Tax effects of: | ||
Adjustment in respect of prior years | (0.2) | (1.2) |
Impact of disallowable items | – | 0.2 |
Other | 0.2 | 0.1 |
Total tax charge for the year | 8.5 | 6.1 |
2024 | 2023 | |
Profit attributable to equity holders of Alfa (£m) | 25.6 | 23.5 |
Weighted average number of shares outstanding during the year | 294,925,812 | 294,462,166 |
Basic earnings per share (pence per share) | 8.68 | 7.99 |
| Weighted average number of shares outstanding including | ||
potentially dilutive shares | 298,962,970 | 298,119,816 |
Diluted earnings per share (pence per share) | 8.56 | 7.90 |
| Fixtures and | |||
| £m | fittings | IT equipment | Total |
| Cost | |||
At 1 January 2023 | 1.5 | 3.8 | 5.3 |
Additions | 0.1 | 0.5 | 0.6 |
Disposals | – | (1.1) | (1.1) |
At 31 December 2023 | 1.6 | 3.2 | 4.8 |
| Depreciation | |||
At 1 January 2023 | 0.9 | 3.4 | 4.3 |
Charge for the year | 0.2 | 0.4 | 0.6 |
Disposals | – | (1.1) | (1.1) |
At 31 December 2023 | 1.1 | 2.7 | 3.8 |
| Net book value | |||
At 31 December 2023 | 0.5 | 0.5 | 1.0 |
| Cost | |||
At 1 January 2024 | 1.6 | 3.2 | 4.8 |
Additions | – | 0.3 | 0.3 |
Disposals | (0.1) | (1.7) | (1.8) |
At 31 December 2024 | 1.5 | 1.8 | 3.3 |
| Depreciation | |||
At 1 January 2024 | 1.1 | 2.7 | 3.8 |
Charge for the year | 0.2 | 0.4 | 0.6 |
Disposals | (0.1) | (1.7) | (1.8) |
At 31 December 2024 | 1.2 | 1.4 | 2.6 |
| Net book value | |||
At 31 December 2024 | 0.3 | 0.4 | 0.7 |
| Internally | |||
| Computer | generated | ||
| £m | software | software | Total |
| Cost | |||
At 1 January 2023 | 1.7 | 4.3 | 6.0 |
Additions | – | 2.8 | 2.8 |
At 31 December 2023 | 1.7 | 7.1 | 8.8 |
| Amortisation | |||
At 1 January 2023 | 1.0 | 2.1 | 3.1 |
Charge for the period | 0.1 | 0.6 | 0.7 |
At 31 December 2023 | 1.1 | 2.7 | 3.8 |
| Net book value | |||
At 31 December 2023 | 0.6 | 4.4 | 5.0 |
| Cost | |||
At 1 January 2024 | 1.7 | 7.1 | 8.8 |
Additions | – | 5.3 | 5.3 |
Disposals | (0.7) | – | (0.7) |
At 31 December 2024 | 1.0 | 12.4 | 13.4 |
| Amortisation | |||
At | 1.1 | 2.7 | 3.8 |
Charge for the period | 0.2 | 0.8 | 1.0 |
Disposal | (0.7) | – | (0.7) |
At 31 December 2024 | 0.6 | 3.5 | 4.1 |
| Net book value | |||
At 31 December 2024 | 0.4 | 8.9 | 9.3 |
£m | 2024 | 2023 |
Balance as at 1 January | 0.3 | 1.6 |
Effect of changes in tax rates | – | (0.1) |
Deferred income taxes recognised in the consolidated statement of profit or loss and comprehensive income | (1.2) | (0.7) |
Deferred tax on share-based payments recognised in reserves | 0.4 | (0.5) |
Balance as at 31 December | (0.5) | 0.3 |
| Consisting of: | ||
Depreciation in excess of capital allowances | – | (0.1) |
Capital allowances in excess of depreciation | 0.1 | – |
Other timing differences | (0.6) | 0.4 |
Balance as at 31 December | (0.5) | 0.3 |
£m | Motor vehicles | Property | Total |
| Cost | |||
At 1 January 2023 | 0.5 | 10.9 | 11.4 |
Additions | 0.2 | – | 0.2 |
At 31 December 2023 | 0.7 | 10.9 | 11.6 |
| Depreciation | |||
At 1 January 2023 | 0.3 | 4.0 | 4.3 |
Charge for the year | 0.2 | 1.0 | 1.2 |
At 31 December 2023 | 0.5 | 5.0 | 5.5 |
| Net book value | |||
At 31 December 2023 | 0.2 | 5.9 | 6.1 |
| Cost | |||
At 1 January 2024 | 0.7 | 10.9 | 11.6 |
Additions* | 0.3 | 2.4 | 2.7 |
Disposals | (0.3) | – | (0.3) |
At 31 December 2024 | 0.7 | 13.3 | 14.0 |
| Depreciation | |||
At 1 January 2024 | 0.5 | 5.0 | 5.5 |
Charge for the year | 0.1 | 1.0 | 1.1 |
Disposals | (0.3) | – | (0.3) |
At 31 December 2024 | 0.3 | 6.0 | 6.3 |
| Net book value | |||
At 31 December 2024 | 0.4 | 7.3 | 7.7 |
£m | 2024 | 2023 |
Depreciation | (1.1) | (1.2) |
Interest expense | (0.6) | (0.4) |
Short-term lease expense | – | (0.1) |
£m | 2024 | 2023 |
Trade receivables | 8.6 | 5.6 |
Provision for impairment | – | – |
Trade receivables – net | 8.6 | 5.6 |
Ageing of net trade receivables £m | 2024 | 2023 |
Within agreed terms | 8.1 | 5.0 |
Past due 1-30 days | 0.5 | 0.6 |
Past due 31-90 days | – | – |
Past due 91+ days | – | – |
Trade receivables – net | 8.6 | 5.6 |
£m | 2024 | 2023 |
GBP | 3.0 | 2.6 |
USD | 4.8 | 2.4 |
Other | 0.8 | 0.6 |
Trade receivables – net | 8.6 | 5.6 |
£m | 2024 | 2023 |
Carrying amount as at 1 January | – | 0.1 |
Other movements | – | 0.1 |
Share of net loss from the joint venture | – | (0.2) |
Carrying amount as at 31 December | – | – |
£m | 2024 | 2023 |
Carrying amount as at 1 January | – | 0.1 |
Loan write off | – | (0.1) |
Carrying amount as at 31 December | – | – |
£m | 2024 | 2023 |
Trade payables | 1.0 | 0.5 |
Other payables | 10.7 | 9.5 |
Contract liabilities – deferred licence and fees | 8.1 | 8.0 |
Contract liabilities – deferred maintenance | 7.6 | 6.2 |
Deferred tax liability | 1.0 | – |
Lease liabilities (note 24) | 9.3 | 8.2 |
Provisions for other liabilities (note 25) | 0.8 | 0.7 |
Total current and non-current liabilities | 38.5 | 33.1 |
Less non-current portion | (11.0) | (7.5) |
Total current liabilities | 27.5 | 25.6 |
£m | Total |
Lease liabilities recognised at 1 January 2023 | 9.3 |
Additions | 0.2 |
Interest charge | 0.4 |
Payments made on lease liabilities | (1.7) |
At 31 December 2023 | 8.2 |
Additions | 2.4 |
Interest charge | 0.6 |
Payments made on lease liabilities | (1.9) |
At 31 December 2024 | 9.3 |
£m | 2024 | 2023 |
Accrued income | 4.7 | 4.6 |
Prepayments | 4.9 | 3.8 |
Corporation tax recoverable | 2.8 | 1.9 |
Other receivables | 0.3 | 0.3 |
Total other receivables held at amortised cost | 12.7 | 10.6 |
£m | 2024 | 2023 |
Cash at bank and in hand | 20.5 | 21.8 |
Cash and cash equivalents | 20.5 | 21.8 |
£m | 2024 | 2023 |
GBP | 8.6 | 13.5 |
USD | 6.1 | 3.4 |
AUD | 2.1 | 1.8 |
EUR | 2.5 | 2.2 |
Other | 1.2 | 0.9 |
Cash and cash equivalents | 20.5 | 21.8 |
2024 | 2023 | |||
Issued and fully paid | Shares | £m | Shares | £m |
Ordinary shares – 0.1 pence | 300,000,000 | 0.3 | 300,000,000 | 0.3 |
Balance as at 31 December | 300,000,000 | 0.3 | 300,000,000 | 0.3 |
£m | 2024 | 2023 |
At 1 January | 0.2 | 0.4 |
Currency translation of subsidiaries | (0.1) | (0.2) |
At 31 December | 0.1 | 0.2 |
£m | 2024 | 2023 |
Balance at 1 January | 8.7 | 7.5 |
Acquired in the year | 0.7 | 4.8 |
Distributed on exercise of options | (1.5) | (3.6) |
Balance at 31 December | 7.9 | 8.7 |
£m | 2024 | 2023 |
Non-current | 9.2 | 6.8 |
Current | 0.1 | 1.4 |
Total lease liabilities | 9.3 | 8.2 |
No later than one year | 0.8 | 1.7 |
Between one year and five years | 6.6 | 6.2 |
Later than five years | 6.0 | 1.4 |
Total future lease payments | 13.4 | 9.3 |
Total future interest payments | (4.1) | (1.1) |
Total lease liabilities | 9.3 | 8.2 |
| £m | |
At 1 January 2023 | 0.9 |
Provided in the period | 0.2 |
Utilised in the period | (0.4) |
Released in the period | – |
At 31 December 2023 | 0.7 |
Provided in the period | 0.4 |
Utilised in the period | (0.3) |
Released in the period | – |
At 31 December 2024 | 0.8 |
| Share options | Share options | |||||
| Exercise | 31 December | 31 December | ||||
Grant date | Condition type | Plan | Vesting date | price | 2024 | 2023 |
April 2021 | Service and Performance | LTIP | April 2024 | 0p | – | 1,070,668 |
November 2021 | Service Only | LTIP | October 2024 | 0p | – | 60,872 |
November 2021 | Service Only | UK Employee ShareSave | January 2025 | 153.6p | 168,146 | 172,832 |
November 2021 | Service Only | US Employee ShareSave | January 2024 | 167.0p | – | 40,323 |
April 2022 | Service and Performance | LTIP | April 2025 | 0p | 741,162 | 741,162 |
April 2022 | Service Only | LTIP | April 2025 | 0p | 231,290 | 237,965 |
April 2022 | Service Only | US Employee ShareSave | June 2024 | 141.1p | – | 27,727 |
May 2022 | Service Only | UK Employee ShareSave | June 2025 | 132.8p | 211,673 | 214,383 |
September 2022 | Service Only | LTIP | September 2025 | 0p | 5,917 | 5,917 |
April 2023 | Service and Performance | LTIP | April 2026 | 0p | 913,963 | 913,963 |
April 2023 | Service Only | LTIP | April 2026 | 0p | 374,948 | 383,814 |
April 2023 | Service Only | UK Employee ShareSave | June 2026 | 109.6p | 841,071 | 857,493 |
April 2023 | Service Only | US Employee ShareSave | June 2025 | 116.5p | 54,960 | 54,960 |
April 2024 | Service and Performance | LTIP | April 2027 | 0p | 720,024 | – |
April 2024 | Service Only | LTIP | April 2027 | 0p | 342,774 | – |
April 2024 | Service Only | US Employee ShareSave | June 2026 | 146.0p | 30,274 | – |
May 2024 | Service Only | UK Employee ShareSave | June 2027 | 137.4p | 194,657 | – |
September 2024 | Service Only | LTIP | September 2027 | 0p | 3,164 | – |
LTIP awards (granted in April) | TSR element | EPS element |
Share price at date of grant | 171.2p | 171.2p |
Award price | 0p | 0p |
Volatility | 44.0% | – |
Embedded TSR | 12.5% | – |
Average correlation | 15.1% | – |
Life of award | 3 years | 3 years |
Risk-free rate | 4.00% | – |
Fair value per award | 100.7p | 151.6p |
£m | 2024 | 2023 |
Employee share schemes – value of services | 1.1 | 1.5 |
Expense in relation to fair value of social security liability on employee share schemes | 0.3 | 0.1 |
Total cost of employee share schemes | 1.4 | 1.6 |
2024 | 2023 | |
Outstanding at 1 January | 4,782,079 | 5,473,851 |
Conditionally awarded in year | 1,290,893 | 2,210,230 |
Exercised | (977,712) | (2,322,473) |
Forfeited or expired in year | (261,237) | (579,529) |
Outstanding at 31 December | 4,834,023 | 4,782,079 |
Exercisable at the end of the year | – | – |
| SAYE | ESPP | |
| 31 December | 31 December | |
| 2024 | 2024 | |
Share price | 171.2p | 171.2p |
Exercise price | 137.4p | 146.0p |
Expected volatility | 44.5% | 42.6% |
Expected life | 36 months | 24 months |
Risk-free rate | 4.13% | 4.10% |
Expected dividend yields | 4.0% | 4.0% |
Fair value per award | 57.3p | 48.5p |
| 31 December 2024 | ||||
SAYE | ESPP | |||
| Number of | Exercise | Number of | Exercise | |
| share options | price | share options | price | |
Outstanding at beginning of year | 1,244,708 | 119.7p | 123,010 | 138.6p |
Conditionally awarded in year | 194,657 | 137.4p | 30,274 | 146.0p |
Exercised during the year | – | – | (25,118) | 141.1p |
Forfeited or expired in year | (23,818) | 120.9p | (42,932) | 142.7p |
Outstanding at the end of the year * | 1,415,547 | 122.1p | 85,234 | 127.0p |
Exercisable at the end of the year | – | – | – | – |
| Held by | Held by | Held by | Held by | ||||
| Company | Group | Company | Group | ||||
Registered address and country of incorporation | Principal activity | 2024 | 2024 | 2023 | 2023 | ||
Alfa Financial Software Group Limited | Moor Place, 1 Fore Street Avenue, London, EC2Y 9DT, UK | Holding company | 100% | 100% | 100% | 100% | |
Alfa Financial Software Limited | Moor Place, 1 Fore Street Avenue, London, EC2Y 9DT, UK | Software and services | – | 100% | – | 100% | |
Alfa Financial Software Inc | 124 | E Hudson Ave, Royal Oak, MI 48067, United States | Software and services | – | 100% | – | 100% |
| Alfa Financial Software Australia | Lisgar House, Level 3, 32 Carrington Street, Sydney, NSW, | Services | – | 100% | – | 100% | |
| Pty Limited | 20 | 00, Australia | |||||
Alfa Financial Software NZ Limited | Level 1 Building B, 600 Great South Road, Greenlane, Auckland 1051, | Services | – | 100% | – | 100% | |
| New Zealand | |||||||
Alfa Financial Software GmbH | Bockenheimer Landstraße. 20, 60323 Frankfurt am Main, Germany | Software and services | – | 100% | – | 100% | |
| Alfa Financial Software | Moor Place, 1 Fore Street Avenue, London, EC2Y 9DT, UK | Software and services | – | 100% | – | 100% | |
| International Limited | |||||||
Alfa AI Limited | Moor Place, 1 Fore Street Avenue, London, EC2Y 9DT, UK | Services | – | 100% | – | 100% | |
Alfa iQ Limited* | 30 Finsbury Square, London, EC2A 1AG, UK | Software and services | – | 51% | – | 51% | |
| 31 December 2024 | Gross | Amounts | Net amounts |
| £m | amounts | offset | presented |
Accrued income | 5.1 | (0.4) | 4.7 |
Contract liabilities – deferred licence | (8.5) | 0.4 | (8.1) |
| 31 December 2023 | Gross | Amounts | Net amounts |
| £m | amounts | offset | presented |
Accrued income | 5.5 | (0.9) | 4.6 |
Contract liabilities – deferred licence | (8.9) | 0.9 | (8.0) |