| 2025 | 2024 | ||
| Note | US$m | US$m | |
Revenue | 3 | ||
Cost of Sales | ( | ( | |
| Gross profit | |||
Administrative expenses | ( | ( | |
Gain/(loss) on disposal of property, plant and equipment | ( | ||
| Operating profit | 5a | ||
Finance income | 8 | ||
Other gains and (losses) | 24 | ||
Finance costs | 9 | ( | ( |
| Profit before tax | |||
Tax expense | 10 | ( | ( |
Profit after tax for the year | |||
| Profit/(loss) attributable to: | |||
Owners of the Company | |||
Non-controlling interests | ( | ||
Profit after tax for the year | |||
| Earnings per share: | |||
Basic earnings per share (cents) | 29 | ||
Diluted earnings per share (cents) | 29 |
| 2025 | 2024 | |
| US$m | US$m | |
Profit after tax for the year | ||
| Other comprehensive gain/(loss): | ||
| Items that may be reclassified subsequently to profit and loss: | ||
Exchange differences on translation of foreign operations | ( | |
Cash flow reserve (loss)/gain | ( | |
Total comprehensive profit for the year net of tax | ||
| Total comprehensive profit/(loss) attributable to: | ||
Owners of the Company | ||
Non-controlling interests | ( | |
Total comprehensive profit for the year net of tax |
| 2025 | 2024 | ||
Liabilities | Note | US$m | US$m |
| Current liabilities | |||
Trade and other payables | 19 | ||
Short-term lease liabilities | 21 | ||
Loans | 20 | ||
| Non-current liabilities | |||
Deferred tax liabilities | 10 | ||
Long-term lease liabilities | 21 | ||
Derivative financial liabilities | 26f | ||
Loans | 20 | ||
Minority interest buyout liability | |||
Total liabilities | |||
Total equity and liabilities |
| 2025 | 2024 | ||
Assets | Note | US$m | US$m |
| Non-current assets | |||
Intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Right-of-use assets | 13 | ||
Deferred tax asset | 10 | ||
Derivative financial assets | 26e | ||
| Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Prepayments | 16 | ||
Cash and cash equivalents | 17 | ||
Total assets | |||
| Equity and liabilities | |||
| Equity | |||
Share capital | 18 | ||
Share premium | 18 | ||
Other reserves | ( | ( | |
Convertible bond reserves | 20 | ||
Share-based payments reserves | 25 | ||
Treasury shares | 18 | ( | ( |
Translation reserve | ( | ||
Retained earnings | ( | ( | |
Equity attributable to owners | |||
Non-controlling interest | |||
Total equity |
| Attributable | ||||||||||||
| Share-based | Convertible | to the owners | Non- | |||||||||
| Share | Other | Treasury | payments | bond | Translation | Retained | of the | controlling | Total | |||
| Share capital | premium | reserves | shares | reserves | reserves | reserve | earnings | Company | interest (NCI) | equity | ||
| Note | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
Balance at 1 January 2024 | ( | ( | ( | ( | ( | ( | ||||||
Profit/(loss) for the year | ( | |||||||||||
Movement in cash flow hedge reserve | ||||||||||||
| Foreign exchange on translation of foreign | ||||||||||||
operations | ( | ( | ( | |||||||||
Total comprehensive profit/(loss) for the year | ( | ( | ||||||||||
| Transactions with owners: | ||||||||||||
Share-based payments | 25 | |||||||||||
Transfer of treasury shares | ( | |||||||||||
Translation of hyperinflationary results | ||||||||||||
Balance at 31 December 2024 | ( | ( | ( | ( | ||||||||
Profit for the year | ||||||||||||
Movement in cash flow hedge reserve | ( | ( | ( | |||||||||
| Foreign exchange on translation of foreign | ||||||||||||
operations | ||||||||||||
Total comprehensive profit/(loss) for the year | ( | |||||||||||
| Transactions with owners: | ||||||||||||
Share-based payments | 25 | |||||||||||
Transfer of treasury shares | ( | |||||||||||
Repurchase of shares | ( | ( | ( | ( | ||||||||
Repurchase of convertible bond | ( | ( | ( | |||||||||
Translation of hyperinflationary results | ||||||||||||
Balance at 31 December 2025 | ( | ( | ( |
| 2025 | 2024 | ||
| Note | US$m | US$m | |
| Cash flows from investing activities | |||
Payments to acquire property, plant and equipment 1 | 12 | ( | ( |
Payments to acquire intangible assets 1 | 11 | ( | ( |
Proceeds on disposal of property, plant and equipment | |||
Finance income | |||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Loan drawdowns | |||
Loan issue costs | ( | ||
Repayment of loans and bonds | ( | ( | |
Repayment of lease liabilities | ( | ( | |
Share buyback | ( | ||
Net cash (used in)/generated from financing activities | ( | ||
Net increase in cash and cash equivalents | |||
Foreign exchange on translation movement | |||
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December |
| 2025 | 2024 | ||
| Note | US$m | US$m | |
| Cash flows from operating activities | |||
Profit before tax | |||
| Adjustments for: | |||
Other (gains) and losses | 24 | ( | ( |
Finance costs | 9 | ||
Finance income | 8 | ( | ( |
Depreciation and amortisation | 11-13 | ||
Share-based payments and LTIPs | 25 | ||
(Gain)/loss on disposal of property, plant and equipment | ( | ||
Operating cash flows before movements in working capital | |||
| Movement in working capital: | |||
(Increase)/decrease in inventories | ( | ||
Decrease/(increase) in trade and other receivables 1, 2 | ( | ||
(Increase)/decrease in prepayments | ( | ||
Increase in trade and other payables 1, 3 | |||
Cash generated from operations | |||
Interest paid | ( | ( | |
Tax paid | 10 | ( | ( |
Net cash generated from operating activities |
| Year ended | Year ended | |
| 31 December 2025 | 31 December 2024 | |
| Increase/(Decrease) | Increase/(Decrease) | |
| US$m | US$m | |
Revenue | - | 2.4 |
Operating Profit | (8.5) | (7.5) |
Profit before tax | 4.0 | (2.7) |
Non-current assets | 66.4 | 69.5 |
Equity attributable to owners of the parent | (55.7) | (64.4) |
| Central & | |||||
| Middle East & | East & West | Southern | |||
North Africa 3 | Africa 4 | Africa 5 | Corporate | Group | |
For the year to 31 December 2025 | US$m | US$m | US$m | US$m | US$m |
Revenue | 74.5 | 348.2 | 431.4 | - | 854.1 |
Adjusted EBITDA 1 | 55.0 | 236.2 | 223.8 | (43.9) | 471.1 |
Adjusted EBITDA margin 2 | 74% | 68% | 52% | - | 55% |
| Financing costs | |||||
Interest costs | (30.2) | (68.8) | (75.9) | (7.1) | (182.0) |
Foreign exchange differences | (0.5) | (33.4) | 36.5 | 15.7 | 18.3 |
Total finance costs | (30.7) | (102.2) | (39.4) | 8.6 | (163.7) |
| Other segmental information | |||||
Non-current assets | 501.6 | 665.3 | 713.8 | 9.2 | 1,889.9 |
Property, plant and equipment and intangibles additions | 24.6 | 75.9 | 86.0 | - | 186.5 |
Property, plant and equipment and intangibles depreciation and amortisation | 21.7 | 48.1 | 66.7 | 10.2 | 146.7 |
| Central & | |||||
| Middle East & | East & West | Southern | |||
North Africa 3 | Africa 4 | Africa 5 | Corporate | Group | |
For the year to 31 December 2024 | US$m | US$m | US$m | US$m | US$m |
Revenue | 68.6 | 325.5 | 397.9 | - | 792.0 |
Adjusted EBITDA 1 | 49.3 | 210.4 | 199.3 | (38.0) | 421.0 |
Adjusted EBITDA margin 2 | 72% | 65% | 50% | - | 53% |
| Financing costs | |||||
Interest costs | (33.8) | (79.7) | (77.4) | (1.0) | (191.9) |
Foreign exchange differences | (0.3) | 2.4 | (30.4) | 6.6 | (21.7) |
Loss on refinancing | – | – | – | (5.0) | (5.0) |
Total finance costs | (34.1) | (77.3) | (107.8) | 0.6 | (218.6) |
| Other segmental information | |||||
Non-current assets | 501.1 | 597.9 | 647.3 | 13.0 | 1,759.3 |
Property, plant and equipment and intangibles additions | 23.1 | 67.4 | 85.0 | 11.6 | 187.1 |
Property, plant and equipment and intangibles depreciation and amortisation | 22.2 | 57.9 | 53.4 | 6.8 | 140.3 |
| Year ended 31 December | ||||
Revenue | Revenue | |||
2025 | 2025 | 2024 | 2024 | |
(US$m) | US$m | % | US$m | % |
Airtel Africa | 237.9 | 27.9% | 192.2 | 24.3% |
Vodafone/Vodacom | 196.6 | 23.0% | 182.2 | 23.0% |
Orange | 94.6 | 11.1% | 89.0 | 11.2% |
Axian | 88.2 | 10.3% | 82.4 | 10.4% |
Total | 617.3 | 72.3% | 545.8 | 68.9% |
| 2025 | 2024 | |
| US$m | US$m | |
Aggregate Adjusted EBITDA | 515.0 | 459.0 |
Corporate Adjusted EBITDA | (43.9) | (38.0) |
Adjusted EBITDA | 471.1 | 421.0 |
| Adjusting items: | ||
Deal costs 1 | (3.4) | (1.4) |
Share-based payments and LTIP charges 2 | (7.1) | (4.7) |
Other 3 | (3.5) | (1.2) |
Gain/(loss) on disposal of property, plant and equipment | 1.2 | (5.2) |
Other gains and (losses) | 11.9 | 17.1 |
Depreciation of property, plant and equipment | (114.7) | (113.3) |
Amortisation of intangible assets | (32.1) | (27.0) |
Depreciation of right-of-use assets | (25.5) | (25.9) |
Finance income | 1.8 | 3.4 |
Finance costs | (163.7) | (218.6) |
Profit before tax | 136.0 | 44.2 |
| 2025 | 2024 | |
| US$m | US$m | |
Cost of inventory expensed | 119.8 | 131.0 |
Auditor remuneration (see Note 5b) | 3.3 | 3.1 |
(Gain)/loss on disposal of property, plant and equipment | (1.2) | 5.2 |
Depreciation and amortisation | 172.3 | 166.2 |
Staff costs (Note 6) | 50.0 | 47.7 |
| 2025 | 2024 | |
| US$m | US$m | |
Statutory audit of the Company’s annual accounts | 0.8 | 0.7 |
Statutory audit of the Company’s subsidiaries | 2.3 | 2.1 |
Audit fees | 3.1 | 2.8 |
Interim review engagements | 0.2 | 0.3 |
Other assurance services 1 | - | 0.3 |
Audit related assurance services | 0.2 | 0.6 |
Total non-audit fees | 0.2 | 0.6 |
Total fees | 3.3 | 3.4 |
| 2025 | 2024 | |
| US$m | US$m | |
Wages and salaries | 45.3 | 44.0 |
Social security costs | 3.6 | 2.8 |
Pension costs | 1.1 | 0.9 |
50.0 | 47.7 |
2025 | 2024 | |
Operations and IT | 398 | 380 |
Legal and regulatory | 31 | 30 |
Administration | 57 | 55 |
Finance | 107 | 106 |
Sales and marketing | 41 | 40 |
611 |
| 2025 | 2024 | |
| US$m | US$m | |
Salary, fees and bonus | 4.6 | 3.9 |
Pension and benefits | 0.2 | 0.2 |
Share-based payment charge | 1.3 | 0.7 |
6.1 | 4.8 |
| 2025 | 2024 | |
| US$m | US$m | |
Bank interest receivable | 1.8 | 3.4 |
| 2025 | 2024 | |
| US$m | US$m | |
Foreign exchange differences 1 | (18.3) | 21.7 |
Interest costs | 153.9 | 165.6 |
Interest costs on lease liabilities | 28.1 | 26.3 |
Loss/(gain) on refinancing | - | 5.0 |
163.7 | 218.6 |
| 2025 | 2024 | |
| US$m | US$m | |
| (a) Tax expense | ||
| Current tax | ||
In respect of current year | 50.6 | 32.8 |
Adjustment in respect of prior years | 7.7 | 10.1 |
Total current tax | 58.3 | 42.9 |
| Deferred Tax | ||
| Originating temporary differences on acquisition of subsidiary | ||
undertakings | (2.7) | (1.0) |
Originating temporary differences on capital assets and losses | 43.3 | (28.7) |
Adjustment in respect of prior years | (2.3) | 4.0 |
Total deferred tax | 38.3 | (25.7) |
Total tax expense | 96.6 | 17.2 |
| (b) Tax reconciliation: | ||
Profit before tax | 136.0 | 44.2 |
Tax computed at local statutory tax rate | 34.0 | 11.1 |
Tax effect of expenditure not deductible | 30.1 | 32.5 |
Fixed asset timing differences | - | 0.4 |
Change in deferred income tax movement not recognised | 16.4 | 11.8 |
Recognition of previously unrecognised deferred tax | (3.7) | (31.6) |
Prior year under provision | 5.4 | 14.1 |
Minimum income taxes | 3.3 | 3.0 |
Different tax rates applied in overseas jurisdictions | 15.7 | 3.7 |
Withholding taxes suffered | 1.7 | - |
Other | (6.3) | (28.0) |
Total tax expense | 96.6 | 17.2 |
| 2025 | 2024 | |
| Tax paid | US$m | US$m |
Income tax | (45.5) | (33.2) |
Total tax paid | (45.5) | (33.2) |
| Accelerated | |||||
| tax | Temporary | Tax | Intangible | ||
| depreciation | differences | losses | assets | Total | |
| US$m | US$m | US$m | US$m | US$m | |
1 January 2024 | (12.0) | 28.2 | 6.4 | (34.9) | (12.3) |
Charge for the year | (1.5) | 23.4 | 2.6 | 1.0 | 25.5 |
Exchange rate differences | 2.2 | 0.2 | - | (1.7) | 0.7 |
31 December 2024 | (11.3) | 51.8 | 9.0 | (35.6) | 13.9 |
Charge for the year | (12.7) | (52.5) | 16.3 | 2.4 | (46.5) |
Exchange rate differences | - | 4.3 | 4.0 | - | 8.3 |
31 December 2025 | (24.0) | 3.6 | 29.3 | (33.2) | (24.3) |
| 2025 | 2024 | |
| US$m | US$m | |
Deferred tax liabilities | (50.3) | (28.3) |
Deferred tax assets | 26.0 | 42.2 |
Total | (24.3) | 13.9 |
| 2025 | 2024 | |
| US$m | US$m | |
Property, plant and equipment | 1.1 | (3.2) |
Intangible assets | (0.5) | - |
Tax losses | 25.3 | 9.2 |
Provisions | - | 2.6 |
Unrealised foreign exchange | - | 31.6 |
IFRS 16 | 0.1 | 2.0 |
Deferred tax assets | 26.0 | 42.2 |
Property, plant and equipment | (30.1) | (8.2) |
Intangible assets | (32.7) | (35.0) |
Unrealised foreign exchange | (2.4) | 5.2 |
Provisions | 9.5 | 8.9 |
Tax losses | 4.0 | - |
IFRS 16 | 1.4 | 0.4 |
Other | 0.0 | 0.4 |
Deferred tax liabilities | (50.3) | (28.3) |
Total | (24.3) | 13.9 |
| Computer | |||||||
| Customer | Customer | Colocation | Non-compete | software | |||
| Goodwill | contracts | relationships | rights | agreement | and licence | Total | |
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
| Cost | |||||||
At 1 January 2024 | 40.7 | 2.7 | 521.1 | 8.0 | 1.0 | 48.5 | 622.0 |
Additions during the year | - | - | - | - | - | 9 . 4 | 9 . 4 |
Effects of foreign currency exchange differences | - | - | (10.7) | 0.4 | - | (0.6) | (10.9) |
Hyperinflation impacts | 4.2 | - | 11.8 | - | - | 1.6 | 17.6 |
At 31 December 2024 | 44.9 | 2.7 | 522.2 | 8.4 | 1.0 | 58.9 | 638.1 |
Additions during the year | - | - | - | - | - | 5 . 8 | 5 . 8 |
Disposals | - | - | - | - | - | (1.2) | (1.2) |
Effects of foreign currency exchange differences | 1.1 | 0.2 | 18.4 | (0.1) | - | 5.7 | 25.3 |
Hyperinflation impacts | 2 . 5 | - | 5 . 1 | - | - | - | 7 . 6 |
At 31 December 2025 | 48.5 | 2.9 | 545.7 | 8.3 | 1.0 | 69.2 | 675.6 |
| Amortisation | |||||||
At 1 January 2024 | - | (0.8) | (31.5) | (2.8) | (0.9) | (39.6) | (75.6) |
Charge for year | - | (0.3) | (18.4) | (0.5) | (0.1) | (7.7) | (27.0) |
Effects of foreign currency exchange differences | - | - | 0.7 | (0.2) | - | 0.2 | 0.7 |
Hyperinflation impacts | - | - | (3.9) | - | - | (0.9) | (4.8) |
At 31 December 2024 | - | (1.1) | (53.1) | (3.5) | (1.0) | (48.0) | (106.7) |
Charge for year | - | (0.2) | (22.6) | (0.6) | - | (8.7) | (32.1) |
Disposals | - | - | - | - | - | 1 . 2 | 1 . 2 |
Effects of foreign currency exchange differences | - | - | (4.0) | - | - | (5.4) | (9.4) |
Hyperinflation impacts | - | - | (0.5) | - | - | - | (0.5) |
At 31 December 2025 | - | (1.3) | (80.2) | (4.1) | (1.0) | (60.9) | (147.5) |
| Net book value | |||||||
At 31 December 2025 | 48.5 | 1.6 | 465.5 | 4.2 | - | 8.3 | 528.1 |
At 31 December 2024 | 44.9 | 1.6 | 469.1 | 4.9 | - | 10.9 | 531.4 |
| 2025 | 2024 | |
| US$m | US$m | |
Middle East & North Africa | 16.6 | 16.6 |
East & West Africa | 17.6 | 14.6 |
Central & Southern Africa | 14.3 | 13.7 |
Total 1 | 48.5 | 44.9 |
| Fixtures | Leasehold | ||||||
| IT equipment | and fittings | Motor vehicles | Site assets | Land | improvements | Total | |
| US$m | US$m | US$m | US$m | US$m | US$m | US$m | |
| Cost | |||||||
At 1 January 2024 | 8.7 | 2.0 | 5.8 | 2,019.3 | 6.4 | 3.6 | 2,045.8 |
Additions | 0.3 | 3.4 | 1.5 | 171.7 | - | 0.7 | 177.6 |
Disposals | (1.2) | (1.9) | - | (25.7) | - | (1.7) | (30.5) |
Effects of foreign currency exchange differences | (0.1) | - | (0.1) | (66.8) | (0.1) | - | (67.1) |
Hyperinflation impacts | 0.1 | - | 0.2 | 91.3 | - | 0.1 | 91.7 |
At 31 December 2024 | 7.8 | 3.5 | 7.4 | 2,189.8 | 6.3 | 2.7 | 2,217.5 |
Additions | 1.6 | 0.3 | 2.3 | 176.5 | - | - | 180.7 |
Disposals | - | - | (0.1) | (2.1) | - | - | (2.2) |
Effects of foreign currency exchange differences | (1.2) | 0.5 | 0.9 | 237.1 | (1.1) | 0.1 | 236.3 |
Hyperinflation impacts | - | - | 0.3 | 73.0 | - | - | 73.3 |
At 31 December 2025 | 8.2 | 4.3 | 10.8 | 2,674.3 | 5.2 | 2.8 | 2,705.6 |
| Depreciation | |||||||
At 1 January 2024 | (8.6) | (1.9) | (4.6) | (1,108.7) | (0.4) | (3.3) | (1,127.5) |
Charge for the year | (0.2) | (0.4) | (0.6) | (111.9) | - | (0.2) | (113.3) |
Disposals | 1.6 | 0.4 | - | 21.3 | - | 1.7 | 25.0 |
Effects of foreign currency exchange differences | 0.1 | - | 0.1 | 34.2 | - | - | 34.4 |
Hyperinflation impacts | (0.1) | - | (0.1) | (54.9) | - | - | (55.1) |
At 31 December 2024 | (7.2) | (1.9) | (5.2) | (1,220.0) | (0.4) | (1.8) | (1,236.5) |
Charge for the year | (0.3) | (0.7) | (1.3) | (112.1) | - | (0.3) | (114.7) |
Disposals | - | - | 0.1 | 2.1 | - | - | 2.2 |
Effects of foreign currency exchange differences | (0.4) | (0.2) | (0.8) | (210.1) | 0.4 | (0.1) | (211.2) |
Hyperinflation impacts | - | - | (0.2) | (40.3) | - | - | (40.5) |
At 31 December 2025 | (7.9) | (2.8) | (7.4) | (1,580.4) | - | (2.2) | (1,600.7) |
| Net book value | |||||||
At 31 December 2025 | 0.3 | 1.5 | 3.4 | 1,093.9 | 5.2 | 0.6 | 1,104.9 |
At 31 December 2024 | 0.6 | 1.6 | 2.2 | 969.8 | 5.9 | 0.9 | 981.0 |
| Motor | ||||
| Land | Buildings | vehicles | Total | |
| US$m | US$m | US$m | US$m | |
| Cost | ||||
At 1 January 2024 | 327.0 | 26.9 | 1.3 | 355.2 |
Additions | 19.5 | 1.1 | - | 20.6 |
Disposals | (3.8) | (9.4) | (1.1) | (14.3) |
Effects of foreign currency exchange differences | (2.8) | (0.1) | - | (2.9) |
Hyperinflation impacts | 1.0 | 0.5 | - | 1.5 |
At 31 December 2024 | 340.9 | 19.0 | 0.2 | 360.1 |
Additions | 26.6 | 0.5 | 0.5 | 27.6 |
Disposals | (5.0) | (0.9) | (0.1) | (6.0) |
Effects of foreign currency exchange differences | 8.2 | 0.9 | - | 9.1 |
Hyperinflation impacts | 3.5 | 0.1 | - | 3.6 |
At 31 December 2025 | 374.2 | 19.6 | 0.6 | 394.4 |
| Depreciation | ||||
At 1 January 2024 | (89.6) | (11.0) | (0.6) | (101.2) |
Charge for the year | (21.5) | (4.2) | (0.2) | (25.9) |
Disposals | 3.8 | 7.6 | 0.8 | 12.2 |
Effects of foreign currency exchange differences | (1.0) | (0.6) | 0.1 | (1.5) |
Hyperinflation impacts | 3.2 | 0.2 | (0.2) | 3.2 |
At 31 December 2024 | (105.1) | (8.0) | (0.1) | (113.2) |
Charge for the year | (22.5) | (2.6) | (0.4) | (25.5) |
Disposals | 4.9 | 1.1 | 0.1 | 6.1 |
Effects of foreign currency exchange differences | (2.8) | (0.4) | - | (3.2) |
Hyperinflation impacts | (1.6) | (0.1) | - | (1.7) |
At 31 December 2025 | (127.1) | (10.0) | (0.4) | (137.5) |
| Net book value | ||||
At 31 December 2025 | 247.1 | 9.6 | 0.2 | 256.9 |
At 31 December 2024 | 235.8 | 11.0 | 0.1 | 246.9 |
| 2025 | 2024 | |
| US$m | US$m | |
Inventories | 12.9 | 10.0 |
| 2025 | 2024 | |
| US$m | US$m | |
Trade receivables | 157.9 | 179.8 |
Loss allowance | (7.1) | (6.9) |
150.8 | 172.9 | |
Contract Assets | 107.5 | 80.3 |
Sundry Receivables | 38.7 | 29.1 |
VAT and withholding tax receivable | 24.7 | 23.0 |
321.7 | 305.3 |
| 2025 | 2024 | |
| Loss allowance | US$m | US$m |
Balance brought forward | (6.9) | (5.4) |
Amounts written off/derecognised | - | - |
Net remeasurement of loss allowance | (0.3) | (1.5) |
Unused amounts reversed | 0.1 | - |
(7.1) | (6.9) |
| 2025 | 2024 | |
| US$m | US$m | |
Trade receivables | 157.9 | 179.8 |
Accrued revenue 1 | 18.2 | 7.0 |
Less: Loss allowance | (7.1) | (6.9) |
Less: Deferred income 2, 3 | (53.3) | (74.5) |
Net receivables | 115.7 | 105.4 |
Revenue | 854.1 | 792.0 |
Debtor days | 49 | 49 |
| 2025 | 2024 | |
| US$m | US$m | |
Prepayments | 38.6 | 36.9 |
| 2025 | 2024 | |
| US$m | US$m | |
Bank balances | 217.3 | 161.0 |
2025 | 2024 | |||
| Number | Number | |||
| of shares | of shares | |||
| (million) US$m | (million) | US$m | ||
| Authorised, issued and fully paid ordinary | ||||
shares of £0.01 each | 1,044.2 | 13.4 | 1,052.7 | 13.5 |
1,044.2 | 13.4 | 1,052.7 | 13.5 |
| 2025 | 2024 | |
| US$m | US$m | |
Trade payables | 46.7 | 37.9 |
Deferred income | 80.6 | 64.4 |
Deferred consideration | 9.2 | 29.3 |
Accruals | 182.5 | 123.5 |
VAT, withholding tax, and other taxes payable | 65.4 | 53.9 |
384.4 | 309.0 |
| 2025 | 2024 | |
| US$m | US$m | |
Loans and bonds | 1,721.5 | 1,698.1 |
Bank overdraft | 34.5 | 23.2 |
Total loans and bonds | 1,756.0 | 1,721.3 |
Current | 51.3 | 39.9 |
Non-current | 1,704.7 | 1,681.4 |
1,756.0 | 1,721.3 |
At December 2025 | At December 2024 | ||||
Loan | Maturity | Facility US$m | Drawn US$m | Facility US$m | Drawn US$m |
Senior notes (USD) | 2029 | 850.0 | 850.0 | 850.0 | 850.0 |
Convertible bond 1 (USD) | 2027 | 148.4 | 148.4 | 247.3 | 247.3 |
Term Facility A (USD) | 2028 | 64.0 | 64.0 | 64.0 | 64.0 |
Term Facility B (USD) | 2028 | 120.0 | 120.0 | 120.0 | - |
Term Facility C (USD) | 2028 | 261.0 | 261.0 | 261.0 | 261.0 |
Revolving Credit Facility (USD) | 2028 | 90.0 | - | 90.0 | - |
Oman Facility A (USD/OMR) | 2035 | 174.8 | 174.8 | 187.8 | 187.8 |
Oman Facility B (OMR) | 2035 | 40.0 | 29.9 | 40.0 | 14.8 |
Revolving Credit Facility (OMR) | Annual | 20.0 | - | 20.0 | - |
Minority SHL Oman (USD) | 2032 | 45.5 | 42.5 | 45.5 | 42.5 |
Minority SHL Malawi (MWK) | 2032 | 8.0 | 8.0 | 6.2 | 6.0 |
Bank Overdraft (USD) | Quarterly | 44.0 | 34.5 | 44.0 | 23.2 |
Taxes, issue costs and other 2 | - | 22.9 | - | 24.7 | |
Total | 1,756.0 | 1,721.3 |
| 2025 | 2024 | |
| US$m | US$m | |
| Short-term lease liabilities | ||
Land | 31.8 | 31.1 |
Buildings | 2.5 | 2.1 |
Motor vehicles | 0.2 | - |
34.5 | 33.2 |
| 2025 | 2024 | |
| US$m | US$m | |
| Long-term lease liabilities | ||
Land | 192.0 | 181.6 |
Buildings | 8.6 | 8.9 |
Motor vehicles | - | - |
200.6 | 190.5 |
| Within 1 year | 1-5 years | 5-10 years | 10+ years | Total | |
| US$m | US$m | US$m | US$m | US$m | |
31 December 2025 | 43.9 | 144.8 | 154.4 | 371.8 | 714.9 |
31 December 2024 | 42.7 | 135.6 | 135.4 | 344.5 | 658.2 |
| 2025 | 2024 | |
| US$m | US$m | |
Total contracted revenue | 5,345.6 | 5,114.7 |
| Year ended 31 December | |||||
(US$m) | 2026 | 2027 | 2028 | 2029 | 2030 |
Middle East & North Africa | 61.6 | 61.7 | 61.7 | 61.7 | 61.7 |
East & West Africa | 297.8 | 281.3 | 281.3 | 278.1 | 266.7 |
Central & Southern Africa | 372 | 347.8 | 340.9 | 293.1 | 264.2 |
Total | 731.4 | 690.8 | 683.9 | 632.9 | 592.6 |
| 2025 | 2024 | |
| US$m | US$m | |
Fair value gain on embedded derivative financial instruments | 5.4 | 0.3 |
Net monetary gain on hyperinflation | 12.4 | 16.9 |
Fair value movement on forward contracts | - | (0.1) |
Unamortised costs relating to repurchase of convertible bonds | (5.9) | - |
11.9 | 17.1 |
Number of options | 2025 | 2024 |
As at 1 January | 481,487 | 522,053 |
Granted during the year | - | - |
Exercised during the year | (481,487) | (40,566) |
Forfeited during the year | - | - |
As at 31 December | - | 481,487 |
| Of which: | ||
Vested and exercisable | - | 481,487 |
Unvested | - | - |
| 2025 | 2024 | |
| Number | Number | |
| of options | of options | |
As at 1 January | 27,305,780 | 16,565,765 |
Granted during the year | 11,620,188 | 14,410,164 |
Lapsed during the year | (1,417,511) | (1,203,386) |
Exercised during the year | (1,146,487) | (1,207,928) |
Forfeited during the year | (2,090,350) | (1,258,835) |
As at 31 December | 34,271,620 | 27,305,780 |
Vested and exercisable at 31 December | 2,616,501 | 1,441,907 |
| Adjusted | ||||
| Relative | EBITDA | Impact | ||
| TSR | per share | ROIC | Scorecard | |
Grant date | 17-May-23 | 17-May-23 | 17-May-23 | 17-May-23 |
Share price at grant date | £0.918 | £0.918 | £0.918 | £0.918 |
Fair value as a percentage of the grant price | 42.0% | 100.0% | 100.0% | 100.0% |
TSR projection period | 2.63 | n/a | n/a | n/a |
| Expected life from grant date | ||||
(years) | 2.87 | 2.87 | 2.87 | 2.87 |
Volatility | 38.3% | n/a | n/a | n/a |
Risk-free rate of interest | 3.9% | n/a | n/a | n/a |
Dividend yield | n/a | n/a | n/a | n/a |
Average FTSE 250 volatility | 33.9% | n/a | n/a | n/a |
Average FTSE 250 correlation | 25.5% | n/a | n/a | n/a |
Fair value per share | £0.385 | £0.918 | £0.918 | £0.918 |
| Adjusted | ||||
| Relative | EBITDA | Impact | ||
| TSR | per share | ROIC | Scorecard | |
Grant date | 2-May-24 | 2-May-24 | 2-May-24 | 2-May-24 |
Share price at grant date | £1.022 | £1.022 | £1.022 | £1.022 |
Fair value as a percentage of the grant price | 76.0% | 100.0% | 100.0% | 100.0% |
TSR projection period | 2.66 | n/a | n/a | n/a |
| Expected life from grant date | ||||
(years) | 2.91 | 2.91 | 2.91 | 2.91 |
Volatility | 42.0% | n/a | n/a | n/a |
Risk-free rate of interest | 4.3% | n/a | n/a | n/a |
Dividend yield | n/a | n/a | n/a | n/a |
Average FTSE 250 volatility | 34.0% | n/a | n/a | n/a |
Average FTSE 250 correlation | 27.0% | n/a | n/a | n/a |
Fair value per share | £0.780 | £1.022 | £1.022 | £1.022 |
| Relative | Adjusted EBITDA | Impact | ||
| TSR | per share | ROIC | Scorecard | |
Grant date | 15−May−25 | 15−May−25 | 15−May−25 | 15−May−25 |
Share price at grant date | £1.128 | £1.128 | £1.128 | £1.128 |
Fair value as a percentage of the grant price | 67.0% | 100.0% | 100.0% | 100.0% |
TSR projection period | 2.63 | n/a | n/a | n/a |
| Expected life from grant date | ||||
(years) | 2.88 | 2.88 | 2.88 | 2.88 |
Volatility | 38.0% | n/a | n/a | n/a |
Risk-free rate of interest | 3.8% | n/a | n/a | n/a |
Dividend yield | n/a | n/a | n/a | n/a |
Average FTSE 250 volatility | 31.0% | n/a | n/a | n/a |
Average FTSE 250 correlation | 24.0% | n/a | n/a | n/a |
Fair value per share | £0.756 | £1.128 | £1.128 | £1.128 |
| 2025 | 2024 | |
| Number | Number | |
| of RSUs | of RSUs | |
As at 1 January | 3,955,393 | 3,265,037 |
Granted during the year | 1,891,994 | 1,480,813 |
Forfeited during the year | (321,653) | (283,488) |
Vested during the year | (1,044,304) | (506,969) |
As at 31 December | 4,481,430 | 3,955,393 |
2025 | 2024 | |
As at 1 January | 190,342 | 85,755 |
Granted during the year | 124,173 | 141,170 |
Forfeited during the year | - | - |
Vested during the year | (49,172) | (36,583) |
As at 31 December | 265,343 | 190,342 |
| 2025 | 2024 | |||||
| Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | |
| US$m | US$m | US$m | US$m | US$m | US$m | |
| Derivative financial | ||||||
assets | - | - | 18.9 | - | - | 13.5 |
Assets | - | - | 18.9 | - | - | 13.5 |
| Derivative financial | ||||||
liabilities | - | (10.8) | - | - | (5.8) | - |
Liabilities | - | (10.8) | - | - | (5.8) | - |
Total | - | (10.8) | 18.9 | - | (5.8) | 13.5 |
| 2025 | 2024 | |
| US$m | US$m | |
Debt (net of issue costs) | 1,991.1 | 1,945.0 |
Less: cash and cash equivalents | (217.3) | (161.0) |
Net debt | 1,773.8 | 1,784.0 |
Equity attributable to the owners 1 | 40.3 | 4.7 |
Non-controlling interests 1 | 36.1 | 31.2 |
Gearing ratio | 23.2x | 49.7x |
Assets | Liabilities | |||
| 2025 | 2024 | 2025 | 2024 | |
| US$m | US$m | US$m | US$m | |
New Ghanaian Cedi | 11.1 | 17.2 | 27.2 | 19.7 |
Malagasy Ariary | 13.0 | 13.4 | 21.6 | 10.6 |
Tanzanian Shilling | 55.7 | 100.2 | 116.4 | 101.0 |
South African Rand | 1.1 | 3.1 | 21.2 | 12.7 |
Central African Franc | 43.8 | 41.4 | 82.0 | 65.9 |
Malawian Kwacha | 27.9 | 13.4 | 25.3 | 16.7 |
Omani Rial | 48.2 | 45.3 | 103.0 | 89.5 |
200.8 | 234.0 | 396.7 | 316.1 |
| Impact on profit or loss | ||
| 2025 | 2024 | |
| US$m | US$m | |
New Ghanaian Cedi | 0.5 | (0.9) |
Malagasy Ariary | (0.1) | 0.2 |
Tanzanian Shilling | (1.2) | - |
South African Rand | 0.2 | (0.5) |
Central African Franc | 1.2 | (0.7) |
Malawian Kwacha | 0.5 | (0.9) |
Omani Rial (Pegged to USD) | - | - |
31 December 2025 | 31 December 2024 | ||||||
| Gross | Loss | Net | Gross | Loss | Net | ||
| exposure | allowance | exposure | exposure | allowance | exposure | ||
Group Rating | Risk Level | US$m | US$m | US$m | US$m | US$m | US$m |
1 | R e m o t e r i s k | 255.6 | (0.6) | 255.0 | 238.5 | (1.9) | 236.6 |
2 | Low risk | 31.0 | (2.7) | 28.3 | 30.6 | (1.1) | 29.5 |
3 | Medium risk | 0.1 | (0.0) | 0.1 | 0.2 | 0.0 | 0.2 |
4 | High risk | 17.0 | (3.5) | 13.5 | 18.7 | (3.2) | 15.5 |
5 | Risk of loss | 0.4 | (0.3) | 0.1 | 1.2 | (0.7) | 0.5 |
Total | 304.1 | (7.1) | 297.0 | 289.2 | (6.9) | 282.3 |
| Within 1 year | 1-2 years | 2-5 years | 5+ years | Total | |
| US$m | US$m | US$m | US$m | US$m | |
| 31 December 2025 | |||||
Non-interest bearing | 238.4 | - | - | - | 238.4 |
Fixed interest rate instruments | 153.8 | 364.2 | 1,116.8 | 434.7 | 2,069.5 |
Variable interest rate instruments | 62.0 | 63.7 | 558.1 | 147.7 | 831.5 |
454.2 | 427.9 | 1,674.9 | 582.4 | 3,139.4 | |
| 31 December 2024 | |||||
Non-interest bearing | 190.7 | - | - | - | 190.7 |
Fixed interest rate instruments | 144.0 | 117.9 | 1,371.0 | 548.9 | 2,181.8 |
Variable interest rate instruments | 60.1 | 59.3 | 467.9 | 176.6 | 763.9 |
394.8 | 177.2 | 1,838.9 | 725.5 | 3,136.4 |
| Within 1 year | 1-2 years | 2-5 years | 5+ years | Total | |
| US$m | US$m | US$m | US$m | US$m | |
| 31 December 2025 | |||||
Non-interest bearing | 297.0 | - | - | - | 297.0 |
Variable interest rate instruments | 217.3 | - | - | - | 217.3 |
514.3 | - | - | - | 514.3 | |
| 31 December 2024 | |||||
Non-interest bearing | 282.3 | - | - | - | 282.3 |
Variable interest rate instruments | 161.0 | - | - | - | 161.0 |
443.3 | - | - | - | 443.3 |
| Within 1 year | 1-2 years | 2-5 years | 5+ years | Total | |
| US$m | US$m | US$m | US$m | US$m | |
| 31 December 2025 | |||||
| Net settled: | |||||
Embedded derivatives | - | - | 18.9 | - | 18.9 |
- | - | 18.9 | - | 18.9 | |
| 31 December 2024 | |||||
| Net settled: | |||||
Embedded derivatives | - | - | 13.5 | - | 13.5 |
- | - | 13.5 | - | 13.5 |
| Less than | ||||||
| On demand | 12 months | 1-2 years | 2-5 years | >5 years | Total | |
| US$m | US$m | US$m | US$m | US$m | US$m | |
| 31 December 2025 | ||||||
Financial derivatives | - | (3.9) | (8.0) | (0.7) | (0.2) | (12.8) |
- | (3.9) | (8.0) | (0.7) | (0.2) | (12.8) |
| Opening | Gain/(loss) | Closing | Weighted | |||
| Notional | Carrying | balance 1 Jan | deferred to | balance | average | |
| amounts | value | 2025 | OCI | 31 Dec 2025 | maturity | |
| Interest rate swaps | US$m | US$m | US$m | US$m | US$m | year |
USD term loans | 387.4 | (10.8) | 5.8 | 5.0 | 10.8 | 2029 |
| Less than | ||||||
| On demand | 12 months | 1-2 years | 2-5 years | >5 years | Total | |
| US$m | US$m | US$m | US$m | US$m | US$m | |
| 31 December 2024 | ||||||
Financial derivatives | - | (1.0) | (3.7) | (1.5) | (0.3) | (6.5) |
- | (1.0) | (3.7) | (1.5) | (0.3) | (6.5) |
| Opening | Gain/(loss) | Closing | Weighted | |||
| Notional | Carrying | balance 1 Jan | deferred to | balance | average | |
| amounts | value | 2024 | OCI | 31 Dec 2024 | maturity | |
| Interest rate swaps | US$m | US$m | US$m | US$m | US$m | year |
USD term loans | 393.9 | (4.4) | 14.7 | (8.3) | 5.8 | 2029 |
| 2025 | 2024 | |
| US$m | US$m | |
External debt 1 | (1,705.5) | (1,672.8) |
Lease liabilities | (235.1) | (223.7) |
Cash and cash equivalents | 217.3 | 161.0 |
Net debt | (1,723.3) | (1,735.5) |
| At | At | |||
| 1 January | 31 December | |||
| 2025 | Cash flows | Other 1 | 2025 | |
| 2025 | US$m | US$m | US$m | US$m |
Cash and cash equivalents | 161.0 | 55.2 | 1.1 | 217.3 |
External debt | (1,672.8) | (13.5) | (19.2) | (1,705.5) |
Lease liabilities | (223.7) | 20.9 | (32.3) | (235.1) |
Total financing liabilities | (1,896.5) | 7.4 | (51.5) | (1,940.6) |
Net debt | (1,735.5) | 62.6 | (50.4) | (1,723.3) |
| At | At | |||
| 1 January | 31 December | |||
| 2024 | Cash flows | Other 1 | 2024 | |
| 2024 | US$m | US$m | US$m | US$m |
Cash and cash equivalents | 106.6 | 55.0 | (0.6) | 161.0 |
External debt | (1,650.3) | (38.0) | 15.5 | (1,672.8) |
Lease liabilities | (239.4) | 33.5 | (17.8) | (223.7) |
Total financing liabilities | (1,889.7) | (4.5) | (2.3) | (1,896.5) |
Net debt | (1,783.1) | 50.5 | (2.9) | (1,735.5) |
| 2025 | 2024 | |
| US$m | US$m | |
| Profit after tax for the year attributable to owners | ||
of the Company | 39.2 | 33.5 |
Adjusted EBITDA (Note 4) | 471.1 | 421.0 |
| 2025 | 2024 | |
| Number | Number | |
| Weighted average number of ordinary shares used | ||
to calculate basic earnings per share | 1,050,728,537 | 1,050,040,649 |
Weighted average number of dilutive potential shares | 129,413,527 | 129,993,727 |
| Weighted average number of ordinary shares used | ||
to calculate diluted earnings per share | 1,180,142,064 | 1,180,034,376 |
| 2025 | 2024 | |
| Earnings per share | cents | cents |
Basic | 3.7 | 3.2 |
Diluted | 3.3 | 2.8 |
| 2025 | 2024 | |
| Adjusted EBITDA per share | cents | cents |
Basic | 44.8 | 40.1 |
Diluted | 39.9 | 35.7 |
| Oman | ||
| 2025 | 2024 | |
| US$m | US$m | |
Current assets | 52.0 | 49.0 |
Non-current assets | 501.9 | 501.1 |
Current liabilities | (191.4) | (173.2) |
Non-current liabilities | (254.9) | (250.9) |
107.6 | 126.0 | |
Equity attributable to owners of the Company | 75.3 | 88.2 |
Non-controlling interests | 32.3 | 37.8 |
107.6 | 126.0 | |
| Oman | ||
| 2025 | 2024 | |
| US$m | US$m | |
Revenue | 74.5 | 68.6 |
Expenses | (79.1) | (81.7) |
Loss for the year | (4.6) | (13.1) |
Loss attributable to owners of the Company | (3.2) | (9.2) |
Loss attributable to the non-controlling interests | (1.4) | (3.9) |
(4.6) | (13.1) | |
Net cash inflow from operating activities | 68.5 | 62.9 |
Net cash outflow from investing activities | (25.0) | (22.6) |
Net cash inflow/(outflow) from financing activities | 5.7 | (6.6) |
Net cash inflow | 49.2 | 33.7 |