International |
Trainline |
|||
UK Consumer |
Consumer |
Solutions |
Total Group |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Net ticket sales 2 |
4,134,731 |
1,103,522 |
1,080,907 |
6,319,160 |
Revenue |
204,134 |
59,582 |
188,968 |
452,684 |
Cost of sales |
(50,384) |
(18,528) |
(9,898) |
(78,810) |
Gross profit |
153,750 |
41,054 |
179,070 |
373,874 |
Marketing costs |
(27,441) |
(38,491) |
(939) |
(66,871) |
Other administrative expenses |
(39,652) |
(13,367) |
(77,336) |
(130,355) |
Adjusted EBITDA 2 |
86,657 |
(10,804) |
100,795 |
176,648 |
Depreciation and amortisation |
(40,814) |
|||
Share-based payment charges |
(13,407) |
|||
Operating profit |
122,427 |
|||
Net finance costs |
(8,112) |
|||
Profit before tax |
114,315 |
|||
Income tax expense |
(34,502) |
|||
Profit after tax |
79,813 |
International |
Trainline |
|||
UK Consumer |
Consumer |
Solutions |
Total Group |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Net ticket sales 3 |
3,911,711 |
1,054,993 |
940,739 |
5,907,443 |
Revenue |
207,611 |
53,227 |
181,257 |
442,095 |
Cost of sales |
(60,388) |
(18,885) |
(10,509) |
(89,782) |
Gross profit |
147,223 |
34,342 |
170,748 |
352,313 |
Marketing costs |
(27,138) |
(42,973) |
(791) |
(70,902) |
Other administrative expenses |
(31,735) |
(11,480) |
(79,061) |
(122,276) |
Adjusted EBITDA 1 |
88,350 |
(20,111) |
90,896 |
159,135 |
Depreciation and amortisation |
(43,167) |
|||
Share-based payment charges |
(21,445) |
|||
Exceptional items |
(8,945) |
|||
Operating profit |
85,578 |
|||
Net finance costs |
(4,693) |
|||
Profit before tax |
80,885 |
|||
Income tax expense |
(22,537) |
|||
Profit after tax |
58,348 |
2026 |
2025 |
|
Timing of revenue recognition |
£’000 |
£’000 |
At point in time |
452,684 |
442,095 |
Total revenue |
452,684 |
442,095 |
2026 | 2025 | |
£’000 | £’000 | |
UK | 366,525 | 362,751 |
Rest of the world | 86,159 | 79,344 |
Total revenue | 452,684 | 442,095 |
2026 | 2025 | |
£’000 | £’000 | |
Restructuring Costs | – | 8,945 |
Exceptional Items | – | 8,945 |
2026 | 2025 | |
£’000 | £’000 | |
Audit of these Financial Statements | 746 | 655 |
Audit of Financial Statements of subsidiaries pursuant to | ||
legislation | 160 | 112 |
Audit-related assurance services | 64 | 60 |
Non-audit services | – | 12 |
Total auditors’ remuneration | 970 | 839 |
2026 |
2025 |
|
Number of |
Number of |
|
employees |
employees |
|
Sales and marketing |
137 |
145 |
Operations |
126 |
165 |
Technology and product |
565 |
588 |
Management and administration |
158 |
155 |
Total number of employees 1 |
986 |
1,053 |
2026 |
2025 |
|
£’000 |
£’000 |
|
Wages and salaries |
88,982 |
88,957 |
Social security contributions |
14,218 |
13,059 |
Contributions to defined contribution plans |
3,744 |
3,715 |
Share-based payment expense |
13,407 |
21,445 |
Total employee benefits |
120,351 |
127,176 |
2026 |
2025 |
|
£’000 |
£’000 |
|
Bank interest income |
2,353 |
3,999 |
Net foreign exchange gain |
1,649 |
– |
Finance income |
4,002 |
3,999 |
Interest expense on borrowings including amortisation |
||
of transaction costs |
(9,973) |
(6,919) |
Net foreign exchange loss |
– |
(584) |
Interest and fees on convertible bonds |
(728) |
(827) |
Interest on lease liability |
(1,291) |
(287) |
Unwind of provision |
(122) |
(65) |
Other interest |
– |
(10) |
Finance costs |
(12,114) |
(8,692) |
Net finance costs recognised in the income statement |
(8,112) |
(4,693) |
2026 |
2025 |
|
£’000 |
£’000 |
|
Current tax charge |
||
Current year corporation tax |
27,718 |
13,888 |
Adjustment in respect of prior years |
(529) |
(2,151) |
Total current tax charge |
27,189 |
11,737 |
Deferred tax charge |
||
Current year deferred tax |
6,217 |
8,990 |
Adjustment in respect of prior years |
1,096 |
1,810 |
Total deferred tax charge |
7,313 |
10,800 |
Tax charge |
34,502 |
22,537 |
2026 |
2025 |
|
£’000 |
£’000 |
|
Profit before tax |
114,315 |
80,885 |
Tax on profit at standard UK rate of 25% (FY2025: 25%) |
28,579 |
20,221 |
Effect of: |
||
Expenses not deductible/income not deductible |
(940) |
(755) |
Amounts not recognised |
(883) |
1,003 |
Adjustment in respect of prior years |
567 |
(342) |
Share-based payments |
7,055 |
2,384 |
Other |
124 |
26 |
Total tax charge |
34,502 |
22,537 |
Effective tax rate |
30% |
28% |
2026 |
2025 |
|
£’000 |
£’000 |
|
Current tax (payable)/receivable |
(6,321) |
947 |
Acquired |
Tangible assets |
Share-based |
Losses carried |
||
intangible assets |
and other |
payments |
forward |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
At 1 March 2025 |
(251) |
(902) |
11,701 |
2,879 |
13,427 |
Adjustment in respect of prior years |
– |
(2,203) |
301 |
806 |
(1,096) |
Adjustments posted through equity |
– |
– |
(4,057) |
– |
(4,057) |
Credit/(charge) to consolidated income statement |
251 |
1,907 |
(5,347) |
(3,028) |
(6,217) |
At 28 February 2026 |
– |
(1,198) |
2,598 |
657 |
2,057 |
Acquired |
Tangible assets |
Share-based |
Losses carried |
||
intangible assets |
and other |
payments |
forward |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
At 1 March 2024 |
(1,155) |
(3,911) |
12,504 |
17,415 |
24,853 |
Adjustment in respect of prior years |
(498) |
(1,551) |
(31) |
270 |
(1,810) |
Adjustments posted through equity |
– |
– |
(653) |
– |
(653) |
Credit/(charge) to consolidated income statement |
1,402 |
4,560 |
(119) |
(14,806) |
(8,963) |
At 28 February 2025 |
(251) |
(902) |
11,701 |
2,879 |
13,427 |
At 28 February 2026 |
At 28 February 2025 |
|
Weighted average number of ordinary shares: |
||
Ordinary shares |
416,768,671 |
458,379,661 |
Treasury shares |
(7,119,853) |
(13,338,038) |
Contingently issuable shares 1 |
1,416,078 |
594,773 |
Weighted number of ordinary shares |
411,064,896 |
445,636,396 |
Dilutive impact of share options outstanding |
6,196,273 |
15,197,117 |
Weighted number of dilutive shares |
417,261,169 |
460,833,513 |
2026 |
2025 |
|
£’000 |
£’000 |
|
Profit after tax |
79,813 |
58,348 |
Earnings attributable to equity holders |
79,813 |
58,348 |
Adjusted earnings 2 |
96,895 |
85,331 |
2026 |
2025 |
|
Pence |
Pence |
|
Profit per share |
||
Basic |
19.42p |
13.09p |
Diluted |
19.13p |
12.66p |
Adjusted profit per share |
||
Basic |
23.57p |
19.15p |
Diluted |
23.22p |
18.52p |
Software development |
3–10 years |
Brand valuation |
10 years |
Customer lists |
3 years |
Software | Brand | Customer | |||
development 1 | valuation | Lists | Goodwill | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Cost: | |||||
At 1 March 2025 | 220,097 | 51,738 | 93,778 | 440,172 | 805,785 |
Additions | 37,750 | – | – | – | 37,750 |
Disposals | (6,173) | – | – | – | (6,173) |
Exchange differences | – | – | – | 5,515 | 5,515 |
At 28 February 2026 | 251,674 | 51,738 | 93,778 | 445,687 | 842,877 |
Accumulated amortisation | |||||
and impairment: | |||||
At 1 March 2025 | (146,437) | (51,468) | (93,051) | (23,991) | (314,947) |
Amortisation | (30,739) | (270) | (430) | – | (31,439) |
Disposals | 6,173 | – | – | – | 6,173 |
Exchange differences | – | – | – | (1,488) | (1,488) |
At 28 February 2026 | (171,003) | (51,738) | (93,481) | (25,479) | (341,701) |
Carrying amounts: | |||||
At 28 February 2026 | 80,671 | – | 297 | 420,208 | 501,176 |
Software | Brand | Customer | |||
development 1 | valuation 2 | Lists | Goodwill | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Cost: | |||||
At 1 March 2024 | 187,371 | 51,738 | 94,010 | 443,722 | 776,841 |
Additions | 40,279 | – | – | – | 40,279 |
Disposals | (7,370) | – | (232) | – | (7,602) |
Write-offs | (183) | – | – | – | (183) |
Exchange differences | – | – | – | (3,550) | (3,550) |
At 28 February 2025 | 220,097 | 51,738 | 93,778 | 440,172 | 805,785 |
Accumulated amortisation | |||||
and impairment: | |||||
At 1 March 2024 | (122,948) | (46,301) | (93,520) | (25,195) | (287,964) |
Amortisation | (30,273) | (5,167) | (438) | – | (35,878) |
Disposals | 7,368 | – | 231 | – | 7,599 |
Write-offs | 92 | – | – | – | 92 |
Amortisation reclass 3 | (676) | – | 676 | – | – |
Exchange differences | – | – | – | 1,204 | 1,204 |
At 28 February 2025 | (146,437) | (51,468) | (93,051) | (23,991) | (314,947) |
Carrying amounts: | |||||
At 28 February 2025 | 73,660 | 270 | 727 | 416,181 | 490,838 |
2026 |
2025 |
|
CGUs |
£’000 |
£’000 |
UK Consumer |
351,271 |
351,271 |
International Consumer |
68,937 |
64,910 |
UK Trainline Partner Solutions |
– |
– |
International Trainline Partner Solutions |
– |
– |
Total goodwill |
420,208 |
416,181 |
2026 |
2025 |
2026 |
2025 |
|
UK |
UK |
International |
International |
|
Consumer |
Consumer |
Consumer |
Consumer |
|
Pre-tax discount rate 1 |
15.0% |
15.3% |
14.9% |
12.3% |
Terminal growth rate 2 |
2.0% |
2.5% |
2.0% |
2.5% |
Number of years forecasted before |
||||
terminal growth rate applied |
5 |
5 |
5 |
5 |
2026 | 2025 | 2026 | 2025 | |
UK | UK | International | International | |
Consumer | Consumer | Consumer | Consumer | |
Increase in discount rate | 1pt | 1pt | 1pt | 1pt |
Reduction in long-term growth rate | ||||
applied in terminal year | 0.5pt | 0.5pt | 0.5pt | 0.5pt |
Decrease in Adjusted EBITDA forecast | ||||
resulting in decrease in cash flows in | ||||
each year | 15% | 15% | 15% | 15% |
Plant and equipment |
3–5 years |
Leasehold improvements |
6–10 years/remaining lease length if shorter |
Right-of-use assets |
Lease length |
Plant and | Leasehold | Right-of-use | ||
equipment | improvements | assets 1 | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost: | ||||
At 1 March 2025 | 9,709 | 6,834 | 28,641 | 45,184 |
Additions | 2,580 | 13,099 | 30,299 | 45,978 |
Disposals | (1,718) | – | (970) | (2,688) |
Effects of foreign exchange | 116 | – | 310 | 426 |
At 28 February 2026 | 10,687 | 19,933 | 58,280 | 88,900 |
Accumulated depreciation | ||||
and impairment: | ||||
At 1 March 2025 | (7,374) | (5,279) | (21,458) | (34,111) |
Depreciation | (1,507) | (1,311) | (6,557) | (9,375) |
Disposals | 1,718 | – | 962 | 2,680 |
Effects of foreign exchange | (82) | – | (218) | (300) |
At 28 February 2026 | (7,245) | (6,590) | (27,271) | (41,106) |
Carrying amounts: | ||||
At 28 February 2026 | 3,442 | 13,343 | 31,009 | 47,794 |
Plant and | Leasehold | Right-of-use | ||
equipment | improvements | assets | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost: | ||||
At 1 March 2024 | 9,231 | 6,834 | 28,833 | 44,898 |
Additions | 1,305 | – | 109 | 1,414 |
Disposals | – | – | (120) | (120) |
Write-offs | (767) | – | – | (767) |
Effects of foreign exchange | (60) | – | (181) | (241) |
At 28 February 2025 | 9,709 | 6,834 | 28,641 | 45,184 |
Accumulated depreciation | ||||
and impairment: | ||||
At 1 March 2024 | (5,500) | (4,193) | (17,257) | (26,950) |
Depreciation | (1,911) | (1,086) | (4,292) | (7,289) |
Disposals | – | – | 78 | 78 |
Write-offs | 1 | – | – | 1 |
Effects of foreign exchange | 36 | – | 13 | 49 |
At 28 February 2025 | (7,374) | (5,279) | (21,458) | (34,111) |
Carrying amounts: | ||||
At 28 February 2025 | 2,335 | 1,555 | 7,183 | 11,073 |
2026 |
2025 |
|
£’000 |
£’000 |
|
Trade receivables |
76,077 |
50,345 |
Other receivables |
3,360 |
2,916 |
Prepayments |
7,552 |
5,601 |
Contract assets |
1,936 |
8,350 |
Total trade and other receivables |
88,925 |
67,212 |
2026 |
2025 |
|
£’000 |
£’000 |
|
Trade payables |
180,062 |
168,529 |
Accruals |
39,617 |
46,008 |
Other creditors |
3,928 |
3,038 |
Contract liabilities |
242 |
398 |
Total trade and other payables |
223,849 |
217,973 |
2026 |
2025 |
|
£’000 |
£’000 |
|
Non-current liabilities |
||
Revolving credit facility 1 |
226,529 |
68,100 |
Lease liabilities |
32,337 |
3,107 |
Total non-current liabilities |
258,866 |
71,207 |
Current liabilities |
||
Accrued interest on revolving credit facilities |
600 |
828 |
Convertible bonds |
– |
82,202 |
Lease liabilities |
2,480 |
4,345 |
Total current liabilities |
3,080 |
87,375 |
Carrying |
||||
Year of |
Face value |
amount |
||
Agreement |
Interest rate |
maturity |
£’000 |
£’000 |
Revolving credit facility |
SONIA + Margin 2 |
2028 3 |
230,000 |
226,529 |
Lease liabilities |
Various 4 |
Various 5 |
34,817 |
34,817 |
Total borrowings |
264,817 |
261,346 |
Total |
|||||
contractual |
Less than |
Between |
Between |
Over |
|
cash flows |
1 year |
1 and 2 years |
2 and 5 years |
5 years |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Revolving credit facility |
256,560 |
10,720 |
11,012 |
234,828 |
– |
Lease liabilities |
44,347 |
2,333 |
4,548 |
15,963 |
21,503 |
Total cash flows |
300,907 |
13,053 |
15,560 |
250,791 |
21,503 |
Carrying |
||||
Year of |
Face value |
amount |
||
Agreement |
Interest rate |
maturity |
£’000 |
£’000 |
Revolving credit facility |
SONIA + 1.2%-1.3% |
2026 |
70,000 |
68,100 |
Convertible bonds |
1.0% |
2026 |
82,700 |
82,202 |
Lease liabilities |
Various 6 |
Various 7 |
7,452 |
7,452 |
Total borrowings |
160,152 |
157,754 |
Total |
Between |
||||
contractual |
Less than |
1 and 2 |
Between |
Over |
|
cash flows |
1 year |
years 1 |
2 and 5 years |
5 years |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Revolving credit facility |
76,435 |
3,766 |
72,669 |
– |
– |
Convertible bonds |
83,423 |
83,423 |
– |
– |
– |
Lease liabilities |
7,498 |
4,444 |
1,890 |
1,007 |
157 |
Total cash flows |
167,356 |
91,633 |
74,559 |
1,007 |
157 |
2026 | 2025 | |
£’000 | £’000 | |
As at 1 March | 952 | 837 |
Unwinding of discount | 122 | 65 |
Increase in provision 1 | 2,096 | 50 |
As at 28 February | 3,170 | 952 |
Current | 1,358 | – |
Non-current | 1,812 | 952 |
3,170 | 952 |
2026 | 2025 | |
£’000 | £’000 | |
Share-based payment schemes | 13,407 | 21,445 |
Total income statement impact | 13,407 | 21,445 |
Share | Restricted | Performance | Matching share | Deferred Shares | |
Incentive Plan | Share Plan | Share Plan | award number | Bonus Plan | |
Exit date | 07 May 2028 | 1 year after | 3 years after | 3 years after | 11 May 2026 2 |
grant date 1 | grant date | grant date | |||
Attrition rate over life of award 3 | 15% | 26% | 24% | 15% | 0% |
Weighted average fair value estimated at grant date | £2.69 | £2.68 | £2.32 | £2.57 | £2.69 |
2026 | 2025 | |
£’000 | £’000 | |
Share Incentive Plan | 577 | 689 |
International Share Incentive Plan | – | 106 |
Restricted Share Plan | 4,088 | 4,767 |
Performance Share Plan | 7,850 | 15,028 |
Matching Shares | 178 | 159 |
Deferred Share Bonus Plan | 714 | 696 |
Total income statement impact | 13,407 | 21,445 |
Share |
International Share |
Restricted |
Performance |
Deferred Share |
||
Outstanding Number |
Incentive Plan |
Incentive Plan |
Share Plan |
Share Plan |
Matching Shares |
Bonus Plan |
At 1 March 2024 |
824,984 |
113,715 |
1,754,983 |
23,274,151 |
250,566 |
251,698 |
Granted |
– |
– |
1,798,347 |
4,965,514 |
101,637 |
174,489 |
Lapsed |
(106,495) |
(10,830) |
(356,052) |
(4,766,664) |
(29,697) |
– |
Exercised |
(179,524) |
(3,610) |
(308,206) |
(1,446,155) |
(42,348) |
(159,160) |
At 28 February 2025 |
538,965 |
99,275 |
2,889,072 |
22,026,846 |
280,158 |
267,027 |
Granted |
1,220,459 |
– |
2,241,466 |
7,722,196 |
129,082 |
280,564 |
Lapsed |
(161,612) |
– |
(493,342) |
(3,324,968) |
(39,903) |
– |
Exercised |
(647,995) |
(99,275) |
(1,488,442) |
(10,239,231) |
(17,389) |
(179,782) |
At 28 February 2026 |
949,817 |
– |
3,148,754 |
16,184,843 |
351,948 |
367,809 |
Number |
£’000 |
|
Ordinary shares – £0.01 |
385,409,753 |
3,854 |
Number |
£’000 |
|
Ordinary shares – £0.01 |
445,465,480 |
4,455 |
Merger | Treasury | Share-based | Capital redemption | Total other | |
reserve | reserve | payment reserve | reserve | reserves | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 March 2024 | (1,122,218) | (29,762) | 39,159 | 97 | (1,112,724) |
Addition of treasury shares | – | (17,143) | – | – | (17,143) |
Allocation of treasury shares to fulfil share-based payment | – | 8,813 | (8,813) | – | – |
Share-based payment charge | – | – | 20,461 | – | 20,461 |
Deferred tax on share-based payment | – | – | (653) | – | (653) |
Purchase of own shares for cancellation | – | – | – | 255 | 255 |
Transfer to retained earnings 1 | – | – | (670) | – | (670) |
At 28 February 2025 | (1,122,218) | (38,092) | 49,484 | 352 | (1,110,474) |
Addition of treasury shares | – | (14,631) | – | – | (14,631) |
Allocation of treasury shares to fulfil share-based payment | – | 31,853 | (31,853) | – | – |
Share-based payment charge | – | – | 11,812 | – | 11,812 |
Deferred tax on share-based payment | – | – | (4,057) | – | (4,057) |
Purchase of own shares for cancellation | – | – | – | 601 | 601 |
Transfer to retained earnings 1 | – | – | 8,252 | – | 8,252 |
At 28 February 2026 | (1,122,218) | (20,870) | 33,638 | 953 | (1,108,497) |
2026 |
2025 |
|
% pa |
% pa |
|
Discount rate |
5.75 |
5.70 |
Price inflation (RPI measure) |
3.00 |
3.05 |
Increases to deferred pensions (CPI measure) |
2.70 |
2.70 |
Pension increase (CPI measure) |
2.70 |
2.70 |
Salary increase |
n/a |
n/a |
2026 |
2025 |
|
years |
years |
|
Longevity at age 65 for current pensioners |
||
Males |
19.4 |
19.3 |
Females |
22.3 |
22.2 |
Longevity at age 65 for current members aged 45 |
||
Males |
20.8 |
20.5 |
Females |
23.8 |
23.7 |
2026 | 2025 | |
Liability | £’000 | £’000 |
Deferred members | (2,392) | (2,262) |
Pensioner members (including dependants) | (668) | (725) |
Total | (3,060) | (2,987) |
Assets | ||
Value of assets at end of year | 3,896 | 3,761 |
Funded status at end of year | 836 | 774 |
Adjustment for the members’ share of surplus | (334) | (310) |
Effect of asset ceiling | (502) | (464) |
Net defined benefit at end of year | – | – |
2026 | 2025 | |
£’000 | £’000 | |
Employer’s share of administration cost | 13 | 13 |
Total employer’s share of service cost | 13 | 13 |
Employer’s share of pension expense | 13 | 13 |
2026 | 2025 | |
£’000 | £’000 | |
Loss / (gain) due to the liability expense | 19 | (6) |
Gain due to the liability assumption changes | (17) | (252) |
Adjustment for the members’ share | 16 | (97) |
Return on plan assets (greater)/less than discount rate | (43) | 503 |
Change in effect of the asset ceiling | 12 | (161) |
Total gain recognised in OCI | (13) | (13) |
2026 | 2025 | |
£’000 | £’000 | |
Defined benefit obligation | ||
Opening balance | 2,987 | 3,157 |
Interest cost | 168 | 162 |
Defined benefit obligation | 3,155 | 3,319 |
Actuarial gain arising from: | ||
Financial assumptions | (21) | (248) |
Experience adjustment | 19 | (6) |
Demographic adjustment | 4 | (4) |
2 | (258) | |
Other | ||
Benefits paid | (97) | (74) |
Closing balance | 3,060 | 2,987 |
2026 | 2025 | |
£’000 | £’000 | |
Opening value of scheme assets | 3,761 | 4,147 |
Interest income on assets | 211 | 213 |
Return on plan assets less than discount rate | 43 | (503) |
Employer and employee contributions | – | – |
Actual benefit payments | (97) | (74) |
Administration costs | (22) | (22) |
Closing value of scheme assets | 3,896 | 3,761 |
2026 | 2025 | |
£’000 | £’000 | |
Growth assets 1 | 768 | 681 |
Government bonds | 1,662 | 1,577 |
Non-government bonds | 875 | 879 |
Other assets | 591 | 624 |
3,896 | 3,761 |
Approximate change in |
||
defined benefit obligation |
||
2026 |
2025 |
|
£’000 |
£’000 |
|
Discount rate |
||
0.25% decrease |
108 |
109 |
0.25% increase |
(102) |
(103) |
Price inflation (CPI measure) |
||
0.25% decrease |
(103) |
(105) |
0.25% increase |
109 |
110 |
Life expectancy |
||
Decrease by 1 year |
(91) |
(85) |
Increase by 1 year |
88 |
81 |
Loans and |
Lease |
||
borrowings |
liabilities |
||
(current and |
(current and |
||
non-current) |
non-current) |
Total |
|
£’000 |
£’000 |
£’000 |
|
Balance at 1 March 2025 |
151,130 |
7,452 |
158,582 |
Changes from cash flows |
|||
Interest paid |
(7,976) |
(200) |
(8,176) |
Issue costs and fees |
(4,105) |
– |
(4,105) |
Repayment of convertible bonds |
(82,700) |
– |
(82,700) |
Proceeds from revolving credit facility |
400,000 |
– |
400,000 |
Repayment of revolving credit facility |
(240,000) |
– |
(240,000) |
Payments of lease liabilities 1 |
– |
(5,020) |
(5,020) |
Total changes from financing cash flows |
65,219 |
(5,220) |
59,999 |
Other changes |
|||
Amortisation of transaction costs |
3,032 |
– |
3,032 |
Net interest expense |
7,748 |
1,291 |
9,039 |
Addition of lease liabilities |
– |
31,138 |
31,138 |
Remeasurement of lease liabilities |
– |
156 |
156 |
Balance at 28 February 2026 |
227,129 |
34,817 |
261,946 |
Loans and |
Lease |
||
borrowings |
liabilities |
||
(current and |
(current and |
||
non-current) |
non-current) |
Total |
|
£’000 |
£’000 |
£’000 |
|
Balance at 1 March 2024 |
140,785 |
12,328 |
153,113 |
Changes from cash flows |
|||
Interest paid |
(6,578) |
(287) |
(6,865) |
Issue costs and fees |
(813) |
– |
(813) |
Proceeds from revolving credit facility |
180,000 |
– |
180,000 |
Repayment of revolving credit facility |
(170,000) |
– |
(170,000) |
Payments of lease liabilities |
– |
(4,906) |
(4,906) |
Total changes from financing cash flows |
2,609 |
(5,193) |
(2,584) |
Other changes |
|||
Amortisation of transaction costs |
1,172 |
– |
1,172 |
Net interest expense |
6,564 |
287 |
6,851 |
Remeasurement of lease liabilities |
– |
30 |
30 |
Balance at 28 February 2025 |
151,130 |
7,452 |
158,582 |
2026 |
2025 |
|
£’000 |
£’000 |
|
Current liabilities |
2,480 |
4,345 |
Non-current liabilities |
32,337 |
3,107 |
34,817 |
7,452 |
2026 |
2025 |
|
£’000 |
£’000 |
|
Depreciation expense of right-of-use assets |
6,557 |
4,292 |
Interest expense in lease liabilities |
1,291 |
287 |
7,848 |
4,579 |
2026 |
2025 |
|
£’000 |
£’000 |
|
Total cash outflow for leases |
5,220 |
5,193 |
Country of |
Registered |
Nature of |
||
Name of company |
Incorporation |
Ownership |
Address |
business |
Victoria Investments |
||||
Finco Limited |
United Kingdom |
100% |
a |
Holding |
Victoria Investments |
||||
Intermediate Holdco Limited |
United Kingdom |
100% |
a |
Holding |
Trainline International Limited |
United Kingdom |
100% |
a |
Holding |
Trainline France SAS |
France |
100% |
b |
Holding |
Trainline SAS |
France |
100% |
b |
Trading |
Trainline.com Limited |
United Kingdom |
100% |
a |
Trading |
Qjump Limited |
United Kingdom |
100% |
a |
Trading |
Trainline Italia S.R.L |
Italy |
100% |
c |
Holding |
Trainline España, S.L. |
Spain |
100% |
d |
Holding |
Trainline Deutschland TLD GmbH 1 |
Germany |
100% |
e |
In liquidation |
Railguard Limited |
United Kingdom |
100% |
a |
Dormant |
Trainline Holdco Limited |
United Kingdom |
100% |
a |
Holding |
Signalbox Technologies Limited |
United Kingdom |
100% |
a |
Trading |
2026 | 2025 | ||
Notes | £’000 | £’000 | |
Operating profit | 122,427 | 85,578 | |
Adjusting items: | |||
Depreciation and amortisation | 10,11 | 40,814 | 43,167 |
Share-based payment charges | 16 | 13,407 | 21,445 |
Exceptional items | 4 | – | 8,945 |
Adjusted EBITDA | 176,648 | 159,135 |
2026 | 2025 | ||
Notes | £’000 | £’000 | |
Profit after tax | 79,813 | 58,348 | |
Earnings attributable to equity holders | 79,813 | 58,348 | |
Adjusting items: | |||
Exceptional items | 4 | – | 8,945 |
Amortisation of acquired intangibles 1 | 10 | 700 | 5,605 |
Share-based payment charges | 16 | 13,407 | 21,445 |
Tax impact of the above adjustments | 2,975 | (9,012) | |
Adjusted earnings | 96,895 | 85,331 |
2026 | 2025 1 | ||
Notes | £’000 | £’000 | |
Loans and borrowings 2 | 14 | (230,000) | (152,700) |
Cash and cash equivalents | 59,703 | 76,757 | |
Net debt | (170,297) | (75,943) |
2026 | 2025 | |
£’000 | £’000 | |
Cash generated from operating activities | 146,840 | 147,234 |
Cash one-off | 14,085 | 5,193 |
Purchase of property, plant and equipment, and intangible | ||
assets | (53,472) | (42,311) |
Net cash paid on taxes and interest | (21,797) | (15,615) |
Cash paid on lease liabilities and interest on lease liabilities | (5,220) | (5,193) |
Cash paid on treasury share purchases | (14,631) | (17,143) |
Adjusted free cash flow | 65,805 | 72,165 |
2026 |
2025 |
||
Notes |
£’000 |
£’000 |
|
Non-current assets |
|||
Investments |
3 |
1,297,001 |
1,892,409 |
Amounts owing from subsidiaries |
5 |
234,193 |
220,000 |
1,531,194 |
2,112,409 |
||
Current assets |
|||
Cash and cash equivalents |
9,842 |
9,311 |
|
Trade and other receivables |
613 |
709 |
|
Amounts owing from subsidiaries |
5 |
– |
35,257 |
10,455 |
45,277 |
||
Current liabilities |
|||
Trade and other payables |
(9,355) |
(4,642) |
|
Amounts owing to subsidiaries |
5 |
(370,978) |
(273,808) |
Loans and borrowings |
6 |
(600) |
(83,025) |
(380,933) |
(361,475) |
||
Net current (liabilities)/assets |
(370,478) |
(316,198) |
|
Total assets less current liabilities |
1,160,716 |
1,796,211 |
|
Non-current liabilities |
|||
Loans and borrowings |
6 |
(226,529) |
(68,100) |
(226,529) |
(68,100) |
||
Net assets |
934,187 |
1,728,111 |
2026 |
2025 |
||
Notes |
£’000 |
£’000 |
|
Equity |
|||
Called up share capital |
8 |
3,854 |
4,455 |
Share premium account |
8 |
– |
– |
Capital redemption reserve |
8 |
953 |
352 |
Retained earnings |
8 |
929,380 |
1,723,304 |
Total equity |
934,187 |
1,728,111 |
Capital | ||||||
Share | Share | redemption | Retained | Total | ||
capital | premium | reserve | earnings | equity | ||
Notes | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 March 2025 | 4,455 | – | 352 | 1,723,304 | 1,728,111 | |
Loss after tax | – | – | – | (637,536) | (637,536) | |
Share-based payments | – | – | – | (4,083) | (4,083) | |
Purchase of own shares for cancellation | 8 | (601) | – | 601 | (152,305) | (152,305) |
Balance at 28 February 2026 | 3,854 | – | 953 | 929,380 | 934,187 |
Capital | ||||||
Share | Share | redemption | Retained | Total | ||
capital | premium | reserve | earnings | equity | ||
Notes | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 March 2024 | 4,710 | – | 97 | 1,839,696 | 1,844,503 | |
Loss after tax | – | – | – | (38,704) | (38,704) | |
Share-based payments | – | – | – | 11,660 | 11,660 | |
Purchase of own shares for cancellation | 8 | (255) | – | 255 | (89,348) | (89,348) |
Balance at 28 February 2025 | 4,455 | – | 352 | 1,723,304 | 1,728,111 |