US dollar | 2025 | 2024 |
Closing Rate | 1.3435 | 1.3384 |
Average Rate | 1.3074 | 1.2652 |
Restated | ||||||
Sub-segment | 2025 | Sub-segment | 2024 | |||
| Segment | Media | Magazines | Total | Media | Magazines | Total |
£m | £m | £m | £m | £m | £m | |
B2C | 246.2 | 247.2 | 493.4 | 267.4 | 255.7 | 523.1 |
Go.Compare | 191.8 | − | 191.8 | 202.7 | − | 202.7 |
B2B | 50.3 | 3.7 | 54.0 | 58.4 | 4.0 | 62.4 |
Total | 488.3 | 250.9 | 739.2 | 528.5 | 259.7 | 788.2 |
Restated | ||
2025 | 2024 | |
Segment | £m | £m |
B2C | 128.5 | 138.4 |
Go.Compare | 80.4 | 84.0 |
B2B | 14.5 | 16.7 |
Total | 223.4 | 239.1 |
Restated | ||
2025 | 2024 | |
Segment | £m | £m |
B2C | 113.3 | 123.8 |
Go.Compare | 77.6 | 81.6 |
B2B | 14.5 | 16.8 |
Total | 205.4 | 222.2 |
2025 | 2024 | |
£m | £m | |
UK | 947.8 | 961.9 |
US | 535.8 | 587.4 |
Total | 1,483.6 | 1,549.3 |
Revenue | Nature, timing and satisfaction of | |
stream | performance obligations | Revenue recognition |
Online | The Group operates a number of websites with advertising space on their | Revenue is recognised at the point the advert is presented to the |
advertising | webpages which are sold via first party and programmatic/third party routes. | consumer or over the period during which the advertisements are served. |
revenue | Customers can purchase by time and number of impressions. | |
For impressions, the performance obligation is the presentation of the advert | The Group has assessed that for first party online advertising they are | |
to the customer. For time-based adverts, the performance obligation is the | acting as the principal under IFRS 15 as the Group is responsible for the | |
provision of an advert over a period of time to be seen by the customer. | fulfillment of the advert on behalf of the customer. | |
eCommerce | The Group earns commission when purchases are made directly from third | Revenues related to these commissions are recognised at the time of the |
revenue | parties by consumers clicking through to these products through links on the | related product sale, less an estimate to reflect the likelihood of product |
Group’s websites. The facilitation of each product sale reflects a separate | returns to the retailer based on historic return rates. | |
performance obligation. | ||
Print and | Subscriptions of magazines are sold online, with subscribers sent a digital or | For digital magazines cash collected in advance is deferred, with revenue |
digital | print version of the magazine every month (or multiple versions in a ‘double | recognised uniformly over the term of the subscription. |
magazine | issue month’). | For print magazines cash collected in advance is deferred, with revenue |
subscriptions | Cash is received in advance (e.g. annually, quarterly or monthly via various | recognised at a point in time when the relevant publication being subscribed |
payment methods). | to goes on sale. | |
For print subscriptions each magazine delivered represents a distinct | The Group has assessed that, as they are responsible for the fulfillment of | |
performance obligation, whereas for digital magazines providing access to the | the magazines in both print and digital form, they act as a principal under | |
digital content represents a distinct performance obligation. | IFRS 15 for the magazine subscription revenue stream. | |
Magazine | Single issues of magazines are sold in stores and online. | Revenue is recognised at a point in time on the date that the related |
newsstand | The provision of each issue is a separate performance obligation, which is | publication goes on sale based on the estimate of sales net of returns. |
circulation | satisfied when the issue goes on sale. | The Group has assessed its obligations under the principal vs agent |
and advertising | requirements of IFRS 15. The Group has assessed it has the obligation to | |
revenue | fulfil the customer contracts for advertising within the print magazines and | |
therefore this revenue stream is treated as that of a principal. Magazine | ||
newstand circulation is split into two components. For magazines printed | ||
and distributed by the Group, the Group has assessed that it acts as a | ||
principal in fulfilling these sales. For third party magazines distributed via the | ||
Groups distribution network, the Group acts as an agent. | ||
Event income | The Group holds a number of events throughout the year, held physically and | Cash collected in advance is deferred, with revenue recognised at a point in |
virtually. Revenue arises from the following: | time when the event takes place. | |
- Stand/table space; sponsorship; ticket sales; and marketing packages. | ||
- Cash is collected in advance of the event. Each event is a separate performance | ||
obligation, being ₱atisfied when the event has taken place. | ||
Licensing | Licence fees are charged for the use of the Group’s brands and content. | Revenue is recognised on the supply of the licensed content, based on |
revenue | Performance obligations are satisfied over time (for example magazine content | usage. |
provided each month) and at a point in time (historic content is provided up-front). | ||
Publisher | The Martketforce brand is a distributor for magazines. | Revenue is recognised at a point in time on the date that the related |
services | Performance obligations are satisfied at a point in time, when the issues go | publication goes on sale based on the estimate of sales net of returns. |
revenue | on sale. | |
Price | Revenue from price comparison services represents amounts receivable for | Upon the completion of a sale, revenue is measured at the fair value of the |
comparison | insurance, utilities and other product introductions, including click through fees. | consideration received or receivable, net of an estimate of cancellations. |
Performance obligations are satisfied at a point in time, being the point at | ||
which a policy is sold, a consumer signs up to a new tariff, or in limited cases | ||
when a customer clicks through to a partner website. | ||
Rewards | Revenue is generated through commission arrangements, primarily based on | Upon usage of a voucher and approval by the merchant, revenue is |
a fixed percentage of spend. Performance obligations are satisfied at a point in | measured net of an estimate for cancellations. | |
time, when an online voucher transaction is approved by the merchant. |
2025 | 2024 | |||||
£m | £m | |||||
Over | Point in | Total | Over | Point in | Total | |
time | time | revenue | time | time | revenue | |
Total revenue | 8.1 | 731.1 | 739.2 | 15.1 | 773.1 | 788.2 |
Restated | ||
2025 | 2024 | |
£m | £m | |
B2C | ||
Digital advertising | 141.4 | 154.8 |
eCommerce affiliates | 76.7 | 83.9 |
Other Media | 28.1 | 28.7 |
Media | 246.2 | 267.4 |
Subscriptions | 122.2 | 129.0 |
Other Magazines | 125.0 | 126.7 |
Magazines | 247.2 | 255.7 |
Total B2C | 493.4 | 523.1 |
Go.Compare | ||
Car insurance | 117.6 | 130.1 |
Non-car insurance | 74.2 | 72.6 |
Total Go.Compare | 191.8 | 202.7 |
B2B | ||
Digital advertising (Newsletters) | 32.0 | 36.3 |
Affiliates & Other Media, Magazines | 22.0 | 26.1 |
Total B2B | 54.0 | 62.4 |
Total Revenue | 739.2 | 788.2 |
2025 | 2024 | |
£m | £m | |
UK | 470.5 | 504.0 |
US | 268.7 | 284.2 |
Total | 739.2 | 788.2 |
2025 | 2024 | ||
Note | £m | £m | |
Cost of sales | (410.2) | (433.8) | |
Distribution expenses | (36.2) | (37.8) | |
Share-based payments (including social security costs) | 24 | (5.5) | (8.9) |
Exceptional items | 5 | (17.5) | (7.0) |
Depreciation | 11 | (6.9) | (6.5) |
Amortisation | 12 | (64.4) | (77.1) |
Other administration expenses ¹ | (80.7) | (83.4) | |
RDEC income | 4.1 | − | |
Operating expenses | (617.3) | (654.5) |
2025 | 2024 | |
£m | £m | |
| Audit fees in respect of the audit of the financial statements of the | 0.9 | 0.9 |
Company and the consolidated financial statements | ||
Audit and other assurance services¹ | 0.2 | 0.1 |
Total charge | 1.1 | 1.0 |
2025 | 2024 | |
£m | £m | |
Impairment | 15.2 | 4.5 |
Onerous properties | (0.4) | 1.7 |
Restructuring | 2.7 | 0.8 |
Total charge | 17.5 | 7.0 |
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Wages and salaries | 177.6 | 0.9 | 179.2 | 0.9 |
Social security costs | 19.1 | − | 16.8 | − |
Other pension costs | 5.7 | − | 5.4 | − |
Share schemes: | ||||
Value of employees’ services¹ | 5.5 | − | 8.3 | − |
Employer's social security costs on share options | − | − | 0.9 | − |
Total employee costs | 207.9 | 0.9 | 210.6 | 0.9 |
Group | Group | |
2025 | 2024 | |
Key management personnel compensation | £m | £m |
Salaries and other short-term employee benefits | 1.7 | 0.9 |
Post employment benefits | 0.1 | 0.1 |
Share schemes: | ||
- Value of employees’ services | 0.8 | (0.4) |
- Employer's social security costs on share options | − | − |
Total employee costs | 2.6 | 0.6 |
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
Average monthly number of people (including Directors) | £m | £m | £m | £m |
Production | 2,455 | − | 2,429 | − |
Administration | 592 | 9 | 543 | 9 |
Total | 3,047 | 9 | 2,972 | 9 |
2025 | 2024 | |
£m | £m | |
Interest payable on interest-bearing loans and borrowings | (24.7) | (25.9) |
Amortisation of bank loan arrangement fees | (4.1) | (3.9) |
Interest payable on lease liabilities | (1.6) | (1.8) |
Unwind of discount on contingent consideration | (0.3) | (0.2) |
Total finance costs | (30.7) | (31.8) |
Interest receivable from cash held on deposit | 0.6 | 1.2 |
Interest receivable on lease receivables | 0.1 | 0.1 |
Total finance income | 0.7 | 1.3 |
Net finance costs | (30.0) | (30.5) |
2025 | 2024 | |
£m | £m | |
Corporation tax | ||
Current tax on the profit for the year | 34.4 | 45.8 |
Adjustments in respect of previous years | (1.9) | (7.9) |
Current tax charge | 32.5 | 37.9 |
Deferred tax origination and reversal of temporary differences | ||
Current year gain | (8.5) | (20.9) |
Adjustments in respect of previous years | 1.6 | 9.4 |
Deferred tax credit | (6.9) | (11.5) |
Total tax charge | 25.6 | 26.4 |
2025 | 2024 | |
£m | £m | |
Profit before tax | 91.9 | 103.2 |
Profit before tax at the standard UK tax rate of 25% | 23.1 | 25.8 |
Expenses not deductible for tax purposes | 0.9 | 0.1 |
Provision for uncertain tax positions | (0.5) | (3.9) |
Other permanent differences | (1.1) | − |
Non-deductible amortisation | 3.1 | 1.7 |
Share-based payments | 0.4 | 0.1 |
Effect of different rates of subsidiaries operating in other jurisdictions | 0.2 | 1.1 |
Adjustments in respect of previous years | (0.5) | 1.5 |
Total tax charge | 25.6 | 26.4 |
2025 | 2024 | |
Equity dividends | £m | £m |
Number of shares in issue at end of period (million) | 100.0 | 112.1 |
Dividends paid in year (pence per share) | 3.4 | 3.4 |
Dividends paid in year (£m) | 3.7 | 3.9 |
Earnings per ordinary share | 2025 | 2024 |
Profit attributable to owners of the parent (£m) | 66.3 | 76.8 |
Weighted average number of shares in issue during the year | 105,792,764 | 114,355,263 |
Dilution (number of shares) | 953,085 | 696,450 |
Diluted weighted average number of shares in issue during the year | 106,745,849 | 115,051,713 |
Basic earnings per share (p) | 62.7 | 67.2 |
Diluted earnings per share (p) | 62.1 | 66.8 |
Equipment, | |||||
Land and | Plant and | fixtures and | Right-of-use | ||
buildings | machinery | fittings | lease assets | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
At 30 September 2023 | 6.4 | 14.1 | 2.7 | 65.2 | 88.4 |
Additions | 0.8 | 1.9 | 0.1 | 2.9 | 5.7 |
Disposals | − | − | − | (0.6) | (0.6) |
Exchange adjustments | (0.2) | (0.2) | (0.1) | (2.0) | (2.5) |
At 30 September 2024 | 7.0 | 15.8 | 2.7 | 65.5 | 91.0 |
Additions | 1.1 | 2.2 | − | 0.3 | 3.6 |
Exchange adjustments | − | − | − | (0.1) | (0.1) |
At 30 September 2025 | 8.1 | 18.0 | 2.7 | 65.7 | 94.5 |
Accumulated depreciation | |||||
At 30 September 2023 | (4.8) | (11.5) | (2.3) | (35.4) | (54.0) |
Charge for the year | (0.2) | (2.3) | (0.1) | (3.9) | (6.5) |
Disposals | − | − | − | 0.5 | 0.5 |
Impairment | − | − | − | (0.2) | (0.2) |
Exchange adjustments | 0.1 | 0.2 | − | 1.7 | 2.0 |
At 30 September 2024 | (4.9) | (13.6) | (2.4) | (37.3) | (58.2) |
Charge for the year | (0.7) | (1.6) | (0.3) | (4.3) | (6.9) |
Exchange adjustments | − | − | − | 0.1 | 0.1 |
At 30 September 2025 | (5.6) | (15.2) | (2.7) | (41.5) | (65.0) |
Net book value at 30 September 2025 | 2.5 | 2.8 | − | 24.2 | 29.5 |
Net book value at 30 September 2024 | 2.1 | 2.2 | 0.3 | 28.2 | 32.8 |
Net book value at 30 September 2023 | 1.6 | 2.6 | 0.4 | 29.8 | 34.4 |
Other | |||||||||
Publishing | Customer | Advertiser | acquired | Non-acquired | |||||
Goodwill | rights | Brands | relationships | Subscribers | relationships | intangibles | intangibles | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
Cost | |||||||||
At 30 September 2023 | 1,320.3 | 90.6 | 497.2 | 63.5 | 81.6 | 21.1 | 44.0 | 67.2 | 2,185.5 |
Other additions | − | − | − | − | − | − | − | 11.1 | 11.1 |
Exchange adjustments | (45.7) | (0.2) | (13.0) | (1.5) | (4.2) | (1.6) | (1.2) | (1.1) | (68.5) |
At 30 September 2024 | 1,274.6 | 90.4 | 484.2 | 62.0 | 77.4 | 19.5 | 42.8 | 77.2 | 2,128.1 |
Additions through business combinations | 2.8 | − | − | − | − | − | 6.5 | − | 9.3 |
Other additions | − | − | − | − | − | − | − | 12.9 | 12.9 |
Disposals | − | (0.1) | − | − | − | − | − | − | (0.1) |
Exchange adjustments | (1.8) | − | (0.7) | (0.3) | (0.3) | (0.1) | (0.2) | (0.3) | (3.7) |
At 30 September 2025 | 1,275.6 | 90.3 | 483.5 | 61.7 | 77.1 | 19.4 | 49.1 | 89.8 | 2,146.5 |
Accumulated amortisation and impairment | |||||||||
At 30 September 2023 | (266.7) | (36.1) | (88.8) | (30.6) | (25.6) | (4.5) | (36.2) | (57.6) | (546.1) |
Charge for the year | − | (5.9) | (32.3) | (13.4) | (9.3) | (1.6) | (4.2) | (10.4) | (77.1) |
Impairment | − | (0.5) | (4.0) | − | − | − | − | − | (4.5) |
Exchange adjustments | 3.8 | 0.3 | 3.9 | 1.0 | 1.8 | 0.3 | 1.0 | 1.2 | 13.3 |
At 30 September 2024 | (262.9) | (42.2) | (121.2) | (43.0) | (33.1) | (5.8) | (39.4) | (66.8) | (614.4) |
Charge for the year | − | (5.8) | (26.2) | (4.8) | (9.3) | (1.5) | (5.7) | (11.1) | (64.4) |
Impairment | (12.4) | − | (1.6) | − | − | − | (1.2) | − | (15.2) |
Disposals | − | 0.1 | − | − | − | − | − | − | 0.1 |
Exchange adjustments | 0.1 | − | 0.4 | − | 0.2 | − | 0.2 | 0.2 | 1.1 |
At 30 September 2025 | (275.2) | (47.9) | (148.6) | (47.8) | (42.2) | (7.3) | (46.1) | (77.7) | (692.8) |
Net book value at 30 September 2025 | 1,000.4 | 42.4 | 334.9 | 13.9 | 34.9 | 12.1 | 3.0 | 12.1 | 1,453.7 |
Net book value at 30 September 2024 | 1,011.7 | 48.2 | 363.0 | 19.0 | 44.3 | 13.7 | 3.4 | 10.4 | 1,513.7 |
Net book value at 30 September 2023 | 1,053.6 | 54.5 | 408.4 | 32.9 | 56.0 | 16.6 | 7.8 | 9.6 | 1,639.4 |
| Useful economic lives | 5-15 | 3-20 | 8-10 | 7-11 | 9-15 | 3-10 | 2 | ||
years | years | years | years | years | years | years |
2025 | B2C | Go.Compare | B2B |
Value in use | Value in use | Value in use | |
Basis of recoverable amount Source used | Three-year plans | Three-year plans | Three-year plans |
Discounted cash flow | Discounted cash flow | Discounted cash flow | |
Growth rate to perpetuity | 1.0% | 2.0% | 2.0% |
Adjusted EBITDA margins | 22.0% to 22.9% | 37.0% to 39.6% | 25.3% to 28.3% |
Post-tax discount rate | 10.0% | 10.7% | 10.4% |
Pre-tax discount rate | 13.5% | 13.3% | 13.9% |
2024 | B2C | Go.Compare | B2B |
Value in use | Value in use | Value in use | |
Basis of recoverable amount Source used | Three-year plans | Three-year plans | Three-year plans |
Discounted cash flow | Discounted cash flow | Discounted cash flow | |
Growth rate to perpetuity | 1.9% | 1.7% | 2.0% |
Adjusted EBITDA margins | 25.6% to 26.4% | 38.8% to 40.4% | 32.6% to 38.4% |
Post-tax discount rate | 10.1% | 9.7% | 10.0% |
Pre-tax discount rate | 14.0% | 12.9% | 13.9% |
Assumption | Approach used to determining values |
Growth rate to perpetuity | This is the growth rate used to extrapolate cash flows beyond the period of the three-year plan to five years. The rates are consistent |
with forecast GDP growth for the relevant jurisdictions and are supported by the Group's long term average annual growth rate. | |
Adjusted EBITDA | Adjusted EBITDA margin is based on budgeted and forecast margins from the Group’s three-year plan (based on past performance |
margins assumed | and management’s expectations for the future), adjusted to include intra-group management and licence charges. |
Post-tax discount rate | Reflects risks relevant to each CGU and the country in which they operate. |
Pre-tax discount rate | The post-tax discount rate adjusted for the impact of tax. |
2025 | 2024 | |
Company | £m | £m |
Shares in Group undertakings | ||
At 1 October | 1,366.8 | 1,311.1 |
Additions | 5.5 | 55.7 |
At 30 September | 1,372.3 | 1,366.8 |
Intangible | Share-based | Temporary | Depreciation vs | |||
assets | payments | differences | tax allowances | Tax losses | Total | |
£m | £m | £m | £m | £m | £m | |
At 30 September 2023 | (128.3) | 1.7 | 14.2 | 4.7 | 0.5 | (107.2) |
Acquisitions | (0.2) | − | − | (0.1) | − | (0.3) |
Credited/(charged) to income statement | 9.3 | 1.4 | 1.5 | (0.2) | (0.5) | 11.5 |
Credited to equity | − | 0.1 | 1.5 | − | − | 1.6 |
Exchange adjustment | 2.5 | − | (1.5) | (0.1) | − | 0.9 |
At 30 September 2024 | (116.7) | 3.2 | 15.7 | 4.3 | − | (93.5) |
Acquisitions | (1.6) | − | (0.2) | 0.1 | − | (1.7) |
Credited/(charged) to income statement | 13.8 | (0.2) | (5.3) | (1.4) | − | 6.9 |
Credited/(charged) to equity | − | (0.5) | 0.6 | − | − | 0.1 |
Exchange adjustment | 0.3 | (0.1) | − | − | − | 0.2 |
At 30 September 2025 | (104.2) | 2.4 | 10.8 | 3.0 | − | (88.0) |
Intangible | Share-based | Temporary | Depreciation vs | ||
assets | payments | differences | tax allowances | Total | |
£m | £m | £m | £m | £m | |
Within one year | (8.9) | 0.8 | 0.5 | 0.5 | (7.1) |
More than one year | (95.3) | 1.6 | 10.3 | 2.5 | (80.9) |
At 30 September 2025 | (104.2) | 2.4 | 10.8 | 3.0 | (88.0) |
Restated | ||||
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Non-current assets: | ||||
Amounts owed by Group undertakings | − | − | − | 79.3 |
Current assets: | ||||
Trade receivables | 65.8 | − | 74.6 | − |
Allowance for impairment of trade receivables | (5.5) | − | (8.6) | − |
Trade receivables net | 60.3 | − | 66.0 | − |
Amounts owed by Group undertakings | − | 83.5 | − | − |
Other receivables | 4.5 | − | 5.6 | − |
Prepayments | 19.0 | − | 19.7 | − |
Contract assets | 21.3 | − | 24.0 | − |
Total | 105.1 | 83.5 | 115.3 | 79.3 |
Group | Group | |
2025 | 2024 | |
Provision | £m | £m |
At 1 October | 8.6 | 4.5 |
Impairment losses recognised on trade receivables: | ||
Provided for in the year | 1.5 | 6.5 |
Utilisation and release of provision | (4.6) | (1.7) |
Foreign exchange movement | − | (0.7) |
At 30 September | 5.5 | 8.6 |
2025 | Current | 0-30 days | 31-60 days | 61-90 days | 90+ days | Total |
Gross carrying amount of trade receivables (£m) | 55.0 | 0.8 | 1.9 | 1.5 | 4.6 | 63.8 |
Allowance for impairment of trade receivables (£m) | 0.7 | 0.1 | 0.4 | 0.7 | 3.6 | 5.5 |
Expected loss rate | 1.3% | 12.5% | 21.1% | 46.7% | 78.3% |
2024 | Current | 0-30 days | 31-60 days | 61-90 days | 90+ days | Total |
Gross carrying amount of trade receivables (£m) | 58.4 | 6.0 | 2.5 | 2.8 | 4.9 | 74.6 |
Allowance for impairment of trade receivables (£m) | 2.5 | 0.7 | 0.6 | 1.6 | 3.2 | 8.6 |
Expected loss rate | 4.3% | 11.7% | 24.0% | 57.1% | 65.3% |
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Cash at bank | 27.6 | 0.9 | 39.7 | 0.2 |
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Current liabilities | ||||
Trade payables | 27.7 | − | 20.6 | − |
Amounts owed to Group undertakings | − | 259.0 | − | − |
Other taxation and social security | 7.5 | 0.1 | 4.4 | − |
Global sales tax | 0.8 | − | 11.3 | − |
Other payables | 5.6 | 0.2 | 14.8 | 0.2 |
Accruals | 50.8 | 6.3 | 70.6 | 8.8 |
Total current liabilities | 92.4 | 265.6 | 121.7 | 9.0 |
Non-current liabilities | ||||
Amounts owed to Group undertakings | − | 49.6 | − | 202.1 |
Total | 92.4 | 315.2 | 121.7 | 211.1 |
Interest rate at | Interest rate at | Group | Company | Group | Company | ||
Variable rate | 30 September | 30 September | 2025 | 2025 | 2024 | 2024 | |
Non-current liabilities | benchmark | 2025 | 2024 | £m | £m | £m | £m |
Export development guarantee term facility* | SONIA | − | 6.39% | − | − | 276.2 | 276.2 |
Senior unsecured bond | N/A | 6.75% | − | 296.6 | 296.6 | − | − |
Revolving credit facility | SONIA | 5.97% | − | 7.4 | 7.4 | − | − |
Total | 304.0 | 304.0 | 276.2 | 276.2 |
Interest rate at | Interest rate at | Group | Company | Group | Company | |
30 September | 30 September | 2025 | 2025 | 2024 | 2024 | |
Current liabilities | 2025 | 2024 | £m | £m | £m | £m |
Export development guarantee term facility* | − | 6.39% | − | − | 20.0 | 20.0 |
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Within one year | − | − | 20.0 | 20.0 |
Between one and two years | − | − | 130.0 | 130.0 |
Between two and five years | 304.0 | 304.0 | 146.2 | 146.2 |
Total | 304.0 | 304.0 | 296.2 | 296.2 |
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Other financial liability | − | − | 12.2 | 12.2 |
Property | Restructuring | Other | Total | |
£m | £m | £m | £m | |
At 30 September 2023 | 6.7 | − | 0.5 | 7.2 |
Charged/(released) in the year | 1.2 | − | 0.4 | 1.6 |
Utilised in the year | (3.4) | − | (0.7) | (4.1) |
At 30 September 2024 | 4.5 | − | 0.2 | 4.7 |
Charged/(released) in the year | (0.4) | 2.7 | (0.1) | 2.2 |
Utilised in the year | (0.9) | (1.0) | − | (1.9) |
At 30 September 2025 | 3.2 | 1.7 | 0.1 | 5.0 |
Property | Restructuring | Other | Total | |
£m | £m | £m | £m | |
Current | − | 1.7 | − | 1.7 |
Non-current | 3.2 | − | 0.1 | 3.3 |
Total at 30 September 2025 | 3.2 | 1.7 | 0.1 | 5.0 |
Group | Group | |
2025 | 2024 | |
£m | £m | |
Current lease liabilities | 5.6 | 8.4 |
Non-current lease liabilities | 27.7 | 29.8 |
Total lease liabilities | 33.3 | 38.2 |
2025 | |||||
Amortised | Fair value through | Total carrying | Total fair | ||
cost | profit and loss | value | value | ||
Group | Note | £m | £m | £m | £m |
Finance lease receivable | 3.6 | - | 3.6 | 3.6 | |
Trade receivables net | 15 | 60.3 | - | 60.3 | 60.3 |
Other receivables & contract assets | 15 | 25.8 | - | 25.8 | 25.8 |
Cash and cash equivalents | 16 | 27.6 | - | 27.6 | 27.6 |
Total financial assets | 117.3 | - | 117.3 | 117.3 | |
Trade payables | 17 | (27.7) | - | (27.7) | (27.7) |
Other liabilities & accruals | 17 | (56.4) | - | (56.4) | (56.4) |
Contingent consideration | 31 | - | (4.6) | (4.6) | (4.6) |
Current and non-current borrowings | 18 | (304.0) | - | (304.0) | (304.0) |
Lease liabilities | 21 | (33.3) | - | (33.3) | (33.3) |
Total financial liabilities | (421.4) | (4.6) | (426.0) | (426.0) |
2024 | |||||
Amortised | Fair value through | Total carrying | Total fair | ||
cost | profit and loss | value | value | ||
Group | Note | £m | £m | £m | £m |
Financial asset - derivative | − | 1.4 | 1.4 | 1.4 | |
Finance lease receivable | 2.0 | − | 2.0 | 2.0 | |
Trade receivables net | 15 | 66.0 | − | 66.0 | 66.0 |
Other receivables | 15 | 5.6 | − | 5.6 | 5.6 |
Cash and cash equivalents | 16 | 39.7 | − | 39.7 | 39.7 |
Total financial assets | 113.3 | 1.4 | 114.7 | 114.7 | |
Trade payables | 17 | (20.6) | − | (20.6) | (20.6) |
Other liabilities & accruals | (101.1) | − | (101.1) | (101.1) | |
Financial liabilities - derivative | 18 | − | (1.4) | (1.4) | (1.4) |
Other financial liability | 19 | (12.2) | − | (12.2) | (12.2) |
Non-current borrowings | (296.2) | − | (296.2) | (296.2) | |
Lease liabilities | 21 | (38.2) | − | (38.2) | (38.2) |
Total financial liabilities | (468.3) | (1.4) | (469.7) | (469.7) |
2025 | 2024 | |||
| Level 2 | Level 3 | Level 2 | Level 3 | |
| Financial asset | Fair value | Fair value | Fair value | Fair value |
£m | £m | £m | £m | |
Asset | ||||
Financial asset - derivatives | − | − | 1.4 | − |
Liabilities | ||||
Financial liability - derivatives | − | − | (1.4) | − |
Contingent consideration | − | (4.6) | − | − |
Financial assets | Financial liabilities | ||||||||
| Net financial | |||||||||
| Floating | Non-interest | Floating | Non-interest | (liabilities)/ | |||||
rate | Fixed rate | bearing | Total | rate | Fixed rate | bearing | Total | assets | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 30 September 2025 | |||||||||
Currency: | |||||||||
Sterling | 15.5 | − | 28.8 | 44.3 | (7.4) | (296.6) | (92.9) | (396.9) | (352.6) |
US Dollar | 9.3 | − | 51.3 | 60.6 | − | − | (25.7) | (25.7) | 34.9 |
Euro | 1.4 | − | 3.1 | 4.5 | − | − | (1.3) | (1.3) | 3.2 |
AUS Dollar | 1.1 | − | 2.5 | 3.6 | − | − | (1.2) | (1.2) | 2.4 |
Other | 0.3 | − | 4.0 | 4.3 | − | − | (0.9) | (0.9) | 3.4 |
Total | 27.6 | − | 89.7 | 117.3 | (7.4) | (296.6) | (122.0) | (426.0) | (308.7) |
At 30 September 2024 | |||||||||
Currency: | |||||||||
Sterling | 31.1 | 1.4 | 45.3 | 77.8 | (296.2) | (1.4) | (146.8) | (444.4) | (366.6) |
US Dollar | 6.4 | − | 46.1 | 52.5 | − | − | (3.7) | (3.7) | 48.8 |
Euro | 0.9 | − | 1.7 | 2.6 | − | − | (4.7) | (4.7) | (2.1) |
AUS Dollar | 1.0 | − | 0.9 | 1.9 | − | − | (0.1) | (0.1) | 1.8 |
Other | 0.3 | − | 3.6 | 3.9 | − | − | (1.1) | (1.1) | 2.8 |
Total | 39.7 | 1.4 | 97.6 | 138.7 | (296.2) | (1.4) | (156.4) | (454.0) | (315.3) |
Cash flow | Cash flow | |
hedge reserve | hedge reserve | |
2025 | 2024 | |
£m | £m | |
As at 1 October | - | 4.4 |
Change in fair value recognised in other comprehensive income | ||
- Interest rate swaps | 1.9 | (4.3) |
Reclassified to profit or loss as hedged item effects profit or loss | (1.9) | (1.6) |
Deferred tax impact | - | 1.5 |
As at 30 September | - | - |
2025 currency risks expressed in | |
USD/GBP | |
£m | |
Reasonable shift | 20% |
Impact on profit after tax if USD strengthens against GBP | (3.6) |
Impact on profit after tax if USD weakens against GBP | 3.6 |
Impact on shareholders' funds if USD strengthens against GBP | (138.6) |
Impact on shareholders' funds if USD weakens against GBP | 138.6 |
2024 currency risks expressed in | |
USD/GBP | |
£m | |
Reasonable shift | 20% |
Impact on profit after tax if USD strengthens against GBP | (4.2) |
Impact on profit after tax if USD weakens against GBP | 4.2 |
Impact on shareholders' funds if USD strengthens against GBP | 78.8 |
Impact on shareholders' funds if USD weakens against GBP | (78.8) |
Less than | Between one | Between two | Between five | Over ten | ||
one year | and two years | and five years | and ten years | years | Total | |
2025 | £m | £m | £m | £m | £m | £m |
Trade payables | (27.7) | - | - | - | - | (27.7) |
Lease liabilities | (6.4) | (6.0) | (11.8) | (12.6) | (0.6) | (37.4) |
Contngent consideration | - | (0.2) | (4.3) | (2.4) | - | (6.9) |
Other liabilities | (56.4) | - | - | - | - | (56.4) |
Borrowings | (20.9) | (20.9) | (361.6) | - | - | (403.4) |
Total financial liabilities | (111.4) | (27.1) | (377.7) | (15.0) | (0.6) | (531.8) |
Less than | Between one | Between two | Between five | Over ten | ||
one year | and two years | and five years | and ten years | years | Total | |
2024 | £m | £m | £m | £m | £m | £m |
Trade payables | (20.6) | − | − | − | − | (20.6) |
Lease liabilities | (8.4) | (6.3) | (14.3) | (13.4) | (3.0) | (45.4) |
Other financial liabilities | (12.2) | − | − | − | − | (12.2) |
Other liabilities | (101.1) | − | − | − | − | (101.1) |
Financial liabilites - derivative | − | (1.4) | − | − | − | (1.4) |
Borrowings | (39.1) | (67.0) | (247.3) | − | − | (353.4) |
Total financial liabilities | (181.4) | (74.7) | (261.6) | (13.4) | (3.0) | (534.1) |
2025 | 2024 | |||
Group and Company | No. of shares | £m | No. of shares | £m |
Allotted, authorised, issued and fully paid ordinary shares of 15p each | ||||
At 1 October | 112,088,026 | 16.8 | 119,077,135 | 17.8 |
Share buyback | (12,045,863) | (1.8) | (6,992,733) | (1.0) |
Share incentive plan matching shares | − | − | 3,624 | − |
At 30 September | 100,042,163 | 15.0 | 112,088,026 | 16.8 |
2025 | 2024 | |
Number of options/ | Number of options/ | |
awards | awards | |
Outstanding at 1 October | 2,920,937 | 1,392,757 |
Granted | 1,004,057 | 2,164,670 |
Share awards exercised | (580,269) | (256,138) |
Cancelled | (669,305) | (380,352) |
Outstanding at 30 September | 2,675,420 | 2,920,937 |
Exercisable at 30 September | 158,120 | 536,076 |
2024 | ||
2025 | Number of options/ | |
Number of options/awards | awards | |
Outstanding at 1 October | 1,076,316 | 1,772,308 |
Cancelled | (1,076,316) | (695,992) |
Outstanding at 30 September | − | 1,076,316 |
Weighted average remaining | ||||
Number of options/awards | contractual life in years | |||
2025 | 2024 | 2025 | 2024 | |
PSP | ||||
November 2018 | − | 51,537 | − | − |
May 2019 | − | 14,149 | − | − |
November 2019 | 15,000 | 100,709 | − | − |
February 2020 | 7,500 | 7,500 | − | − |
July 2020 | 7,500 | 10,000 | − | − |
February 2021 | 15,347 | 17,639 | − | − |
March 2021 | 1,250 | 1,250 | − | − |
May 2021 | 4,000 | 9,500 | − | − |
July 2022 | − | 1,805 | − | 1 |
September 2022 | 45,884 | 321,987 | − | 1 |
October 2022 | 7,000 | 13,000 | − | − |
December 2022 | 15,000 | 15,000 | − | − |
February 2023 | 9,000 | 30,000 | − | 1 |
April 2023 | 12,647 | 12,647 | − | 1 |
May 2023 | − | 79,545 | 1 | 2 |
October 2023 | 14,500 | 114,006 | 1 | 2 |
December 2023 (2 year) | 573,605 | 699,426 | − | 1 |
December 2023 (3 year) | 810,871 | 1,233,477 | 1 | 2 |
March 2024 | 66,106 | 66,106 | 1 | 2 |
May 2024 | 7,280 | 7,280 | 2 | 3 |
June 2024 | 1,910 | 1,910 | 1 | 2 |
July 2024 | 2,506 | 2,506 | 2 | 3 |
September 2024 | 36,465 | 36,465 | 2 | 3 |
December 2024 (1 year) | 31,829 | − | 1 | − |
December 2024 (2 year) | 17,678 | − | 2 | − |
December 2024 (3 year) | 830,053 | − | 3 | − |
May 2025 (1 year) | 3,748 | − | 1 | − |
May 2025 (2 year) | 7,978 | − | 2 | − |
May 2025 (3 year) | 78,703 | − | 3 | − |
DABS | ||||
November 2015 | 2,663 | 2,663 | − | − |
February 2022 | − | 19,993 | − | − |
December 2022 | 15,329 | 50,837 | − | 1 |
December 2024 | 34,068 | − | 2 | − |
Total outstanding at 30 September | 2,675,420 | 2,920,937 | ||
2025 | |||||||
Grant date | 12 Dec 2024 | 12 Dec 2024 | 12 Dec 2024 | 21 May 2025 | 21 May 2025 | 21 May 2025 | 21 May 2025 |
| Share price at grant | £9.90 | £9.90 | £9.90 | £6.67 | £6.67 | £6.67 | £6.67 |
date | |||||||
Exercise price | − | − | − | − | − | − | − |
Vesting period (years) | 1 | 2 | 3 | 1 | 1.5 | 2.5 | 3 |
Expected volatility² | 57.24% | 57.24% | 57.24% | 57.24% | |||
Option life (years) | 1 | 2 | 3 | 1 | 2 | 3 | 3 |
Expected life (years) | 1 | 2 | 3 | 1 | 2 | 3 | 3 |
Risk-free rate | − | − | 4.02% | − | 4.02% | 4.02% | 4.02% |
Dividend yield | − | − | 0.38% | − | 0.38% | 0.38% | 0.38% |
Fair value² | £9.90 | £9.90 | £9.23 | £6.67 | £6.67 | £6.67 | £6.67 |
| Fair value - TSR | − | − | £6.55 | − | £6.55 | £6.55 | £6.55 |
element² | |||||||
| Fair value - Non market- | £9.90 | £9.90 | £9.90 | £6.67 | £6.67 | £6.67 | £6.67 |
based element |
2024 | |||||||||||||
Grant date | 11 Oct 2023 | 31 Oct 2023 21 Dec 2023 21 Dec 2023 | 1 Mar 2024 18 Mar 2024 18 Mar 2024 17 May 2024 | 5 Jun 2024 | 11 Jul 2024 19 Sep 2024 19 Sep 2024 19 Sep 2024 | ||||||||
| Share price at | £9.24 | £8.85 | £7.59 | £7.59 | £6.34 | £5.99 | £5.99 | £10.24 | £11.41 | £11.03 | £10.45 | £10.45 | £10.45 |
grant date | |||||||||||||
Exercise price | − | − | − | − | − | − | − | − | − | − | − | − | − |
| Vesting period | 3 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 2.5 | 3 | 1 | 2 | 3 |
(years) | |||||||||||||
| Expected | 31.84% | 31.84% | 31.84% | 31.84% | 31.84% | 31.84% | 31.84% | ||||||
volatility² | |||||||||||||
| Option life | 3 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 2.5 | 3 | 1 | 2 | 3 |
(years) | |||||||||||||
| Expected life | 3 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 2.5 | 3 | 1 | 2 | 3 |
(years) | |||||||||||||
Risk-free rate | − | − | − | − | − | − | − | − | − | − | − | − | − |
Dividend yield | − | − | − | − | − | − | − | − | − | − | − | − | − |
Fair value² | £9.24 | £8.85 | £7.59 | £6.04 | £5.42 | £5.24 | £5.24 | £7.37 | £7.45 | £7.45 | £10.45 | £10.45 | £10.45 |
| Fair value - TSR | − | − | − | £4.49 | £4.49 | £4.49 | £4.49 | £4.49 | £4.49 | £4.49 | − | − | − |
element² | |||||||||||||
Fair value - Non | |||||||||||||
market-based | £9.24 | £8.85 | £7.59 | £7.59 | £6.34 | £5.99 | £5.99 | £10.24 | £11.41 | £11.03 | £10.45 | £10.45 | £10.45 |
element | |||||||||||||
2025 | 2024 | |
Group and Company | £m | £m |
At 1 October | − | 197.0 |
Share premium reduction | − | (197.0) |
At 30 September | − | − |
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
At 1 October | 1.3 | 1.3 | 0.3 | 0.3 |
Share buyback | 1.8 | 1.8 | 1.0 | 1.0 |
At 30 September | 3.1 | 3.1 | 1.3 | 1.3 |
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
At 1 October | 109.0 | − | 581.9 | 472.9 |
Merger reserve reduction | − | − | (472.9) | (472.9) |
At 30 September | 109.0 | − | 109.0 | − |
Restated | ||||
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
At 1 October | 10.9 | 10.9 | 15.3 | 15.3 |
Acquisition of own shares | 7.0 | 7.0 | − | − |
Issue of treasury shares to employees from employees benefit trust | (7.4) | (7.4) | (4.4) | (4.4) |
At 30 September | 10.5 | 10.5 | 10.9 | 10.9 |
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
At 1 October | − | − | 4.4 | 4.4 |
Interest rate swaps | − | − | (5.9) | (5.9) |
Deferred tax on interest rate swaps | − | − | 1.5 | 1.5 |
At 30 September | − | − | − | − |
Country of incorporation | ||||
Company name and registered number | and registered office | Nature of business | Holding % | Class of shares |
ActualTech Marketing, LLC* 460984715 | USA¹⁰ | Content marketing solutions | 100 | $1 Ordinary shares |
Barcroft Media Limited* 4826405 | England and Wales¹ | Non-trading | 100 | £1 Ordinary shares |
Broadleaf Bidco Limited* 11473951 | England and Wales¹ | Holding company | 100 | £0.001 Ordinary shares |
Broadleaf Holdco Limited* 11473888 | England and Wales¹ | Holding company | 100 | £0.001 Ordinary shares |
Broadleaf Midco Limited* 11473807 | England and Wales¹ | Holding company | 100 | £0.001 Ordinary shares |
£0.001 A1 Ordinary shares | ||||
£0.001 A2 Ordinary shares | ||||
| Broadleaf Newco 2 Limited* 13435883 | England and Wales¹ | Holding company | 100 | £0.001 B1 Ordinary shares |
£0.001 B2 Ordinary shares | ||||
Broadleaf US Bidco Inc* 6982422 | USA¹¹ | Holding company | 100 | $0.01 Ordinary shares |
Circlesix Media Inc* 5904231 | USA¹⁴ | Non-trading | 100 | $0.01 Ordinary shares |
$0.00001 Ordinary shares | ||||
Series A Preferred Stock | ||||
of $1.0000 | ||||
Clique Brands Inc* 5168252 | USA¹² | Publishing | 100 | Series B Preferred Stock of |
$4.3550 | ||||
Series C Preferred Stock of | ||||
$7.4560 | ||||
Comary, Inc* 2400371 | USA¹¹ | Publishing | 100 | Not applicable |
Dennis Interactive Inc* 1827502 | USA¹⁴ | Non-trading | 100 | $20 Ordinary shares |
Dennis Publishing Limited* 1138891 | England and Wales¹ | Non-trading | 100 | £1 Ordinary shares |
Future Holdings 2002 Limited 4387886 | England and Wales¹ | Holding company | 100 | £1 Ordinary shares |
Future UK Finance Limited* 13651021 | England and Wales¹ | Non-trading | 100 | £1 Ordinary shares |
Future Publishing Limited* 2008885 | England and Wales¹ | Publishing | 100 | 10 pence Ordinary shares |
Future Publishing Australia Pty Limited ACN 658 563 252 | Australia³ | Publishing | 100 | AUD $1 Ordinary shares |
Future Publishing (Overseas) Limited* 6202940 | England and Wales¹ | Publishing | 100 | £1 Ordinary shares |
Future Publishing Holdings Limited* 3430449 | England and Wales¹ | Holding company | 87.5 | 1 pence Ordinary shares |
Gardening Know How* 201355 | USA¹⁰ | Non-trading | 100 | $1 Ordinary shares |
GoCo Group Limited* 6062003 | England and Wales² | Non-trading | 100 | £0.0002 Ordinary shares |
GoCompare.com Limited* 05799376 | England and Wales² | Price comparison website | 100 | £1 Ordinary shares |
GoCompare.com Finance Limited* 10227007 | England and Wales² | Non-trading | 100 | £0.0002 Ordinary shares |
Marketforce (U.K.) Limited* 00499150 | England and Wales¹ | Dormant | 100 | £1 Ordinary shares |
Mozo Pty Limited* ACN 128199208 | Australia³ | Comparison shopping | 100 | AUD $1 Ordinary shares |
RNWL LTD* 12091439 | England and Wales² | Digital insurance wallet | 100 | £0.01 Ordinary shares |
Sapphire Bidco Limited* 11157309 | England and Wales¹ | Non-trading | 100 | £1 Ordinary shares |
Sarracenia Limited* 0458289 | England and Wales¹ | Dormant | 100 | £1 Ordinary shares |
£0.0025 Ordinary shares | ||||
£0.0025 Ordinary B shares | ||||
| Sport Insights Media Ltd* 12708129 | England and Wales¹ | Non-trading | 100 | £0.0025 Ordinary C shares |
£0.01 Ordinary D shares | ||||
$10 A Ordinary shares | ||||
| The Kiplinger Washington Editors Inc* 434902 | USA¹¹ | Publishing | 100 | $10 B Ordinary shares |
USA¹¹ | Publishing | 100 | $0.01 Ordinary shares | |
This is the Big Deal, Inc* 6690977 | USA¹³ | Holding company | 100 | Not applicable |
This is the Big Deal Limited* 8867458 | England and Wales² | Energy auto switching service | 100 | £0.000015625 Ordinary shares |
Next Commerce Pty Limited* 113146786 | Australia³ | Comparison shopping | 100 | $1 Ordinary shares |
Future Creative Media Canada Limited* BC1198396 | Canada⁴ | Digital media publishing | 100 | Not applicable |
Future Publishing s.r.o.* 09393951 | Czech Republic⁵ | Non-trading | 100 | CZK 1 Ordinary shares |
Future Technologies Sarl* 84138050400016 | France⁶ | Non-trading | 100 | Not applicable |
Windsor Support Services Private Limited* U74999DL2011FTC217990 | India⁷ | Dormant | 100 | Rand 10 equity shares |
Next Commerce Philippines Inc* CS201517783 | Philippines⁸ | Dormant | 100 | ₱ Ordinary shares |
Future US, LLC* 1513070 | USA¹⁰ | Publishing | 100 | Not applicable |
Future US Holdings, Inc* 6260582 | USA⁹ | Holding company | 100 | Not applicable |
Future B2B LLC 3253770 | USA¹⁰ | Publishing | 100 | $1 Ordinary shares |
Future B2B Limited* 15195757 | England and Wales¹ | Publishing | 100 | £1 Ordinary shares |
Fair value | |
£m | |
Intangible assets | 6.5 |
Tangible assets | − |
Cash and cash equivalents | 0.1 |
Trade and other receivables | − |
Trade and other payables | (0.1) |
Deferred tax | (1.6) |
Net assets acquired | 4.9 |
Goodwill | 2.2 |
7.1 | |
Consideration: | |
Cash | 2.8 |
Contingent | 4.3 |
Total consideration | 7.1 |