| 2025 | 2024 | ||
| Note | £ millions | £ millions | |
Revenue | 1 | ||
Cost of sales | ( | ( | |
Gross profit (net fee income) | |||
Administrative expenses | ( | ( | |
Operating (loss) profit | ( | ||
Finance income | |||
Finance costs | 2 | ( | ( |
Loss on foreign exchange | ( | ( | |
(Loss) profit before taxation | 3 | ( | |
Taxation | 5 | ( | ( |
Loss for the year | ( | ( | |
| Attributable to: | |||
Owners of the Company | ( | ( | |
Loss per share (pence): | 7 | ||
Basic | ( | ( | |
Diluted | ( | ( |
| 2025 | 2024 | |
| £ millions | £ millions | |
Loss for the year | ( | ( |
| Items that may be reclassified subsequently to profit or loss: | ||
Exchange differences on translation of overseas operations | ( | ( |
Total comprehensive expense for the year | ( | ( |
| Attributable to: | ||
Owners of the Company | ( | ( |
| 2025 | 2024 | ||
| Note | £ millions | £ millions | |
| Non-current assets | |||
Intangible assets | 8 | ||
Property, plant and equipment | 9 | ||
Right-of-use asset | 10 | ||
Lease receivables | 10 | ||
Deferred tax assets | 15 | ||
| Current assets | |||
Trade and other receivables | 12 | ||
Lease receivables | 10 | ||
Corporation tax receivables | |||
Cash and cash equivalents | 17 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 13 | ( | ( |
Corporation tax liabilities | ( | ( | |
Bank overdrafts and borrowings | 14 | ( | ( |
Lease liabilities | 10 | ( | ( |
Provisions | 16 | ( | ( |
( | ( | ||
Net current assets | |||
| Non-current liabilities | |||
Deferred tax liabilities | 15 | ( | ( |
Lease liabilities | 10 | ( | ( |
Provisions | 16 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 18 | ||
Share premium | |||
Other reserves | 20 | ( | ( |
Own shares held | 20 | ( | ( |
Treasury shares held | 20 | ( | ( |
Foreign exchange reserves | ( | ( | |
Retained earnings | |||
Equity attributable to owners of the Company |
| 2025 | 2024 | ||
| Note | £ millions | £ millions | |
Operating (loss) profit | ( | ||
| Adjustments for: | |||
Depreciation and amortisation charges | |||
| Loss on disposal of right of use assets, property, plant and equipment | |||
| and computer software | |||
Charge in respect of share-based payment transactions | |||
Unrealised foreign exchange gain (loss) | ( | ||
Operating cash flows before movements in working capital | |||
Decrease in receivables | |||
Decrease in payables | ( | ( | |
Cash generated from operating activities | |||
Income taxes paid | ( | ( | |
Net cash from operating activities | |||
| Investing activities | |||
Interest received | |||
Investment in intangible assets | ( | ( | |
Purchases of property, plant and equipment | ( | ( | |
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Equity dividends paid | 6 | ( | ( |
Interest paid | ( | ( | |
Principal paid and received on lease liabilities | 10 | ( | ( |
Proceeds from financing facility | 14 | ||
Repayment of financing facility | 14 | ( | ( |
Proceeds from exercise of share options | |||
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at beginning of year | |||
Effect of foreign exchange rate changes | ( | ( | |
Cash and cash equivalents at end of year |
| Own | Treasury | Foreign | ||||||
| Share | Share | Other | shares | shares | exchange | Retained | Total | |
| capital | premium | reserves | held | held | reserves | earnings | equity | |
| Group | £ millions | £ millions | £ millions | £ millions | £ millions | £ millions | £ millions | £ millions |
Balance at 1 January 2024 | ( | ( | ( | |||||
Loss for the year | ( | ( | ||||||
| Foreign currency | ( | ( | ||||||
| translation differences | ||||||||
| Total comprehensive | ( | ( | ( | |||||
| expense for the year | ||||||||
Dividends paid | ( | ( | ||||||
Credit to equity for equity-settled share- based payments | ||||||||
| Tax on share-based | ( | ( | ||||||
| payment transactions | ||||||||
| Transfer to own shares | ||||||||
| held on exercise of equity | ( | |||||||
| incentives | ||||||||
New shares issued and own shares purchased | ||||||||
Balance at 31 December 2024 | ( | ( | ( | ( | ||||
Loss for the year | ( | ( | ||||||
| Foreign currency | ( | ( | ||||||
| translation differences | ||||||||
| Total comprehensive | ( | ( | ( | |||||
| expense for the year | ||||||||
Dividends paid | ( | ( | ||||||
Credit to equity for equity- settled share-based | ||||||||
| payments | ||||||||
| Tax on share-based | ( | ( | ||||||
| payment transactions | ||||||||
| Transfer to own shares | ||||||||
| held on exercise of equity | ||||||||
| incentives | ||||||||
New shares issued and own shares purchased | ||||||||
Balance at | ( | ( | ( | ( |
IFRS 18 | Presentation and Disclosure in Financial Statements |
| IFRS 9 and IFRS 7 (amendments) | Amendments to the Classification and Measurement |
| of Financial Instruments |
| Gross profit | Operating | ||
| (net fee | profit | ||
| Revenue | income) | (loss) | |
| £ millions | £ millions | £ millions | |
| 2025 | |||
Asia Pacific | 375.0 | 121.2 | 0.8 |
UK | 180.6 | 47.4 | (7.5) |
Europe | 194.5 | 81.9 | (3.0) |
Rest of World | 31.0 | 23.7 | (5.2) |
781.1 | 274.2 | (14.9) | |
| 2024 | |||
Asia Pacific | 396.5 | 138.8 | 6.0 |
UK | 211.3 | 50.4 | (1.4) |
Europe | 248.5 | 105.7 | 5.5 |
Rest of World | 35.8 | 26.5 | (4.9) |
892.1 | 321.4 | 5.2 |
| Non | |||||
| Property, plant | current | Lease | |||
| & equipment | Intangibles | Right-of-use | assets | liabilities | |
| £ millions | £ millions | £ millions | £ millions | £ millions | |
| 2025 | |||||
Asia Pacific | 3.2 | 8.1 | 19.1 | 37.0 | (21.3) |
UK | 1.9 | 30.2 | 10.4 | 45.2 | (14.5) |
Europe | 3.8 | - | 27.2 | 31.4 | (31.0) |
Rest of World | 0.4 | - | 0.9 | 1.8 | (1.2) |
9.3 | 38.3 | 57.6 | 115.4 | (68.0) | |
| 2024 | |||||
Asia Pacific | 4.0 | 8.2 | 18.4 | 36.5 | (20.8) |
UK | 2.5 | 30.0 | 12.4 | 51.8 | (17.1) |
Europe | 4.4 | - | 28.2 | 33.9 | (31.8) |
Rest of World | 0.6 | - | 2.0 | 3.3 | (2.7) |
11.5 | 38.2 | 61.0 | 125.5 | (72.4) |
| 2025 | 2024 | |
| £ millions | £ millions | |
| Revenue: | ||
Specialist professional recruitment | 609.8 | 705.4 |
Recruitment outsourcing | 171.3 | 186.7 |
781.1 | 892.1 |
| 2025 | 2024 | |
| £ millions | £ millions | |
| Revenue: | ||
Permanent | 169.8 | 197.0 |
Temporary | 465.6 | 521.9 |
Interim | 104.3 | 128.5 |
Other | 41.4 | 44.7 |
781.1 | 892.1 |
| 2025 | 2024 | ||
| Note | £ millions | £ millions | |
Interest on financing facilities | 1.9 | 1.2 | |
Lease interest (net) | 10 | 3.2 | 3.4 |
Total borrowing costs | 5.1 | 4.6 |
| 2025 | 2024 | |
| £ millions | £ millions | |
| (Loss) profit is stated after charging: | ||
| Auditor’s remuneration – BDO LLP (as auditor) | ||
| - Fees payable to the Company’s auditor for the audit of the Company’s annual accounts | 0.1 | 0.1 |
| - The audit of the Company’s subsidiaries pursuant to legislation | 0.8 | 1.0 |
| Total audit fees | 0.9 | 1.1 |
| - Audit related assurance services | - | - |
| - Other services supplied pursuant to legislation | 0.1 | 0.1 |
| Total non-audit fees | 0.1 | 0.1 |
| Total fees | 1.0 | 1.2 |
| Depreciation and amortisation of assets - owned | 8.2 | 8.6 |
| Depreciation of right-of-use assets | 14.3 | 14.4 |
| Profit on disposal of property, plant and equipment and computer software | - | - |
| Impairment of trade receivables (net) | 0.3 | 0.3 |
| Expense relating to short-term leases | 1.2 | 1.8 |
| Foreign exchange loss | 0.1 | 0.8 |
| 2025 | 2024 | |
| Number | Number | |
| The average monthly number of employees of the Group | ||
| (including Executive Directors) during the year was: | ||
Group employees | 3,619 |
| 2025 | 2024 | |
| £ millions | £ millions | |
| Their aggregate remuneration comprised: | ||
Wages and salaries | 186.6 | 207.7 |
Social security costs | 22.8 | 23.0 |
Other pension costs | 6.2 | 8.4 |
Cost of employee share options and awards | 2.2 | 1.7 |
217.8 | 240.8 |
| 2025 | 2024 | |
| £ millions | £ millions | |
| Current tax charge | ||
Corporation tax – UK | - | - |
Corporation tax – Overseas | 4.0 | 7.3 |
| Adjustments in respect of prior years | ||
Corporation tax – UK | - | - |
Corporation tax – Overseas | (0.1) | (1.0) |
3.9 | 6.3 | |
| Deferred tax | ||
Deferred tax – UK | 0.3 | (1.5) |
Deferred tax – Overseas | 2.2 | (0.1) |
| Adjustments in respect of prior years | ||
Deferred tax – UK | 0.6 | 0.3 |
Deferred tax – Overseas | 0.2 | 1.5 |
3.3 | 0.2 | |
Total tax charge for the year | 7.2 | 6.5 |
(Loss) profit before taxation | (19.6) | 0.5 |
Tax at standard UK corporation tax rate of 25.0% (2024: 25.0%) | (4.9) | 0.1 |
| Effects of: | ||
Unrelieved losses | 11.1 | 3.9 |
Tax exempt income and other expenses not deductible | 0.4 | 0.1 |
Other timing difference | (1.3) | 1.0 |
Overseas earnings taxed at different rates | 1.2 | 0.5 |
Adjustments to tax charges in previous years | 0.6 | 0.8 |
Impact of tax rate change | 0.1 | 0.1 |
Total tax charge for the year | 7.2 | 6.5 |
| Tax recognised directly in equity | ||
Tax on share-based payment transactions | 0.5 | 0.1 |
| 2025 | 2024 | |
| £ millions | £ millions | |
| Amounts recognised as distributions to equity holders in the year: | ||
Interim dividend paid of nil p per share (2024: 6.5p) | - | 4.3 |
Final dividend for 2024 of | 11.2 | 11.2 |
11.2 | 15.5 | |
Proposed final dividend for 2025 of |
| 2025 | 2024 | |
| Number | Number | |
| of shares | of shares | |
| Weighted average number of shares: | ||
Shares in issue throughout the year | 76,431,699 | 76,429,714 |
Shares issued in the year | - | 1,512 |
Treasury and own shares held | (10,652,721) | (10,677,080) |
For basic earnings per share | 65,778,978 | 65,754,146 |
Dilutive impact of outstanding share options | - | - |
For diluted earnings per share | 65,778,978 | 65,754,146 |
| 2025 | 2024 | |
| £ millions | £ millions | |
Loss for the year attributable to equity holders of the Parent | (26.8) | (6.0) |
Loss per share (pence): | 2025 | 2024 |
Basic | (40.7) | (9.1) |
Diluted | (40.7) | (9.1) |
| Computer | |||
| Goodwill | software | Total | |
| £ millions | £ millions | £ millions | |
| Cost: | |||
At 1 January 2024 | 8.0 | 35.6 | 43.6 |
Additions | - | 8.3 | 8.3 |
Disposals | - | (0.8) | (0.8) |
Foreign currency translation differences | - | (0.1) | (0.1) |
At 31 December 2024 | 8.0 | 43.0 | 51.0 |
Additions | - | 4.5 | 4.5 |
Disposals | - | (2.4) | (2.4) |
Foreign currency translation differences | - | (0.1) | (0.1) |
At 31 December 2025 | 8.0 | 45.0 | 53.0 |
| Accumulated amortisation: | |||
At 1 January 2024 | - | 9.8 | 9.8 |
Charge for the year | - | 3.9 | 3.9 |
Disposals | - | (0.8) | (0.8) |
Foreign currency translation differences | - | (0.1) | (0.1) |
At 31 December 2024 | - | 12.8 | 12.8 |
Charge for the year | - | 4.4 | 4.4 |
Disposals | - | (2.4) | (2.4) |
Foreign currency translation differences | - | (0.1) | (0.1) |
At 31 December 2025 | - | 14.7 | 14.7 |
| Carrying value: | |||
At 1 January 2024 | 8.0 | 25.8 | 33.8 |
At 31 December 2024 | 8.0 | 30.2 | 38.2 |
At 31 December 2025 | 8.0 | 30.3 | 38.3 |
| Fixtures, | ||||
| fittings and | ||||
| Leasehold | office | Computer | ||
| improvements | equipment | equipment | Total | |
| £ millions | £ millions | £ millions | £ millions | |
| Cost: | ||||
At 1 January 2024 | 6.7 | 23.7 | 12.2 | 42.6 |
Additions | 0.3 | 0.7 | 0.6 | 1.6 |
Disposals | (0.8) | (1.7) | (1.4) | (3.9) |
Foreign currency translation differences | (0.3) | (1.1) | (0.4) | (1.8) |
At 31 December 2024 | 5.9 | 21.6 | 11.0 | 38.5 |
Additions | 0.4 | 0.6 | 0.4 | 1.4 |
Disposals | (0.3) | (0.4) | (1.2) | (1.9) |
Foreign currency translation differences | (0.2) | 0.1 | (0.1) | (0.2) |
At 31 December 2025 | 5.8 | 21.9 | 10.1 | 37.8 |
| Accumulated depreciation and impairment: | ||||
At 1 January 2024 | 5.1 | 12.4 | 9.8 | 27.3 |
Charge for the year | 0.6 | 2.3 | 1.8 | 4.7 |
Disposals | (0.8) | (1.7) | (1.4) | (3.9) |
Foreign currency translation differences | (0.2) | (0.6) | (0.3) | (1.1) |
At 31 December 2024 | 4.7 | 12.4 | 9.9 | 27.0 |
Charge for the year | 0.6 | 2.1 | 1.1 | 3.8 |
Disposals | (0.3) | (0.3) | (1.2) | (1.8) |
Foreign currency translation differences | (0.3) | - | (0.2) | (0.5) |
At 31 December 2025 | 4.7 | 14.2 | 9.6 | 28.5 |
| Carrying value: | ||||
At 1 January 2024 | 1.6 | 11.3 | 2.4 | 15.3 |
At 31 December 2024 | 1.2 | 9.2 | 1.1 | 11.5 |
At 31 December 2025 | 1.1 | 7.7 | 0.5 | 9.3 |
| Buildings | Vehicles | Total | |
| Right-of-use assets | £ millions | £ millions | £ millions |
At 1 January 2024 | 63.8 | 3.7 | 67.5 |
Additions | 3.0 | 1.8 | 4.8 |
Lease modification | 5.5 | - | 5.5 |
Depreciation charge for the year | (12.5) | (1.9) | (14.4) |
Disposal | - | - | - |
Foreign currency translation differences | (2.3) | (0.1) | (2.4) |
At 31 December 2024 | 57.5 | 3.5 | 61.0 |
Additions | 3.2 | 1.2 | 4.4 |
Lease modification | 5.9 | - | 5.9 |
Depreciation charge for the year | (12.4) | (1.9) | (14.3) |
Disposal | (0.1) | - | (0.1) |
Foreign currency translation differences | 0.6 | 0.1 | 0.7 |
At 31 December 2025 | 54.7 | 2.9 | 57.6 |
| 2025 | 2024 | |
| Lease Receivables | £ millions | £ millions |
Current | 0.7 | 0.9 |
Non-current 1 | 3.2 | 3.7 |
At 31 December | 3.9 | 4.6 |
| 2025 | 2024 | |
| Lease Liabilities | £ millions | £ millions |
Current | (17.2) | (18.2) |
Non-current 1 | (50.8) | (54.2) |
At 31 December | (68.0) | (72.4) |
| 2025 | 2024 | |
| £ millions | £ millions | |
Depreciation charge of right-of-use assets | 14.3 | 14.4 |
Interest expense (included in finance cost) | 3.3 | 3.6 |
Interest receivable (included in finance cost) | (0.1) | (0.2) |
Expense relating to short-term leases (included in administrative expenses) | 1.2 | 1.8 |
Total charges in relation to leases | 18.7 | 19.6 |
Robert Walters Pty Limited 100% Recruitment consultancy | |||||||
Robert Walters Australia Pty Limited 100% Recruitment consultancy | |||||||
Resource Solutions Corporation Pty Limited 100% HR outsourcing services | |||||||
Robert Walters SA 100% Recruitment consultancy | |||||||
Robert Walters People Solutions SA 100% Recruitment consultancy | |||||||
| Robert Walters Brazil Limitada 100% Recruitment consultancy | |||||||
Robert Walters Canada Inc 100% Recruitment consultancy | |||||||
Robert Walters Chile SpA 100% Recruitment consultancy | |||||||
Walters People Chile Empresa de Servicios Transitorios SpA 100% Recruitment consultancy | |||||||
100% Recruitment consultancy | |||||||
| Robert Walters Talent China Limited 100% Recruitment consultancy | |||||||
RS Resourcing S.r.o 100% HR outsourcing services | |||||||
Robert Walters SAS 100% Recruitment consultancy | |||||||
Walters People SAS 100% Recruitment consultancy | |||||||
Robert Walters Germany GMBH 100% Recruitment consultancy | |||||||
RS Resource Solutions GMBH 100% HR outsourcing services | |||||||
Resource Solutions Consulting (Hong Kong) Limited 100% HR outsourcing services | |||||||
Robert Walters (Hong Kong) Limited 100% Recruitment consultancy | |||||||
| Resource Solutions India Private Limited 100% HR outsourcing services | |||||||
| Resource Solutions Consulting Private Limited 100% HR outsourcing services | |||||||
49% Recruitment consultancy | |||||||
Robert Walters Limited 100% Recruitment consultancy | |||||||
Robert Walters Italy s.r.l. 100% Recruitment consultancy | |||||||
Robert Walters Japan KK 100% Recruitment consultancy | |||||||
Resource Solutions Japan KK 100% HR outsourcing services | |||||||
| Robert Walters Resource Solutions Sdn Bhd 100% HR outsourcing services | |||||||
| 49% Recruitment consultancy | |||||||
Robert Walters Mauritius Limited 100% Recruitment consultancy | |||||||
| Robert Walters Mexico S. de R.L. de C.V. 100% Recruitment consultancy | |||||||
Walters People BV 100% Recruitment consultancy | |||||||
Robert Walters BV 100% Recruitment consultancy | |||||||
100% Holding Company | |||||||
Robert Walters New Zealand Limited 100% Recruitment consultancy | |||||||
Resource Solutions Global Service Centre (Philippines), Inc. 100% HR outsourcing services | |||||||
Resource Solutions sp. z o.o. 100% HR outsourcing services | |||||||
Robert Walters Portugal Unipessoal Lda 100% Recruitment consultancy | |||
Robert Walters Arabia for Business Services 100% Advisory Services | |||
Resource Solutions Consulting (Singapore) Pte Ltd 100% HR outsourcing services | |||
Robert Walters (Singapore) Pte Ltd 100% Recruitment consultancy | |||
| Robert Walters South Africa Proprietary Limited 100% Recruitment consultancy | |||
| 100% Recruitment consultancy | |||
Robert Walters Korea Limited 100% Recruitment consultancy | |||
Robert Walters Holding SAS Sucursal En Espana 100% Recruitment consultancy | |||
100% Recruitment consultancy | |||
Robert Walters Switzerland AG 100% Recruitment consultancy | |||
Robert Walters Company Limited (Taiwan) 100% Recruitment consultancy | |||
| 100% Recruitment consultancy | |||
| Robert Walters Recruitment (Thailand) Ltd 100% Recruitment consultancy | |||
| Robert Walters Holdings (Thailand) Limited 100% Holding company | |||
Robert Walters Middle East Limited 100% Recruitment consultancy | |||
100% Recruitment consultancy | |||
Robert Walters Operations Limited 100% Recruitment consultancy | |||
100% Recruitment consultancy | |||
Resource Solutions Limited 100% HR outsourcing services | |||
100% HR outsourcing services | |||
Resource Solutions Europe Limited External Profit Company 100% HR outsourcing services | |||
100% Recruitment consultancy | |||
100% Holding Company | |||
100% Recruitment consultancy | |||
Resource Solutions Inc (Delaware) 100% HR outsourcing services | |||
Resource Solutions Inc (Florida) 100% HR outsourcing services | |||
Robert Walters Associates Inc. 100% Recruitment consultancy | |||
Robert Walters Associates California Inc. 100% Recruitment consultancy | |||
Robert Walters Holdings North America Inc. 100% Recruitment consultancy | |||
Robert Walters Texas Inc. 100% Recruitment consultancy | |||
| Robert Walters Vietnam Company Limited 100% Recruitment consultancy | |||
| 2025 | 2024 | |
| £ millions | £ millions | |
| Receivables due within one year: | ||
Trade receivables | 71.5 | 95.7 |
Other receivables | 8.3 | 9.8 |
Prepayments | 7.3 | 6.4 |
Accrued income | 39.3 | 45.6 |
126.4 | 157.5 |
| 2025 2025 | 2024 2024 | |
| £ millions £ millions | £ millions £ millions | |
Trade payables | 6.3 | 8.3 |
Other taxation and social security | 20.8 | 28.8 |
Other payables 1 | 19.6 | 22.1 |
Accruals 2 | 48.3 | 62.3 |
95.0 | 121.5 |
| 2025 | 2024 | |
| £ millions | £ millions | |
Bank overdrafts and borrowings: current | 22.9 | 15.6 |
22.9 | 15.6 | |
| The borrowings are repayable as follows: | ||
Within one year | 22.9 | 15.6 |
22.9 | 15.6 |
| Accelerated | Share-based | Accruals and | |||
| depreciation | Tax losses | payment | provisions | Total | |
| £ millions | £ millions | £ millions | £ millions | £ millions | |
At 1 January 2024 | (1.2) | 6.8 | 1.2 | 4.8 | 11.6 |
Charge to income | (1.1) | 0.1 | 0.2 | 0.6 | (0.2) |
Credit to equity | - | - | (0.1) | - | (0.1) |
Foreign currency translation differences | - | (0.1) | - | (0.4) | (0.5) |
At 31 December 2024 | (2.3) | 6.8 | 1.3 | 5.0 | 10.8 |
Charge to income | (0.1) | (3.0) | - | (0.2) | (3.3) |
Credit to equity | - | - | (0.5) | - | (0.5) |
Foreign currency translation differences | - | - | - | (0.1) | (0.1) |
At 31 December 2025 | (2.4) | 3.8 | 0.8 | 4.7 | 6.9 |
| 2025 2025 | 2024 2024 | |
| Group Group | £ millions £ millions | £ millions £ millions |
Deferred tax assets | 7.0 | 11.1 |
Deferred tax liabilities | (0.1) | (0.3) |
6.9 | 10.8 |
2025 | 2024 2024 | |||||
| Net DTA Net DTA | Gross DTA | Gross DTL Gross DTL | Net DTA Net DTA | Gross DTA Gross DTA | Gross DTL Gross DTL | |
(debtors) (debtors) | (creditors) (creditors) | (debtors) (debtors) | (debtors) (debtors) | (creditors) (creditors) | ||
£ millions | £ millions £ millions | £ millions £ millions | £ millions £ millions | £ millions £ millions | £ millions £ millions | |
Included in debtors | 6.9 | 7.0 | (0.1) | 10.8 | 11.1 | (0.3) |
Accelerated depreciation | (0.1) | (0.1) | - | (1.1) | (1.1) | - |
Tax losses | (3.0) | (3.0) | - | - | - | - |
Share based payments | (0.5) | (0.5) | - | 0.1 | 0.1 | - |
Accruals and provisions | (0.3) | 1.1 | (1.4) | 0.2 | 0.3 | (0.1) |
Provision for deferred tax | (3.9) | (2.5) | (1.4) | (0.8) | (0.7) | (0.1) |
As at 1 January | 10.8 | 11.1 | (0.3) | 11.6 | 11.8 | (0.2) |
| Deferred tax charge in consolidated | (3.3) | (3.5) | 0.2 | (0.2) | (0.1) | (0.1) |
| income statement | ||||||
Deferred tax charge in equity | (0.5) | (0.5) | - | (0.1) | (0.1) | - |
Foreign currency translation differences | (0.1) | (0.1) | - | (0.5) | (0.5) | - |
As at 31 December | 6.9 | 7.0 | (0.1) | 10.8 | 11.1 | (0.3) |
| Total | |
| £ millions | |
At 1 January 2024 | 2.8 |
Additional provisions charged to income statement | 1.5 |
Provision released | (0.5) |
Utilisation of provisions | (0.1) |
Foreign exchange movements | (0.1) |
At 31 December 2024 | 3.6 |
Additional provisions charged to income statement | 2.4 |
Provision released | (0.8) |
Utilisation of provisions | (0.4) |
Foreign exchange movements | - |
At 31 December 2025 | 4.8 |
| Analysis of total provision: | |
Current | 2.8 |
Non-current | 2.0 |
| 4.8 |
| 2025 | 2024 | |
| Cash | £ millions | £ millions |
Euros | 12.5 | 21.2 |
Japanese Yen | 6.5 | 8.5 |
Australian Dollars | 4.1 | 3.6 |
Hong Kong Dollars | 3.8 | 6.9 |
New Zealand Dollars | 3.4 | 4.5 |
Chinese Renminbi | 3.0 | 3.1 |
US Dollars | 2.4 | 1.4 |
Singapore Dollars | 1.7 | 3.1 |
South Korean Won | 1.6 | 2.5 |
Taiwan Dollar | 1.4 | 2.0 |
Malaysian Ringgit | 1.3 | 1.8 |
Chilean Peso | 1.3 | 1.3 |
Swiss Franc | 1.2 | 0.7 |
Great British Pounds Sterling | 0.7 | 1.5 |
Other | 4.2 | 6.0 |
49.1 | 68.1 |
| 31 - 60 days | 61 - 90 days | More than 91 | |||
| Current | past due | past due | days past due | Total | |
| 31 December 2025 | |||||
Expected loss rate | 0.3% | 1.5% | 1.1% | 51.2% | 3.8% |
Trade receivables (£’millions) | 28.6 | 32.7 | 8.9 | 4.1 | 74.3 |
Bad debt provision (£’millions) | 0.1 | 0.5 | 0.1 | 2.1 | 2.8 |
| 31 - 60 days | 61 - 90 days | More than 91 | |||
| Current | past due | past due | days past due | Total | |
| 31 December 2024 | |||||
Expected loss rate | 0.3% | 1.7% | 1.3% | 42.2% | 2.9% |
| Trade receivables (£’millions) | 36.1 | 42.0 | 16.0 | 4.5 | 98.6 |
| Bad debt provision (£’millions) | 0.1 | 0.7 | 0.2 | 1.9 | 2.9 |
| 2025 | 2024 | 2025 | 2024 | |
| Number | Number | £ millions | £ millions | |
| Authorised | ||||
Ordinary shares of 20p each Allotted, called-up and fully paid | 200,000,000 | 200,000,000 | 40.0 | 40.0 |
Ordinary shares of 20p each | 76,431,699 | 76,431,699 | 15.3 | 15.3 |
| Exercisable | ||||
| Share | Price | |||
| options | granted | |||
| granted | (p) | From | To | |
Executive Options | 50,000 | 299 | March 2019 | March 2026 |
Executive Options | 112,000 | 400 | March 2020 | March 2027 |
Executive Options | 14,500 | 501 | March 2026 | March 2033 |
SAYE | 112,701 | 291 | November 2026 | May 2027 |
SAYE | 59,134 | 284 | September 2027 | March 2028 |
SAYE | 925,115 | 127 | November 2028 | May 2029 |
| 1,273,450 |
2025 | 2024 | |||
| Weighted | Weighted | |||
| average | average | |||
| exercise | exercise | |||
| Options | price (£) | Options | price (£) | |
At 1 January | 937, 274 | 3.34 | 1,292,120 | 3.54 |
Granted during the year | 973,879 | 1.27 | 212,889 | 2.84 |
Forfeited during the year | (600,453) | 3.02 | (400,013) | 3.45 |
Lapsed during the year | (37,250) | 5.77 | (80,250) | 4.69 |
Exercised during the year | - | n/a | (87,472) | 3.29 |
At 31 December | 1,273,450 | 1.84 | 937,274 | 3.34 |
SAYE options | Executive Options | ||||||
2025 | 2024 | 2023 | 2025 | 2024 | 2023 | 2022 | |
Weighted average share price | £1.27 | £2.84 | £2.91 | n/a | n/a | £5.60 | £5.77 |
Weighted average exercise price | £1.27 | £2.84 | £2.91 | n/a | n/a | £5.01 | £5.77 |
Expected volatility | 36.5% | 34.1% | 34.5% | n/a | n/a | 34.5% | 34.5% |
Expected life | 3.32 | 3.25 | 3.25 | n/a | n/a | 6 | 6 |
Risk free rate | 4.0% | 4.0% | 3.5% | n/a | n/a | 3.5% | 1.3% |
Expected dividend yield | 0.0% | 7.1% | 4.2% | n/a | n/a | 4.2% | 3.5% |
2025 | 2024 | |||||
| Share | Co-investment | Share | Co-investment | |||
| awards | awards | Total | awards | awards | Total | |
At 1 January | 3,277,495 | 729,037 | 4,006,532 | 3,020,226 | 708,638 | 3,728,864 |
Granted during the year | 2,989,633 | - | 2,989,633 | 1,618,819 | 261,666 | 1,880,485 |
| Vested and exercised | - | - | - | - | - | - |
| during the year | ||||||
Lapsed during the year | (736,662) | (238,007) | (974,669) | (1,075,654) | (150,552) | (1,226,206) |
Forfeited during the year | (306,148) | (66,424) | (372,572) | (285,896) | (90,715) | (376,611) |
At 31 December | 5,224,318 | 424,606 | 5,648,924 | 3,277,495 | 729,037 | 4,006,532 |
2025 | 2024 | 2023 | 2022 | |
Weighted average share price | £2.20 | £4.07 | £5.24 | £6.65 |
Weighted average exercise price | nil | nil | nil | nil |
Expected volatility | 33.0% | 34.7% | 34.5% | 36.6% |
Expected life | 3 | 3 | 3 | 3 |
Risk free rate | 4.0% | 4.1% | 3.6% | 1.4% |
Expected dividend yield | nil | nil | 4.6% | 3.5% |
| Bank | Cash and cash | |||
| borrowings | equivalents | Leases | Total | |
| £ millions | £ millions | £ millions | £ millions | |
Net cash (debt) as at 1 January 2024 | (15.8) | 95.7 | (79.2) | 0.7 |
Cash flows | 1.4 | (23.5) | 18.0 | (4.1) |
| Non cash flows: | ||||
New leases | - | - | (4.8) | (4.8) |
Interest | (1.2) | - | (3.6) | (4.8) |
Foreign exchange adjustments | - | (4.1) | 2.7 | (1.4) |
Other changes 1 | - | - | (5.5) | (5.5) |
Net cash (debt) as at 1 January 2025 | (15.6) | 68.1 | (72.4) | (19.9) |
| Cash flows | (5.4) | (18.5) | 17.6 | (6.3) |
| Non cash flows: | ||||
| New leases | - | - | (4.4) | (4.4) |
| Interest | (1.9) | - | (3.3) | (5.2) |
| Foreign exchange adjustments | - | (0.5) | 0.4 | (0.1) |
Other changes 1 | - | - | (5.9) | (5.9) |
| Net cash (debt) as at 31 December 2025 | (22.9) | 49.1 | (68.0) | (41.8) |
| 2025 | 2024 | |
| Total | Total | |
| £’000s | £’000s | |
Short-term employee benefits | 40.0 | 40.0 |
Post-employment benefits | - | - |
Other long-term benefits | 50.0 | 50.0 |
Termination benefits | - | - |
Share-based payment | - | - |
Total | 90.0 | 90.0 |