| 2024 | 2023 | ||
| Note | £’000 | £’000 | |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Other operating income | 3 | ||
Operating costs | 3 | ( | ( |
Operating loss | ( | ( | |
Finance income | 4 | ||
Finance expense | 4 | ( | ( |
Loss before taxation | 3 | ( | ( |
Taxation charge | 7 | ( | ( |
Loss for the financial year and total comprehensive loss | ( | ( | |
| Loss per £0.10 ordinary share expressed in pence per share: | |||
– basic and diluted | 8 | ( | ( |
| As at 31 Dec | As at 31 Dec | ||
| 2024 | 2023 | ||
| Note | £’000 | £’000 | |
| Assets | |||
| Non-current assets | |||
| Property, plant and equipment | 9 | ||
| Right-of-use assets | 10 | ||
| Intangible assets | 11 | ||
Investment in associates | 12 | ||
Other receivables | 14 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 13 | ||
Contract assets | 2 | ||
Other current assets | 15 | ||
Derivative financial instruments | 19 | ||
Current tax receivable | |||
Trade and other receivables | 14 | ||
Short-term investments | 16 | ||
Cash and cash equivalents | 16 | ||
Total current assets | |||
| Liabilities | |||
| Current liabilities | |||
Trade and other payables | 17 | ( | ( |
Contract liabilities | 2 | ( | ( |
Other current liabilities | 18 | ( | ( |
Derivative financial instruments | ( | ||
Lease liabilities | 20 | ( | ( |
Provisions | 21 | ( | ( |
Total current liabilities | ( | ( | |
Net current assets |
| As at 31 Dec | As at 31 Dec | ||
| 2024 | 2023 | ||
| Note | £’000 | £’000 | |
| Non-current liabilities | |||
Lease liabilities | 20 | ( | ( |
Other non-current liabilities | 18 | ( | ( |
Provisions | 21 | ( | ( |
Total non-current liabilities | ( | ( | |
Net assets | |||
| Equity attributable to the owners of the parent | |||
Share capital | 22 | ||
Share premium | |||
Capital redemption reserve | 23 | ||
Merger reserve | 23 | ||
Accumulated losses | ( | ( | |
Total equity |
| 2024 | 2023 | ||
| Note | £’000 | £’000 | |
| Cash flows from operating activities | |||
Loss before taxation | ( | ( | |
| Adjustments for: | |||
Finance income | 4 | ( | ( |
Finance expense | 4 | ||
Depreciation of property, plant and equipment | 3 | ||
Depreciation of right-of-use assets | 3 | ||
Amortisation of intangibles | 3 | ||
Net foreign exchange loss/(gains) | 3 | ( | |
Net change in fair value of financial instruments at fair value through profit or loss | 3 | ( | |
Share-based payments | 24 | ||
| Operating cash flows before movements in working | |||
capital and provisions | ( | ( | |
| (Increase)/decrease in trade and other receivables | |||
and other current assets | ( | ||
Decrease in inventories | |||
| (Decrease)/increase in trade and other payables | |||
and other liabilities | ( | ||
Increase in contract assets | ( | ( | |
Increase in contract liabilities | |||
Decrease in provisions | ( | ( | |
Net cash used in operations | ( | ( | |
Taxation (paid)/received | ( | ||
Net cash used in operating activities | ( | ( |
| 2024 | 2023 | ||
| Note | £’000 | £’000 | |
| Investing activities | |||
Proceeds from sale of property, plant and equipment | |||
Purchase of property, plant and equipment | ( | ( | |
Capitalised development expenditure | ( | ( | |
Decrease in short-term investments | |||
Finance income received | |||
Net cash generated from investing activities | |||
| Financing activities | |||
Proceeds from issuance of ordinary shares | |||
Repayment of lease liabilities | 20 | ( | ( |
Finance interest paid | 4 | ( | ( |
Net cash used by financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Exchange (loss)/gain on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year | 16 |
| Capital | |||||||
| Share | Share | redemption | Merger | Accumulated | |||
| capital | premium | reserve | reserve | losses | Total | ||
| Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January 2023 | ( | ||||||
| Comprehensive income | |||||||
Loss and total comprehensive loss for the financial year | ( | ( | |||||
Total comprehensive loss | ( | ( | |||||
| Transactions with owners | |||||||
Issue of shares, net of costs | 22 | ||||||
Share-based payments | 24 | ||||||
Total transactions with owners | |||||||
At 31 December 2023 | ( | ||||||
| Comprehensive income | |||||||
Loss and total comprehensive loss for the financial year | ( | ( | |||||
Total comprehensive loss | ( | ( | |||||
| Transactions with owners | |||||||
Issue of shares, net of costs | 22 | ||||||
Share-based payments | 24 | ||||||
Total transactions with owners | |||||||
At | ( |
| 2024 | 2023 | |
| £’000 | £’000 | |
Europe | 8,689 | 12,394 |
Asia | 43,064 | 9,589 |
North America | 138 | 341 |
51,891 | 22,324 |
| 2023 | ||
| 2024 | £’000 | |
| £’000 | Restated 1 | |
Provision of technology hardware | 6,938 | 5,726 |
Engineering services and licences 1 | 44,953 | 16,598 |
51,891 | 22,324 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Products and services transferred at a point in time | 33,030 | 6,544 |
Products and services transferred over time | 18,861 | 15,780 |
51,891 | 22,324 |
| 31 Dec 2024 | 31 Dec 2023 | 1 Jan 2023 | ||
| Note | £’000 | £’000 | £’000 | |
Trade receivables | 14 | 9,872 | 3,422 | 11,825 |
Contract assets – accrued income | 7,333 | 1,575 | 400 | |
Contract assets – deferred contract costs | 875 | — | — | |
Total contract-related assets | 18,080 | 4,997 | 12,225 | |
Contract liabilities – deferred income | (10,682) | (7,469) | (7,363) |
| Contract | Contract | |
| assets | liabilities | |
| 2024 | 2024 | |
| £’000 | £’000 | |
| Revenue recognised that was included in the contract liability | ||
balance at the beginning of the year | 3,284 | |
| Increases due to invoices raised, excluding amounts recognised | ||
as revenue | (6,497) | |
Transfers from contract assets recognised at the beginning of the year to revenue | (1,575) | |
| Increase in contract asset due to satisfaction of performance | ||
obligations for which consideration is not yet due | 7,333 |
| Contract | Contract | |
| assets | liabilities | |
| 2023 | 2023 | |
| £’000 | £’000 | |
| Revenue recognised that was included in the contract liability | ||
balance at the beginning of the year | 2,380 | |
| Increases due to invoices raised, excluding amounts recognised | ||
as revenue | (2,486) | |
Transfers from contract assets recognised at the beginning of the year to revenue | (400) | |
| Increase in contract asset due to satisfaction of performance | ||
obligations for which consideration is not yet due | 1,575 |
| 2025 | 2026 | 2027 | |
| £’000 | £’000 | £’000 | |
Evaluation, development, supply and licence agreements 1 | 26,200 | 24,029 | 9,671 |
| 2024 | 2025 | 2026 | |
| £’000 | £’000 | £’000 | |
Evaluation, development, supply and licence agreements 1 | 13,016 | 3,240 | 3,240 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Operating costs are split as follows: | ||
Research and development costs | 48,531 | 54,034 |
Administrative expenses | 18,014 | 17,681 |
Commercial expenses | 7,782 | 4,905 |
74,327 | 76,620 | |
| Loss before taxation is stated after (crediting)/charging: | ||
Other operating income – grant income | (244) | (270) |
Other operating income – RDEC tax credit | (2,602) | (3,395) |
Other operating income – total | (2,846) | (3,665) |
Staff costs, including share-based payments (Note 5) | 44,996 | 41,906 |
Cost of inventories recognised as expense (Note 13) | 7,073 | 4,568 |
Depreciation of property, plant and equipment (Note 9) | 7,472 | 7,461 |
Depreciation of right-of-use assets (Note 10) | 710 | 641 |
Amortisation of intangible assets (Note 11) | 1,374 | 1,024 |
Repairs expenditure on property, plant and equipment | 841 | 1,030 |
Net change in fair value of financial instruments at fair value through profit or loss | (99) | 143 |
Net foreign exchange loss/(gain) recognised in operating costs | 136 | (232) |
Net foreign exchange loss recognised in finance expense | 79 | 805 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Fees payable to the Company’s auditor for the audit of parent | ||
Company and consolidated financial statements | 127 | 68 |
| Fees payable to the Company’s auditor for other services: | ||
– the audit of the Company’s subsidiaries | 329 | 177 |
| – audit-related assurance services – review of interim financial | ||
results, including audit assurance | 31 | 30 |
– audit-related assurance services – 2023 audit extension fees | 218 | — |
– advisory services in relation to the Group’s potential move to the Main Market | — | 85 |
705 | 360 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Interest received | 5,807 | 7,079 |
Total interest income | 5,807 | 7,079 |
Interest paid | — | (99) |
Interest on lease liabilities | (243) | (248) |
Unwinding of discount on provisions | (40) | (89) |
Other finance costs | — | (46) |
| Foreign exchange loss on cash, cash equivalents | ||
and short-term deposits | (79) | (805) |
Total interest expense | (362) | (1,287) |
| 2024 | 2023 | |
| Number | Number | |
| By activity: | ||
Research and development | 364 | 369 |
Prototype production | 102 | 128 |
Administration | 62 | 77 |
Commercial | 18 | 16 |
590 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Staff costs (for the above persons) comprised: | ||
Wages and salaries, including compensation for loss of office | 37,278 | 35,500 |
Social security costs | 4,289 | 3,928 |
Other pension costs (Note 6) | 2,465 | 2,411 |
Share-based payments (Note 24) | 964 | 67 |
44,996 | 41,906 | |
Less: staff costs capitalised | (6,389) | (7,430) |
Staff costs expensed in the year | 38,607 | 34,476 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Directors’ emoluments: | ||
Aggregate emoluments | 1,658 | 1,027 |
Company contributions to defined contribution pension schemes | 49 | 51 |
Gain on exercise of share options and other share schemes 1 | 363 | 707 |
2,070 | 1,785 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Highest-paid Director: | ||
Aggregate emoluments | 872 | 565 |
Company contributions to defined contribution pension schemes | 25 | 28 |
Gain on exercise of share options and other share schemes | 363 | 707 |
1,260 | 1,300 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Salaries and other short-term employment benefits | 4,513 | 3,880 |
Post-employment benefits | 130 | 206 |
Share-based payments | 206 | (111) |
4,849 | 3,975 |
| 2024 | 2023 | |
| £’000 | £’000 | |
UK corporation tax | — | — |
Foreign tax suffered | 2,445 | 334 |
Adjustment in respect of prior periods | (12) | 65 |
Taxation charge | 2,433 | 399 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Loss before taxation | (25,872) | (53,609) |
| Loss before taxation multiplied by the UK tax rate of 25% | ||
(2023: 23.52%) | (6,468) | (12,609) |
| Effects of: | ||
Expenses not deductible | 110 | 302 |
Effect of overseas tax rates | 1,973 | 252 |
Adjustment in respect of prior periods – overseas tax | (12) | — |
Adjustment in respect of prior periods – R&D tax credit | — | 65 |
Deferred tax rate change | — | (649) |
Movement in deferred tax not recognised | 6,830 | 13,038 |
Total taxation charge | 2,433 | 399 |
| Opening timing | Closing timing | ||
| difference | difference | ||
| (Asset)/liability | Movement | (Asset)/liability | |
| £’000 | £’000 | £’000 | |
Fixed asset timing differences | (3,507) | (116) | (3,623) |
Intangible fixed asset deferred tax liability | 3,507 | 116 | 3,623 |
Net deferred tax (asset)/liability recognised | — | — | — |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Temporary differences: | ||
Difference between capital allowances and depreciation | (9,560) | (2,967) |
Deductions relating to share options | (2,374) | (7,158) |
Other timing differences | (194) | (563) |
Losses carried forward | (243,011) | (224,544) |
(255,140) | (235,232) |
| 2024 | 2023 | |
| £’000 | £’000 | |
Loss for the financial year attributable to shareholders | (28,305) | (54,008) |
Weighted average number of shares in issue | 193,321,401 | 192,651,782 |
Loss per £0.10 ordinary share (basic and diluted) | (14.64)p | (28.03)p |
Leasehold improvements | Ten years or the lease term if shorter |
Plant and machinery | Three to ten years |
Computer equipment | Three years |
Fixtures and fittings | Three to ten years |
| Leasehold | Plant and | Computer | Fixtures | Assets under | ||
| improvements | machinery | equipment | and fittings | construction | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||||
At 1 January 2023 | 7,134 | 26,229 | 1,935 | 276 | 7,080 | 42,654 |
Additions | 1,318 | 3,647 | 164 | 115 | 1,937 | 7,181 |
Transfers | 511 | 2,009 | — | — | (2,520) | — |
Disposals | (150) | (568) | (57) | — | (68) | (843) |
At 31 December 2023 | 8,813 | 31,317 | 2,042 | 391 | 6,429 | 48,992 |
Additions | 554 | 2,786 | 29 | — | 1,805 | 5,174 |
Transfers | 32 | 2,357 | — | — | (2,389) | — |
Disposals | (267) | (640) | (321) | (15) | — | (1,243) |
At 31 December 2024 | 9,132 | 35,820 | 1,750 | 376 | 5,845 | 52,923 |
| Accumulated depreciation | ||||||
At 1 January 2023 | 2,730 | 11,901 | 1,403 | 233 | — | 16,267 |
Charge for the year | 1,264 | 5,783 | 379 | 35 | — | 7,461 |
Depreciation on disposals | (150) | (411) | (57) | — | — | (618) |
At 31 December 2023 | 3,844 | 17,273 | 1,725 | 268 | — | 23,110 |
Charge for the year | 1,564 | 5,635 | 224 | 49 | — | 7,472 |
| Depreciation on disposals | (267) | (640) | (321) | (15) | — | (1,243) |
At 31 December 2024 | 5,141 | 22,268 | 1,628 | 302 | — | 29,339 |
| Net book value | ||||||
At 31 December 2024 | 3,991 | 13,552 | 122 | 74 | 5,845 | 23,584 |
At 31 December 2023 | 4,969 | 14,044 | 317 | 123 | 6,429 | 25,882 |
At 1 January 2023 | 4,404 | 14,328 | 532 | 43 | 7,080 | 26,387 |
| Land and | Computer | Electric | ||
| buildings | equipment | vehicles | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||
At 1 January 2023 | 4,523 | 43 | — | 4,566 |
Additions | 168 | — | — | 168 |
Adjustment of lease term | (33) | — | — | (33) |
At 31 December 2023 | 4,658 | 43 | — | 4,701 |
Additions | — | — | 290 | 290 |
Disposal | — | — | (38) | (38) |
Adjustment to contracted rent | 145 | — | — | 145 |
At 31 December 2024 | 4,803 | 43 | 252 | 5,098 |
| Accumulated depreciation | ||||
At 1 January 2023 | 1,895 | 24 | — | 1,919 |
Charge for the year | 627 | 14 | — | 641 |
At 31 December 2023 | 2,522 | 38 | — | 2,560 |
Charge for the year | 648 | 5 | 57 | 710 |
Disposal | — | — | (6) | (6) |
At 31 December 2024 | 3,170 | 43 | 51 | 3,264 |
| Net book value | ||||
At 31 December 2024 | 1,633 | — | 201 | 1,834 |
At 31 December 2023 | 2,136 | 5 | — | 2,141 |
At 1 January 2023 | 2,628 | 19 | — | 2,647 |
Capitalised development | Two to seven years |
Patent costs | Three to ten years |
Perpetual software licenses | Three years |
| Internal | |||||
| developments | |||||
| in relation to | Internal | Perpetual | |||
| manufacturing | development | software | |||
| site | programmes | licences | Patent costs | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||
At 1 January 2023 | 411 | 13,747 | 525 | 852 | 15,535 |
Additions | — | 6,443 | — | 357 | 6,800 |
At 31 December 2023 | 411 | 20,190 | 525 | 1,209 | 22,335 |
Additions | — | 2,010 | — | 284 | 2,294 |
At 31 December 2024 | 411 | 22,200 | 525 | 1,493 | 24,629 |
| Accumulated amortisation | |||||
At 1 January 2023 | 246 | 1,786 | 148 | 77 | 2,257 |
Charge for the year | 82 | 728 | 137 | 77 | 1,024 |
At 31 December 2023 | 328 | 2,514 | 285 | 154 | 3,281 |
Charge for the year | 83 | 1,019 | 124 | 148 | 1,374 |
At 31 December 2024 | 411 | 3,533 | 409 | 302 | 4,655 |
| Net book value | |||||
At 31 December 2024 | — | 18,667 | 116 | 1,191 | 19,974 |
At 31 December 2023 | 83 | 17,676 | 240 | 1,055 | 19,054 |
At 1 January 2023 | 165 | 11,961 | 377 | 775 | 13,278 |
| Proportion of | ||||
| nominal value | ||||
| of shares held | ||||
| Country of | Description of | by the | Type of | |
| Name of undertaking | incorporation | shares held | Company | entity |
Ceres Power Ltd | England and Wales | £0.001 ordinary | 100% 1 | Subsidiary |
| shares | ||||
| Ceres Intellectual Property | England and Wales | £1.00 ordinary | 100% 1 | Subsidiary |
| Company Ltd | shares | |||
| Ceres Power Intermediate | England and Wales | £0.01 ordinary | 100% | Subsidiary |
| Holdings Ltd | shares | |||
| Ceres Power Licence Company Ltd | England and Wales | £1.00 ordinary | 100% 1 | Subsidiary |
| shares | ||||
Ceres Holdings International Ltd | England and Wales | £1.00 ordinary | 100% 1 | Subsidiary |
| shares | ||||
| Ceres Engineering Consulting | Shanghai, China | £1.00 ordinary | 100% 2 | Subsidiary |
| (Shanghai) Co Ltd | shares | |||
RFC Power Ltd | England and Wales | £0.001 ordinary | 24.2% 3 | Associate |
| shares |
| 31 Dec 2024 | 31 Dec 2023 | |
| £’000 | £’000 | |
Raw materials | 1,621 | 1,648 |
Work in progress | 759 | 787 |
Finished goods | 376 | 390 |
2,756 | 2,825 |
| 31 Dec 2024 | 31 Dec 2023 | |
| £’000 | £’000 | |
| Current: | ||
Trade receivables | 9,872 | 3,422 |
VAT receivabl e | 1,120 | 2,273 |
RDEC receivable | 6,790 | 4,008 |
Other receivables | 103 | 172 |
17,885 | 9,876 | |
| Non-current: | ||
Other receivables | 741 | 741 |
| 31 Dec 2024 | 31 Dec 2023 | |
| £’000 | £’000 | |
| Current: | ||
Prepayments | 1,430 | 1,193 |
1,430 | 1,193 |
| 31 Dec 2024 | 31 Dec 2023 | |
| £’000 | £’000 | |
Cash at bank and in hand | 10,338 | 7,063 |
Money market funds | 37,156 | 42,644 |
Cash and cash equivalents | 47,494 | 49,707 |
| Short-term bank deposits greater than one month | ||
and less than 12 months | 54,971 | 90,249 |
102,465 | 139,956 |
| Interest | 31 Dec 2024 | 31 Dec 2023 | |
| rate type | £’000 | £’000 | |
| Interest rate risk profile of the Group’s financial assets: | |||
Cash at bank and in hand | Floating | 10,338 | 7,063 |
Money market funds | Floating | 37,156 | 42,644 |
| Short-term bank deposits greater than one month | |||
and less than or equal to 12 months | Floating | 22,635 | 20,000 |
| Short-term bank deposits greater than one month | |||
and less than or equal to 12 months | Fixed | 32,336 | 70,249 |
102,465 | 139,956 |
| 31 Dec 2024 | 31 Dec 2023 | |
| £’000 | £’000 | |
| Current: | ||
Trade payables | 2,007 | 3,624 |
Other payables | 1,531 | 1,359 |
3,538 | 4,983 |
| 31 Dec 2024 | 31 Dec 2023 | |
| £’000 | £’000 | |
| Current: | ||
Accruals | 6,581 | 5,933 |
Deferred income | 244 | 368 |
6,825 | 6,301 | |
| Non-current: | ||
Deferred income | 1,221 | 1,360 |
| Carrying | Carrying | ||||
| amount | Fair value | amount | Fair value | ||
| Fair value | 31 Dec 2024 | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2023 | |
| hierarchy | £’000 | £’000 | £’000 | £’000 | |
Financial assets at amortised cost | |||||
Trade and other receivables | 9,975 | 9,975 | 3,594 | 3,594 | |
| Cash, cash equivalents | |||||
and investments | 102,465 | 102,465 | 139,956 | 139,956 | |
112,440 | 112,440 | 143,550 | 143,550 | ||
Financial assets measured at fair value through profit or loss | |||||
Forward exchange contracts | Level 2 | 8 | 8 | 1 | 1 |
Currency swap contract | Level 2 | — | — | 7 | 7 |
8 | 8 | 8 | 8 | ||
| Financial liabilities measured | |||||
| at amortised cost | |||||
| Trade and other payables | |||||
and accruals | (9,407) | (9,407) | (10,563) | (10,563) | |
Financial liabilities measured at fair value through profit or loss | |||||
Forward exchange contracts | Level 2 | — | — | (99) | (99) |
31 December 2024 | 31 December 2023 | |||||||||||
| Carrying | Contractual | 1 year | 1 to 2 | 2 to 5 | Carrying | Contractual | 1 year | 1 to 2 | 2 to 5 | |||
| amount | cash flows | or less | years | years | >5 years | amount | cash flows | or less | years | years | >5 years | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Non-derivative financial | ||||||||||||
| liabilities | ||||||||||||
| Trade and other payables | ||||||||||||
and accruals | (9,407) | (9,407) | (9,407) | — | — | — | (10,563) | (10,563) | (10,563) | — | — | — |
Lease liabilities | (2,223) | (2,590) | (1,027) | (812) | (751) | — | (2,596) | (3,038) | (887) | (883) | (1,268) | — |
| Derivative financial liabilities | ||||||||||||
| Forward exchange contracts: | ||||||||||||
(Outflow) | (827) | (827) | — | — | — | — | (2,337) | (2,239) | (2,239) | — | — | — |
Inflow | 848 | 848 | — | — | — | — | — | — | — | — | — | — |
| Currency swap contracts: | ||||||||||||
(Outflow) | — | — | — | — | — | — | — | — | — | — | — | — |
Inflow | — | — | — | — | — | — | 1,767 | 1,760 | 1,760 | — | — | — |
| Canadian | Japanese | Chinese | ||||
| Euro | US dollar | dollar | yen | renminbi | Other | |
| 31 December 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Exposures to foreign currency risk: | ||||||
Cash and cash equivalents | 2,268 | 2,910 | 171 | 52 | 167 | 5 |
Trade and other receivables | 425 | 280 | — | — | — | — |
Other current assets | — | — | — | — | 21 | — |
Trade payables and payments on account | (155) | (139) | — | — | — | — |
Other current liabilities | — | — | — | — | (11) | — |
Forward currency contracts – (outflow)/inflow | (827) | 848 | — | — | — | — |
Balance sheet exposure | 1,711 | 3,899 | 171 | 52 | 177 | 5 |
| Canadian | Japanese | Chinese | ||||
| Euro | US dollar | dollar | yen | renminbi | Other | |
| 31 December 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Exposures to foreign currency risk: | ||||||
Cash and cash equivalents | 1,383 | 1,332 | 164 | 127 | 136 | 22 |
Fixed term bank deposits | — | — | — | — | 7,750 | — |
Trade and other receivables | — | 1 | — | — | 2 | — |
Other current assets | — | — | — | — | 24 | — |
Trade payables and payments on account | (276) | (450) | (2) | — | — | (7) |
Other current liabilities | — | — | — | — | (56) | — |
Forward currency contracts – (outflow)/inflow | (2,000) | 2,500 | 300 | — | — | — |
Balance sheet exposure | (893) | 3,383 | 462 | 127 | 7,856 | 15 |
| Profit or (loss) | ||
| 2024 | 2023 | |
| £’000 | £’000 | |
Euro | (171) | 89 |
US dollar | (390) | (338) |
Canadian dollar | (17) | (46) |
Japanese yen | (5) | (13) |
Chinese renminbi | (18) | (785) |
Other | (1) | (1) |
| £’000 | |
Balance as at 1 January 2023 | 3,124 |
New finance leases recognised | 66 |
Lease payments | (906) |
Interest expense | 248 |
Adjustment of lease term (see Note 10) | 64 |
Balance as at 31 December 2023 | 2,596 |
New finance leases recognised | 290 |
Lease payments | (1,017) |
Interest expense | 243 |
Adjustment of lease term (see Note 10) | 111 |
Balance as at 31 December 2024 | 2,223 |
Current | 731 |
Non-current | 1,492 |
Balance as at 31 December 2024 | 2,223 |
Current | 694 |
Non-current | 1,902 |
Balance as at 31 December 2023 | 2,596 |
| Property | ||||
| dilapidations | Warranties | Contract losses | Total | |
| £’000 | £’000 | £’000 | £’000 | |
At 1 January 2023 | 2,105 | 875 | 54 | 3,034 |
| Movements in the Consolidated Statement | ||||
| of Profit and Loss: | ||||
Unwinding of discount | 89 | — | — | 89 |
Unused provision reversed | — | (553) | (10) | (563) |
Increase in provision | 88 | 281 | — | 369 |
At 31 December 2023 | 2,282 | 603 | 44 | 2,929 |
| Movements in the Consolidated Statement | ||||
| of Profit and Loss: | ||||
Unwinding of discount | 40 | — | — | 40 |
Unused provision reversed | — | (206) | — | (206) |
Increase in provision | 18 | — | — | 18 |
At 31 December 2024 | 2,340 | 397 | 44 | 2,781 |
Current | — | 397 | 44 | 441 |
Non-current | 2,340 | — | — | 2,340 |
At 31 December 2024 | 2,340 | 397 | 44 | 2,781 |
Current | — | 603 | 44 | 647 |
Non-current | 2,282 | — | — | 2,282 |
At 31 December 2023 | 2,282 | 603 | 44 | 2,929 |
| 31 Dec 2024 | 31 Dec 2023 | |||
| £’000 | £’000 | |||
| Number | ||||
| of £0.10 | Number | |||
| ordinary | of £0.10 | |||
shares | £’000 | ordinary shares | £’000 | |
| Allotted and fully paid | ||||
At 1 January | 192,968,096 | 19,297 | 192,086,775 | 19,209 |
Allotted £0.10 Ordinary shares on exercise of employee share options | 731,284 | 73 | 881,321 | 88 |
At 31 December | 193,699,380 | 19,370 | 192,968,096 | 19,297 |
| 2024 | 2023 | |||
| £’000 | £’000 | |||
a) | 2004 | Employees’ share option scheme | — | — |
b) Sharesave schemes | (159) | 148 | ||
c) Long Term Incentive Plan (“LTIP”) | 1,123 | (81) | ||
964 | 67 |
| 2024 | 2023 | |||
| £’000 | £’000 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| (‘000) | exercise price | (‘000) | exercise price | |
Outstanding at 1 January | 633 | £0.84 | 982 | £0.84 |
Exercised | (631) | £0.84 | (222) | £0.84 |
Lapsed | (2) | £0.85 | (127) | £0.85 |
Outstanding at 31 December | — | — | 633 | £0.84 |
Exercisable | — | — | 633 | £0.84 |
| 2024 | 2023 | |||
| £’000 | £’000 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| Expiry date – 31 December | (’000) | exercise price | (’000) | exercise price |
2024 | — | — | 615 | £0.84 |
2025 | — | — | 4 | £0.90 |
2026 | — | — | 14 | £0.55 |
| 2024 | 2023 | |||
| £’000 | £’000 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| (’000) | exercise price | (’000) | exercise price | |
Outstanding at 1 January | 850 | £3.52 | 673 | £4.36 |
Granted | 3,284 | £1.07 | 893 | £3.13 |
Exercised | — | — | (300) | £1.95 |
Lapsed/cancelled | (1,134) | £2.65 | (416) | £5.82 |
Outstanding at 31 December | 3,000 | £1.16 | 850 | £3.52 |
Exercisable | — | — | — | — |
| 2024 | 2023 | |||
| £’000 | £’000 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| Expiry date – 31 December | (’000) | exercise price | (’000) | exercise price |
2024 | — | — | 17 | £9.83 |
2025 | 33 | £4.27 | 83 | £5.96 |
2026 | 88 | £3.13 | 750 | £3.13 |
2027 | 2,879 | £1.07 | — | — |
| 2024 | 2023 | |||
| £’000 | £’000 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| (’000) | exercise price | (’000) | exercise price | |
Outstanding at 1 January | 4,490 | £0.10 | 3,997 | £0.10 |
Granted | 4,672 | £0.10 | 1,522 | £0.10 |
Exercised | (101) | £0.10 | (267) | £0.10 |
Lapsed | (1,575) | £0.10 | (762) | £0.10 |
Outstanding at 31 December | 7,486 | £0.10 | 4,490 | £0.10 |
Exercisable | 2,044 | £0.10 | 2,155 | £0.10 |
| 2024 | 2023 | |||
| £’000 | £’000 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| Expiry date – 31 December | (’000) | exercise price | (’000) | exercise price |
2026 | 829 | £0.10 | 829 | £0.10 |
2027 | 279 | £0.10 | 279 | £0.10 |
2028 | 490 | £0.10 | 543 | £0.10 |
2029 | 445 | £0.10 | 504 | £0.10 |
2030 | — | — | — | — |
2031 | — | — | — | — |
2032 | 283 | £0.10 | 850 | £0.10 |
2033 | 1,186 | £0.10 | 1,485 | £0.10 |
2034 | 3,974 | £0.10 | — | — |
| Sharesave | Sharesave | Sharesave | |
| scheme 2024 | scheme 2023 | scheme 2022 | |
| Grant date | 10 May 2024 | 28 April 2023 | 27 April 2022 |
Share price at date of grant (£) | 1.332 | 3.494 | 7.450 |
Exercise price (£) | 1.066 | 3.128 | 5.960 |
Expected volatility (%) | 70% | 69% | 53% |
Expected option life (years) | 3.25 years | 3.25 years | 3.25 years |
Average risk-free interest rate (%) | 4.15% | 3.61% | 1.00% |
Expected dividend yield | Nil | Nil | Nil |
| LTIP 2024 | LTIP 2023 | LTIP 2022 | |
| 28 May | 23 March | 23 March | |
| Grant date | 2024 | 2023 | 2022 |
Share price at date of grant (£) | 2.152 | 3.91 | 7.40 |
Exercise price (£) | 0.1 | 0.1 | 0.1 |
Expected volatility (%) | 75% | 69% | 64% |
Expected option life (years) | Up to 7 years | Up to 7 years | Up to 7 years |
Average risk-free interest rate (%) | 4.31% | 3.61% | 1.46% |
Expected dividend yield | Nil | Nil | Nil |
| Short-term | ||
| Fixed assets | investments | |
At 1 January 2024 | 25,882 | 90,249 |
Accruals | 725 | 5,807 |
Depreciation | (7,472) | — |
Finance income received | — | (8,469) |
Cash flows | 4,449 | (32,616) |
At 31 December 2024 | 23,584 | 54,971 |