| 2025 | 2024 | ||
| Note | £m | £m | |
| Revenue | 4 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution costs | ( | ( | |
Administrative expenses | ( | ( | |
| Other operating (expense)/income | 6 | ( | |
Operating profit | 5 | ||
Finance expense | 9 | ( | ( |
Profit before tax | |||
Income tax expense | 10 | ( | ( |
Profit for the financial year attributable to equity shareholders | |||
| Other comprehensive income/(loss) | |||
Effective portion of changes of cash flow hedges (net of tax impact) | ( | ||
Total comprehensive income for the year attributable to equity shareholders | |||
| Earnings per share | Pence | Pence | |
| Basic earnings | 12 | ||
Diluted earnings | 12 |
| Non-current assets | |||
Intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Right-of-use assets | 25 | ||
Derivative financial assets | 23 | ||
| Current assets | |||
Assets held for sale | 15 | ||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Income tax asset | |||
Cash and cash equivalents | 18 | ||
Derivative financial assets | 23 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Loans and borrowings | 20 | ( | ( |
Lease liabilities | 25 | ( | ( |
Provisions for other liabilities and charges | 24 | ( | ( |
Derivative financial liabilities | 23 | ( | |
( | ( |
| Non-current liabilities | |||
Loans and borrowings | 20 | ( | ( |
Lease liabilities | 25 | ( | ( |
Provisions for other liabilities and charges | 24 | ( | ( |
Deferred tax liabilities | 26 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Capital and reserves attributable to equity shareholders | |||
Ordinary shares | 27 | ||
Retained earnings | |||
Cash flow hedge reserve | 27 | ( | |
Reserve for own shares | 27 | ( | ( |
Capital redemption reserve | 27 | ||
Total equity |
| 2025 | 2024 | ||
| Note | £m | £m | |
Cash generated from operations | 21 | ||
Interest paid | ( | ( | |
Tax (paid)/credit | ( | ||
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Repayment of lease liabilities | 25 | ( | ( |
Dividends paid | 11 | ( | ( |
Drawdown of borrowings | |||
Repayment of borrowings | ( | ( | |
Purchase of shares by Employee Benefit Trust | ( | ||
Proceeds from sales of shares by Employee Benefit Trust | |||
Financing fees | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year | 18 |
| Capital | Reserve | Cash flow | |||||
| Ordinary | redemption | for own | hedge | Retained | Total | ||
| shares | reserve | shares | reserve | earnings | equity | ||
| Note | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2024 | ( | ( | |||||
Profit for the year | |||||||
Other comprehensive loss | ( | ( | |||||
Total comprehensive (loss)/income for the year | ( | ||||||
Dividends paid | 11 | ( | ( | ||||
Proceeds from sale of shares by Employee Benefit Trust | |||||||
Share-based payments charge | |||||||
Share-based payments exercised | ( | ||||||
Tax on share-based payments | 26 | ( | ( | ||||
Balance at 31 December 2024 | ( | ( | |||||
Profit for the year | |||||||
Other comprehensive income | |||||||
Total comprehensive income for the year | |||||||
Dividends paid | 11 | ( | ( | ||||
Purchase of shares by Employee Benefit Trust | ( | ( | |||||
Share-based payments charge | |||||||
Share-based payments exercised | ( | ||||||
Tax on share-based payments | 26 | ( | ( | ||||
Balance at | ( |
| Management | ||
Scenario | Sales volume assumptions | mitigations |
Base | Sales volumes remain between 12% and 25% below 2022. Volumes | None necessary |
| improve in 2027 but remain up to 22% below 2022 | ||
| Plausible | Product dependent, volumes return to their lowest level since 2022, which is | Proposed share |
| downside | a reduction of between 23% and 38% relative to 2022. Volumes begin to | buyback |
| recover in 2027 but remain up to 36% below 2022 | programme is | |
| paused |
2025 | 2024 | ||||||
| Bricks and | Bespoke | Bricks and | Bespoke | ||||
| Blocks | Products | Total | Blocks | Products | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Segment revenue | 307.7 | 81.0 | 388.7 | 276.7 | 71.5 | 348.2 | |
Inter-segment eliminations | (2.7) | (3.9) | |||||
Revenue | 386.0 | 344.3 | |||||
EBITDA before adjusted items | 56.9 | 4.7 | 61.6 | 49.0 | 3.0 | 52.0 | |
Depreciation and amortisation | 13, 14, 25 | (18.1) | (1.5) | (19.6) | (19.1) | (1.7) | (20.8) |
Operating profit before adjusted items | 38.8 | 3.2 | 42.0 | 29.9 | 1.3 | 31.2 | |
Allocated exceptional items | 8 | (3.4) | (3.3) | (6.7) | (0.1) | (0.1) | (0.2) |
Unallocated exceptional items | 8 | – | (2.7) | ||||
Allocated adjusting items | 31 | (6.0) | – | (6.0) | 5.6 | – | 5.6 |
Operating profit | 29.3 | 33.9 | |||||
Finance expense | 9 | (6.0) | (9.1) | ||||
Profit before tax | 23.3 | 24.8 |
2025 | 2024 | ||||||
| Bricks and | Bespoke | Bricks and | Bespoke | ||||
| Blocks | Products | Total | Blocks | Products | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Intangible assets | 13 | 10.1 | 1.4 | 11.5 | 9.7 | 1.9 | 11.6 |
Property, plant and equipment | 14 | 258.4 | 4.4 | 262.8 | 255.4 | 8.4 | 263.8 |
Assets held for sale | 15 | 0.5 | 2.5 | 3.0 | – | – | – |
Inventories | 16 | 75.6 | 3.0 | 78.6 | 79.0 | 3.0 | 82.0 |
Right-of-use assets | 25 | 17.9 | 0.9 | 18.8 | 19.4 | 1.1 | 20.5 |
Segment assets | 362.5 | 12.2 | 374.7 | 363.5 | 14.4 | 377.9 | |
Unallocated assets | 42.4 | 64.5 | |||||
Total assets | 417.1 | 442.4 |
2025 | 2024 | ||||||
| Bricks and | Bespoke | Bricks and | Bespoke | ||||
| Blocks | Products | Total | Blocks | Products | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Intangible asset additions | 13 | 3.6 | – | 3.6 | 0.1 | – | 0.1 |
Property, plant and equipment additions | 14 | 16.1 | 0.4 | 16.5 | 27.7 | 0.2 | 27.9 |
Right-of-use asset additions | 25 | 4.9 | 0.2 | 5.1 | 2.5 | 0.2 | 2.7 |
2025 | 2024 | |||||
| Bricks and | Bespoke | Bricks and | Bespoke | |||
| Blocks | Products | Total | Blocks | Products | Total | |
| £m | £m | £m | £m | £m | £m | |
Customer A | – | – | – | 35.6 | 0.4 | 36.0 |
Customer B | 16.2 | 22.9 | 39.1 | – | – | – |
| 2025 | 2024 | ||
| Note | £m | £m | |
Depreciation and amortisation | 13, 14, 25 | 19.6 | 20.8 |
Lease expense | 25 | 2.2 | 3.2 |
Impairment of property, plant and equipment | 14 | 2.3 | – |
Share-based payments | 28 | 1.4 | 1.0 |
| 2025 | 2024 | |
| £m | £m | |
| Audit services: | ||
Fees payable for the audit of the Company and Consolidated Financial Statements | 0.1 | 0.1 |
Fees payable for the audit of the subsidiary Financial Statements | 0.4 | 0.4 |
0.5 | 0.5 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Other income | 0.6 | 0.8 | |
Realised gain/(loss) on sale of surplus energy | 31 | 1.2 | (1.5) |
Movements in the fair value of energy contract derivatives | 31 | (7.2) | 7.1 |
(5.4) | 6.4 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Wages and salaries | 86.2 | 76.3 | |
Pension costs | 6.4 | 5.9 | |
Social security costs | 9.1 | 7.2 | |
Share-based payments | 28 | 1.4 | 1.0 |
Redundancies and terminations | 8 | 2.5 | 0.2 |
105.6 | 90.6 |
| 2025 | 2024 | |
| Number | Number | |
Administration | 130 | 110 |
Production and distribution | 1,331 | 1,364 |
1,474 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Restructuring costs | (6.7) | (0.2) | |
Aborted corporate transaction | – | (2.7) | |
(6.7) | (2.9) |
| Cost of | Distribution | Administrative | ||
| sales | costs | expenses | Total | |
| £m | £m | £m | £m | |
| 2025 | ||||
Restructuring costs | (6.7) | – | – | (6.7) |
(6.7) | – | – | (6.7) | |
| 2024 | ||||
Restructuring costs | (0.1) | – | (0.1) | (0.2) |
Aborted corporate transaction | – | – | (2.7) | (2.7) |
(0.1) | – | (2.8) | (2.9) |
| 2025 | 2024 | ||
| Note | £m | £m | |
Interest payable on loans and borrowings | 4.2 | 7.4 | |
Interest payable on lease liabilities | 25 | 0.9 | 1.0 |
Other finance expenses | 0.1 | 0.1 | |
Amortisation of capitalised financing costs | 0.8 | 0.6 | |
6.0 | 9.1 |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Current tax | |||
UK corporation tax on profit for the year | 4.9 | 3.2 | |
Prior year adjustment on UK corporation tax | 0.4 | (2.4) | |
Total current tax | 5.3 | 0.8 | |
| Deferred tax | |||
Origination and reversal of temporary differences | 26 | 1.3 | 4.1 |
Effect of changes in tax rates | 26 | – | – |
Effect of prior period adjustments | 26 | (0.3) | 2.4 |
Total deferred tax | 1.0 | 6.5 | |
Income tax expense | 6.3 | 7.3 |
| 2025 | 2024 | |
| £m | £m | |
| Current tax | ||
Profit before taxation | 23.3 | 24.8 |
Expected tax charge | 5.8 | 6.2 |
Expenses not deductible for tax purposes | 0.4 | 1.1 |
Effect of prior period adjustments | 0.1 | – |
Income tax expense | 6.3 | 7.3 |
| 2025 | 2024 | |
| £m | £m | |
| Amounts recognised as distributions to equity holders in the year | ||
Interim dividend of 1.9p per share (2024: 1.0p) | 4.0 | 2.1 |
Final dividend of 2.0p per share in respect of prior year (2024: 2.0p) | 4.2 | 4.2 |
8.2 | 6.3 |
Adjusted | Statutory | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Note | £m | £m | £m | £m | |
Operating profit for the year | 42.0 | 31.2 | 29.3 | 33.9 | |
Finance expense | 9 | (6.0) | (9.1) | (6.0) | (9.1) |
Profit before tax | 36.0 | 22.1 | 23.3 | 24.8 | |
Income tax expense | 10 | (9.4) | (6.0) | (6.3) | (7.3) |
Profit for the financial year | 26.6 | 16.1 | 17.0 | 17.5 | |
Weighted average number of shares (millions) | 211.0 | 210.6 | 211.0 | 210.6 | |
Effect of share incentive awards and options (millions) | 1.3 | 0.7 | 1.3 | 0.7 | |
Diluted weighted average number of shares (millions) | 212.3 | 211.3 | 212.3 | 211.3 | |
| Earnings per share | Pence | Pence | Pence | Pence | |
Basic earnings | 12.6 | 7.6 | 8.1 | 8.3 | |
Diluted earnings | 12.5 | 7.6 | 8.0 | 8.3 |
| Carbon | Other | |||
| Brand | credits | intangibles | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2025 | 11.1 | 2.9 | 24.7 | 38.7 |
Additions | – | 3.6 | – | 3.6 |
Asset reclass | – | – | – | – |
Disposals | – | (2.7) | (0.1) | (2.8) |
At 31 December 2025 | 11.1 | 3.8 | 24.6 | 39.5 |
| Accumulated amortisation and impairment | ||||
At 1 January 2025 | (4.7) | – | (22.4) | (27.1) |
Charge for the year | – | – | (0.9) | (0.9) |
At 31 December 2025 | (4.7) | – | (23.3) | (28.0) |
| Net book value | ||||
At 1 January 2025 | 6.4 | 2.9 | 2.3 | 11.6 |
At 31 December 2025 | 6.4 | 3.8 | 1.3 | 11.5 |
| Carbon | Other | |||
| Brand | credits | intangibles | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2024 | 11.1 | 8.9 | 24.6 | 44.6 |
Additions | – | – | 0.1 | 0.1 |
Asset reclass | – | – | 0.1 | 0.1 |
Disposals | – | (6.0) | (0.1) | (6.1) |
At 31 December 2024 | 11.1 | 2.9 | 24.7 | 38.7 |
| Accumulated amortisation and impairment | ||||
At 1 January 2024 | (4.7) | – | (20.7) | (25.4) |
Charge for the year | – | – | (1.7) | (1.7) |
At 31 December 2024 | (4.7) | – | (22.4) | (27.1) |
| Net book value | ||||
At 1 January 2024 | 6.4 | 8.9 | 3.9 | 19.2 |
At 31 December 2024 | 6.4 | 2.9 | 2.3 | 11.6 |
| Land and | Plant and | ||
| buildings | machinery | Total | |
| £m | £m | £m | |
| Cost | |||
At 1 January 2025 | 185.7 | 315.5 | 501.2 |
Additions | 3.5 | 13.0 | 16.5 |
Asset reclass 2 | 0.1 | (0.1) | – |
Reclassification to assets held for sale 1 | (4.7) | (5.9) | (10.6) |
Disposals | – | (3.4) | (3.4) |
Change in the value of decommissioning assets | 0.6 | – | 0.6 |
At 31 December 2025 | 185.2 | 319.1 | 504.3 |
| Accumulated depreciation and impairment | |||
At 1 January 2025 | (59.1) | (178.3) | (237.4) |
Charge for the year | (2.8) | (10.0) | (12.8) |
Reclassification to assets held for sale 1 | 2.1 | 5.5 | 7.6 |
Asset impairments | – | (2.3) | (2.3) |
Disposals | – | 3.4 | 3.4 |
Change in the value of decommissioning assets | – | – | – |
At 31 December 2025 | (59.8) | (181.7) | (241.5) |
| Net book value | |||
At 1 January 2025 | 126.6 | 137.2 | 263.8 |
At 31 December 2025 | 125.4 | 137.4 | 262.8 |
| Land and | Plant and | ||
| buildings | machinery | Total | |
| £m | £m | £m | |
| Cost | |||
At 1 January 2024 | 180.1 | 310.3 | 490.4 |
Additions | 9.0 | 18.9 | 27.9 |
Asset reclass 2 | 0.2 | (0.3) | (0.1) |
Reclassification to assets held for sale | – | – | – |
Disposals | (2.7) | (13.4) | (16.1) |
Change in the value of decommissioning assets | (0.9) | – | (0.9) |
At 31 December 2024 | 185.7 | 315.5 | 501.2 |
| Accumulated depreciation and impairment | |||
At 1 January 2024 | (59.1) | (181.6) | (240.7) |
Charge for the year | (2.8) | (10.1) | (12.9) |
Reclassification to assets held for sale | – | – | – |
Asset impairments | – | – | – |
Disposals | 2.7 | 13.4 | 16.1 |
Change in the value of decommissioning assets | 0.1 | – | 0.1 |
At 31 December 2024 | (59.1) | (178.3) | (237.4) |
| Net book value | |||
At 1 January 2024 | 121.0 | 128.7 | 249.7 |
At 31 December 2024 | 126.6 | 137.2 | 263.8 |
Land and buildings | Plant and machinery | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Strategic: | ||||
Desford brick factory | – | 4.1 | – | 0.1 |
Wilnecote brick factory redevelopment | 10.6 | 8.5 | 27.7 | 21.8 |
Accrington brick slip development | – | 1.4 | – | 10.4 |
| Maintenance: | ||||
Other assets | 1.0 | 1.3 | 1.9 | 1.2 |
11.6 | 15.3 | 29.6 | 33.5 |
| 2025 | 2024 | ||
Site | Classification | £m | £m |
Somercotes | Land and buildings | 2.1 | – |
Somercotes | Plant and machinery | 0.4 | – |
Cradley | Land and buildings | 0.5 | – |
3.0 | – |
| 2025 | 2024 | |
| £m | £m | |
Raw materials | 10.8 | 11.3 |
Work in progress | 1.8 | 1.9 |
Finished goods | 62.7 | 66.6 |
Other inventory | 3.3 | 2.2 |
78.6 | 82.0 |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables | 31.7 | 34.4 |
Other receivables | 1.0 | 1.2 |
Prepayments | 2.7 | 3.4 |
35.4 | 39.0 |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables not yet due | 27.4 | 28.6 |
1 to 30 days past due | 2.8 | 3.2 |
31 to 60 days past due | 0.5 | 0.9 |
61 to 90 days past due | 0.5 | 1.0 |
Over 90 days past due | 0.5 | 0.7 |
31.7 | 34.4 |
| 2025 | 2024 | |
| £m | £m | |
At the start of the year | 0.7 | 0.7 |
Statement of Total Comprehensive Income charge | – | – |
Written off | – | – |
At the end of the year | 0.7 | 0.7 |
| 2025 | 2024 | |
| £m | £m | |
Cash at bank and in hand | 6.1 | 15.2 |
| 2025 | 2024 | |
| £m | £m | |
| Trade payables | 39.7 | 39.9 |
| Payroll tax and other statutory liabilities | 7.3 | 9.1 |
| Accrued liabilities and other payables | 22.8 | 19.7 |
69.8 | 68.7 |
| 2025 | 2024 | |
| £m | £m | |
| Current loans and borrowings: | ||
| Interest | 0.2 | 0.7 |
| Non-current loans and borrowings: | ||
| Capitalised financing costs | (0.4) | (0.6) |
| Revolving credit facility | 62.0 | 100.0 |
61.8 | 100.1 |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profit before tax | 23.3 | 24.8 | |
Finance expense | 9 | 6.0 | 9.1 |
Exceptional items | 8 | 6.7 | 2.9 |
| Adjusting items | 31 | 6.0 | (5.6) |
Adjusted operating profit | 42.0 | 31.2 | |
| Adjustments for: | |||
Depreciation and amortisation | 13, 14, 25 | 19.6 | 20.8 |
Movement in provisions | 0.2 | (5.6) | |
Purchase of carbon credits | 13 | (3.6) | – |
Settlement of carbon credits | 13 | 2.7 | 6.0 |
Share-based payments | 28 | 1.4 | 1.0 |
Other non-cash items | (1.4) | (1.9) | |
| Changes in working capital: | |||
Inventories | 2.5 | 13.8 | |
Trade and other receivables | 3.5 | (8.0) | |
Trade and other payables | 1.8 | 2.8 | |
Adjusted cash generated from operations | 68.7 | 60.1 | |
Cash flows relating to operating exceptional items | (1.8) | (6.5) | |
Cash flows relating to operating adjusting items | 1.2 | (1.8) | |
Cash generated from operations | 68.1 | 51.8 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Cash and cash equivalents | 18 | 6.1 | 15.2 |
Loans and borrowings | 20 | (61.8) | (100.1) |
Lease liabilities | 25 | (19.9) | (20.9) |
Net debt | (75.6) | (105.8) |
| 2025 | 2024 | ||
| Note | £m | £m | |
Adjusted cash generated from operations | 68.7 | 60.1 | |
Payments made in respect of exceptional items | (1.8) | (6.5) | |
Receipts/(payments) arising in respect of adjusting items | 1.2 | (1.8) | |
Cash generated from operations | 68.1 | 51.8 | |
Interest paid | (8.0) | (10.0) | |
Tax (paid)/credit | (1.1) | 0.4 | |
Net cash outflow from investing activities | (14.5) | (25.6) | |
| Dividends paid | 11 | (8.2) | (6.3) |
Purchase of shares by Employee Benefit Trust | (0.7) | – | |
Proceeds from sale of shares by Employee Benefit Trust | – | 5.1 | |
| New lease liabilities | 25 | (5.1) | (2.7) |
Other financing movement | (0.3) | (1.1) | |
Decrease in net debt | 30.2 | 11.6 | |
Net debt at the start of the year | (105.8) | (117.4) | |
Net debt at the end of the year | (75.6) | (105.8) |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Financial assets | |||
Cash and cash equivalents | 18 | 6.1 | 15.2 |
| Trade and other receivables (excluding prepayments) | 17 | 32.7 | 35.6 |
Derivative financial assets | 0.7 | 7.9 | |
39.5 | 58.7 |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Financial liabilities | |||
Trade and other payables (excluding non-financial liabilities) | 19 | 62.5 | 59.6 |
Loans and borrowings | 20 | 61.8 | 100.1 |
Lease liabilities | 25 | 19.9 | 20.9 |
Derivative financial liabilities | – | 0.1 | |
144.2 | 180.7 |
| 2025 | 2024 | |
| £m | £m | |
Year end | 1.15 | 1.20 |
Average | 1.17 | 1.18 |
| Less than | One to | Two to | Three to | Four to | Greater than | ||
| one year | two years | three years | four years | five years | five years | Total | |
| 2025 | £m | £m | £m | £m | £m | £m | £m |
Trade and other payables (excluding non-financial liabilities) | 62.5 | – | – | – | – | – | 62.5 |
Loans and borrowings | 5.3 | 14.6 | 56.8 | – | – | – | 76.7 |
Lease liabilities | 7.4 | 6.9 | 4.0 | 2.0 | 0.7 | 0.5 | 21.5 |
75.2 | 21.5 | 60.8 | 2.0 | 0.7 | 0.5 | 160.7 |
| Less than | One to | Two to | Three to | Four to | Greater than | ||
| one year | two years | three years | four years | five years | five years | Total | |
| 2024 | £m | £m | £m | £m | £m | £m | £m |
Trade and other payables (excluding non-financial liabilities) | 59.6 | – | – | – | – | – | 59.6 |
Loans and borrowings | 33.3 | 25.1 | 54.6 | – | – | – | 113.0 |
Lease liabilities | 6.5 | 6.2 | 5.6 | 2.8 | 1.1 | 0.7 | 22.9 |
Derivative liabilities | 0.1 | – | – | – | – | – | 0.1 |
99.5 | 31.3 | 60.2 | 2.8 | 1.1 | 0.7 | 195.6 |
| At | At | |||||||
| 1 January | Interest | Capitalised | New | 31 December | ||||
| 2025 | Cash flow | charge 1 | Disposal | interest | leases | 2025 | ||
| 2025 | Note | £m | £m | £m | £m | £m | £m | £m |
Loans and borrowings | 20 | 100.1 | (45.8) | 5.0 | – | 2.5 | – | 61.8 |
Lease liabilities | 25 | 20.9 | (6.9) | 0.9 | (0.1) | – | 5.1 | 19.9 |
| At | At | |||||||
| 1 January | Interest | Capitalised | New | 31 December | ||||
| 2024 | Cash flow | charge 1 | Disposal | interest | leases | 2024 | ||
| 2024 | Note | £m | £m | £m | £m | £m | £m | £m |
Loans and borrowings | 20 | 109.2 | (19.2) | 8.0 | – | 2.1 | – | 100.1 |
Lease liabilities | 25 | 24.2 | (6.9) | 1.0 | (0.1) | – | 2.7 | 20.9 |
| Restoration and | Other | Carbon | Restructuring | ||
| decommissioning | provisions | credits | costs | Total | |
| £m | £m | £m | £m | £m | |
At 1 January 2025 | 9.8 | 1.1 | 3.9 | – | 14.8 |
| Charged/(credited) to the Consolidated Statement of Total Comprehensive Income: | |||||
– Additional provision | 1.1 | 0.4 | 3.3 | 2.5 | 7.3 |
– Release of provision | – | (0.3) | (0.1) | – | (0.4) |
– Unwind of discount | 0.2 | – | – | – | 0.2 |
Utilised amounts | – | (0.3) | (2.7) | (1.8) | (4.8) |
| At 31 December 2025 | 11.1 | 0.9 | 4.4 | 0.7 | 17.1 |
| 2025 | 2024 | |
| £m | £m | |
Current | 8.4 | 6.6 |
Non-current | 8.7 | 8.2 |
17.1 | 14.8 |
| Current | 1 to 20 years | 21 to 40 years | 40 years plus | Total | |
| £m | £m | £m | £m | £m | |
Restoration and decommissioning | 2.4 | 5.2 | 3.5 | – | 11.1 |
| Plant, | |||
| fleet and | |||
| Land and | motor | ||
| buildings | vehicles | Total | |
| £m | £m | £m | |
At 1 January 2024 | 2.1 | 22.0 | 24.1 |
Additions | 0.2 | 2.5 | 2.7 |
Disposals | – | (0.1) | (0.1) |
Depreciation expense | (0.6) | (5.6) | (6.2) |
At 1 January 2025 | 1.7 | 18.8 | 20.5 |
Additions | 1.2 | 3.9 | 5.1 |
Impairment | (0.8) | – | (0.8) |
Disposals | (0.1) | – | (0.1) |
Depreciation expense | (0.3) | (5.6) | (5.9) |
At 31 December 2025 | 1.7 | 17.1 | 18.8 |
| 2025 | 2024 | |
| £m | £m | |
At the start of the year | (20.9) | (24.2) |
New leases | (5.1) | (2.7) |
Interest | (0.9) | (1.0) |
Payments | 6.9 | 6.9 |
Disposal of leases | 0.1 | 0.1 |
At the end of the year | (19.9) | (20.9) |
| 2025 | 2024 | |
| £m | £m | |
Current | (6.7) | (5.8) |
Non-current | (13.2) | (15.1) |
(19.9) | (20.9) |
| 2025 | 2024 | |
| £m | £m | |
Depreciation of right-of-use-assets | 5.9 | 6.2 |
Interest payable on lease liabilities | 0.9 | 1.0 |
Expenses relating to short-term leases | 2.2 | 3.2 |
9.0 | 10.4 |
| 2025 | 2024 | |
| £m | £m | |
Deferred tax liabilities to be incurred after more than 12 months | 14.0 | 12.9 |
| Fixed | Intangible | Share-based | ||||
| assets | Provisions | assets | payments | Other | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | (9.8) | 3.4 | (1.0) | 1.1 | – | (6.3) |
(Charged)/credited to Consolidated Statement of Total Comprehensive Income | (3.3) | (0.3) | – | – | (0.5) | (4.1) |
Effect of changes in tax rates | – | – | – | – | – | – |
Effect of prior period adjustments | (2.4) | – | – | – | – | (2.4) |
Other movements | 0.2 | (0.2) | – | – | – | – |
Tax on items taken directly to equity | – | – | – | (0.1) | – | (0.1) |
At 31 December 2024 | (15.3) | 2.9 | (1.0) | 1.0 | (0.5) | (12.9) |
(Charged)/credited to Consolidated Statement of Total Comprehensive Income | (1.2) | 0.2 | – | 0.3 | (0.6) | (1.3) |
Effect of changes in tax rates | – | – | – | – | – | – |
Effect of prior period adjustments | 0.3 | – | – | – | – | 0.3 |
Other movements | (0.1) | 0.1 | – | – | – | – |
Tax on items taken directly to equity | – | – | – | (0.1) | – | (0.1) |
At 31 December 2025 | (16.3) | 3.2 | (1.0) | 1.2 | (1.1) | (14.0) |
| 2025 | 2025 | 2024 | 2024 | |
| Number | £m | Number | £m | |
| Allotted, called up and fully paid 1p Ordinary shares | ||||
At the start of the year | 212,803,389 | 2.1 | 212,803,389 | 2.1 |
At the end of the year | 212,803,389 | 2.1 | 212,803,389 | 2.1 |
| 2025 | 2024 | |
| £m | £m | |
Share Incentive Plan (SIP) | – | (0.2) |
Performance Share Plan (PSP) | 0.8 | 0.8 |
Sharesave Plan (SAYE) | 0.6 | 0.4 |
1.4 | 1.0 |
| PSP | DABP | SAYE | |
| Number of | Number of | Number of | |
| options | options | options | |
At 1 January 2024 | 2,965,742 | 124,257 | 9,583,122 |
Awards granted | 1,407,772 | – | 1,532,961 |
Awards exercised | (254,789) | – | (2,295,037) |
Awards lapsed/forfeited | (825,667) | – | (2,376,330) |
At 31 December 2024 | 3,293,058 | 124,257 | 6,444,716 |
Awards granted | 1,965,064 | 99,618 | 981,153 |
Awards exercised | (10,940) | (59,715) | (16,610) |
Awards lapsed/forfeited | (1,054,681) | – | (1,061,813) |
At 31 December 2025 | 4,192,501 | 164,160 | 6,347,446 |
| 2025 | 2024 | |
| Number of | Number of | |
| options | options | |
| PSP | ||
25 April 2020 | 3,874 | 3,874 |
17 September 2023 | 25,558 | 36,498 |
17 March 2025 | – | 723,540 |
3 April 2026 | 1,097,087 | 1,191,007 |
1 May 2027 | 1,216,225 | 1,338,139 |
18 March 2028 | 1,849,759 | – |
| DABP | ||
17 March 2025 | – | 59,715 |
16 March 2026 | 64,542 | 64,542 |
19 March 2028 | 99,618 | – |
| SAYE | ||
1 December 2024 | – | 273,823 |
1 December 2025 | 348,683 | 393,076 |
1 December 2026 | 3,952,861 | 4,327,801 |
1 December 2027 | 1,144,871 | 1,450,016 |
1 December 2028 | 901,029 | – |
10,704,107 | 9,862,031 |
2025 | 2024 | |||
| PSP | SAYE | PSP | SAYE | |
| (Performance and | (Performance and | |||
| service condition) | (Service condition) | service condition) | (Service condition) | |
Date of grant | 19 March 2025 | 2 October 2025 | 1 May 2024 | 2 October 2024 |
Option pricing model | Monte Carlo | Black-Scholes | Monte Carlo | Black-Scholes |
Share price on grant date (pence) | 160.50 | 184.00 | 163.00 | 170.00 |
Exercise price (pence) | 1.00 | 151.00 | 1.00 | 140.00 |
| Expected volatility (%) | 28.6% | 27.7% | 29.0% | 30.0% |
Vesting period (years) | 3.00 | 3.15 | 3.00 | 3.15 |
Expected option life to exercise (years) | 3.00 | 3.40 | 3.00 | 3.40 |
Expected dividend yield (%) | – | 4.3% | – | 4.9% |
| Risk-free interest rate (%) | 4.2% | 4.0% | 4.3% | 3.7% |
Fair value per option (pence) | 128.80 | 45.00 | 133.40 | 41.00 |
| Country of | Nature of | |||||
| Registration number | incorporation | Holding | holding | % of class held | Principal activity | |
Forterra Holdings Limited | 09983078 | England & Wales | Ordinary £0.01 | Direct | 100% | Holding Company |
Forterra Building Products Limited | 08960430 | England & Wales | Ordinary £0.01 | Indirect | 100% | Trading |
Red Bank Limited | 10082033 | England & Wales | Ordinary £1.00 | Indirect | 100% | Dormant |
London Brick Company Limited | 10081930 | England & Wales | Ordinary £1.00 | Indirect | 100% | Dormant |
Cradley Special Brick Company Limited | 10082008 | England & Wales | Ordinary £1.00 | Indirect | 100% | Dormant |
Butterley Brick Limited | 10082046 | England & Wales | Ordinary £1.00 | Indirect | 100% | Dormant |
Formpave Limited | 10081922 | England & Wales | Ordinary £1.00 | Indirect | 100% | Dormant |
| 2025 | 2024 | |
| £m | £m | |
Emoluments including taxable benefits | 3.5 | 2.7 |
Share-based payments | 0.8 | 0.7 |
Pension and other post-employment benefits | 0.2 | 0.2 |
4.5 | 3.6 |
APM | Definition and/or purpose |
| Adjusted EBITDA, adjusted EBITDA margin, adjusted | These APMs are calculated by excluding both |
operating profit (EBIT), adjusted profit before tax, adjusted earnings per share, adjusted operating | exceptional and adjusting items |
| cash flow | |
Adjusted operating cash conversion | Operating cash conversion is calculated as adjusted |
| operating cash flow/adjusted EBITDA | |
Net (debt)/cash before leases | Net (debt)/cash before leases is presented as the total |
| cash and cash equivalent and borrowings, inclusive of | |
| capitalised financing costs and excluding lease | |
| liabilities at the balance sheet date |
| Exceptional | Exceptional | Adjusting | Adjusting | |||
| Adjusted | items | items | items | items | Statutory | |
| £m | £m | £m | £m | £m | £m | |
| Aborted | Realised gain on | Energy | ||||
| Restructuring | corporate | sale of surplus | contract | |||
| 2025 | costs | transaction | energy | derivatives | ||
Revenue | 386.0 | – | – | – | – | 386.0 |
EBITDA | 61.6 | (6.7) | – | 1.2 | (7.2) | 48.9 |
EBITDA margin % | 16.0% | – | – | – | – | 12.7% |
Operating profit (EBIT) | 42.0 | (6.7) | – | 1.2 | (7.2) | 29.3 |
| Profit before tax | 36.0 | (6.7) | – | 1.2 | (7.2) | 23.3 |
| Exceptional | Exceptional | Adjusting | Adjusting | |||
| Adjusted | items | items | items | items | Statutory | |
| £m | £m | £m | £m | £m | £m | |
| Aborted | Realised loss on | Energy | ||||
Restructuring | corporate | sale of surplus | contract | |||
| 2024 | costs | transaction | energy | derivatives | ||
Revenue | 344.3 | – | – | – | – | 344.3 |
EBITDA | 52.0 | (0.2) | (2.7) | (1.5) | 7.1 | 54.7 |
EBITDA margin % | 15.1% | – | – | – | – | 15.9% |
Operating profit (EBIT) | 31.2 | (0.2) | (2.7) | (1.5) | 7.1 | 33.9 |
| Profit before tax | 22.1 | (0.2) | (2.7) | (1.5) | 7.1 | 24.8 |
| Adjusted | Exceptional items | Adjusting items | Adjusting items | Statutory | |
| £m | £m | £m | £m | £m | |
Restructuring | Realised gain on sale | Energy contract | |||
| 2025 | costs | of surplus energy | derivatives | ||
Revenue | 307.7 | – | – | – | 307.7 |
EBITDA | 56.9 | (3.4) | 1.2 | (7.2) | 47.5 |
EBITDA margin % | 18.5% | – | – | – | 15.4% |
| Adjusted | Exceptional items | Adjusting items | Adjusting items | Statutory | |
| £m | £m | £m | £m | £m | |
| Restructuring | Realised loss on sale | Energy contract | |||
| 2024 | costs | of surplus energy | derivatives | ||
Revenue | 276.7 | – | – | – | 276.7 |
EBITDA | 49.0 | (0.1) | (1.5) | 7.1 | 54.5 |
EBITDA margin % | 17.7% | – | – | – | 19.7% |
| Adjusted | Exceptional items | Adjusting items | Adjusting items | Statutory | |
| £m | £m | £m | £m | £m | |
Restructuring | Realised gain on sale | Energy contract | |||
| 2025 | costs | of surplus energy | derivatives | ||
Revenue | 81.0 | – | – | – | 81.0 |
EBITDA | 4.7 | (3.3) | – | – | 1.4 |
EBITDA margin % | 5.8% | – | – | – | 1.7% |
| Adjusted | Exceptional items | Adjusting items | Adjusting items | Statutory | |
| £m | £m | £m | £m | £m | |
| Restructuring | Realised loss on sale | Energy contract | |||
| 2024 | costs | of surplus energy | derivatives | ||
Revenue | 71.5 | – | – | – | 71.5 |
EBITDA | 3.0 | (0.1) | – | – | 2.9 |
EBITDA margin % | 4.2% | – | – | – | 4.1% |
| Adjusting | Exceptional | |||
| Adjusted | items | items | Statutory | |
| 2025 | £m | £m | £m | £m |
EBITDA | 61.6 | (6.0) | (6.7) | 48.9 |
Purchase and settlement of carbon credits | (0.9) | – | – | (0.9) |
Other cash flow items 1 | 0.2 | 7.2 | 4.9 | 12.3 |
| Changes in working capital: | ||||
– Inventories | 2.5 | – | – | 2.5 |
– Trade and other receivables | 3.5 | – | – | 3.5 |
– Trade and other payables | 1.8 | – | – | 1.8 |
Operating cash flow | 68.7 | 1.2 | (1.8) | 68.1 |
| 2025 | 2024 | |
| £m | £m | |
Adjusted operating cash flow | 68.7 | 60.1 |
Adjusted EBITDA | 61.6 | 52.0 |
Adjusted operating cash conversion | 111.5% | 115.6% |