| Year ended | Year ended | ||
| 31 December 2024 | 31 December 2023 | ||
| Note | £’000 | £’000 | |
| REVENUE | 5 | ||
Net treasury income – client funds | 5 | ||
Net treasury income – own funds | 5 | ||
TOTAL INCOME | |||
Operating expenses | ( | ( | |
OPERATING PROFIT | 6 | ||
Underlying operating profit | |||
Net treasury income – client funds | |||
Non-underlying items | 4 | ( | ( |
Finance income | 7 | ||
Finance expenses | 7 | ( | ( |
PROFIT BEFORE TAXATION | |||
Underlying profit before taxation | |||
Net treasury income – client funds | |||
Non-underlying items | 4 | ( | ( |
Taxation | 9 | ( | ( |
PROFIT FOR THE YEAR | |||
| Attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | ( | ( | |
PROFIT FOR THE YEAR | |||
| OTHER COMPREHENSIVE LOSS/INCOME | |||
| Items that will or may be reclassified to the profit or loss: | |||
Exchange loss on translation of foreign operations | ( | ( | |
(Loss)/gain recognised on hedging instruments | ( | ||
Tax relating to items that may be reclassified | ( | ||
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | |||
| Attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | ( | ( | |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | |||
| Earnings per share (EPS) attributable to equity owners of the Parent | |||
| (pence per share) | |||
− basic | 10 | ||
− diluted | 10 | ||
− underlying basic | 10 | ||
− underlying diluted | 10 |
| As at | As at | ||
| 31 December 2024 | 31 December 2023 | ||
Restated 1 | |||
| Note | £’000 | £’000 | |
NONCURRENT ASSETS | |||
Goodwill | 12, 25 | ||
Intangible assets | 12, 25 | ||
Property, plant and equipment | 13 | ||
Right-of-use assets | 14 | ||
Derivative financial assets | 16 | ||
TOTAL NONCURRENT ASSETS | |||
CURRENT ASSETS | |||
Cash and cash equivalents | 20 | ||
Derivative financial assets | 16 | ||
Trade and other receivables | 19 | ||
Fixed collateral | 20 | ||
Current tax asset | |||
TOTAL CURRENT ASSETS | |||
TOTAL ASSETS | |||
EQUITY | |||
Share capital | 21 | ||
Share premium account | 21 | ||
Treasury shares | 21 | ( | |
Retained earnings | 21 | ||
Other reserves | 21 | ( | ( |
EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT | |||
Non-controlling interests | |||
TOTAL EQUITY | |||
CURRENT LIABILITIES | |||
Derivative financial liabilities | 16 | ||
Other payables | 22 | ||
Deferred income | 22 | ||
Lease liability | 14 | ||
Current tax liability | 9 | ||
TOTAL CURRENT LIABILITIES | |||
NONCURRENT LIABILITIES | |||
Derivative financial liabilities | 16 | ||
Other payables | 22 | ||
Redemption liability | 25 | ||
Deferred tax liability | 9 | ||
Lease liability | 14 | ||
TOTAL NONCURRENT LIABILITIES | |||
TOTAL LIABILITIES | |||
TOTAL EQUITY AND LIABILITIES |
| Year ended | Year ended | ||
| 31 December 2024 | 31 December 2023 | ||
Restated 1 | |||
| Note | £’000 | £’000 | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
Profit before taxation | |||
Net treasury income – client funds | ( | ( | |
Net treasury income – own funds | ( | ( | |
Finance income | 7 | ( | ( |
Finance expense | 7 | ||
Amortisation and impairment of intangible assets | 12 | ||
Depreciation of property, plant and equipment | 13 | ||
Depreciation of right-of-use assets | 14 | ||
Loss on disposal of property, plant and equipment | 13 | ||
Gain on disposal of right-of-use asset | ( | ||
Share-based payment expense/(credit) | ( | ||
Increase in other receivables | ( | ( | |
Decrease in other payables | ( | ( | |
(Increase)/decrease in derivative financial assets | ( | ||
Increase/(decrease) in derivative financial liabilities | ( | ||
Increase in fixed collateral | ( | ( | |
| CASH INFLOWS FROM OPERATING ACTIVITIES | |||
| Net treasury income received | |||
| Tax paid | ( | ( | |
NET CASH INFLOWS FROM OPERATING ACTIVITIES | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
Acquisition of subsidiary, net of cash acquired | 25 | ( | |
Payments to acquire property, plant and equipment | 13 | ( | ( |
Payments to acquire right-of-use assets | ( | ( | |
Proceeds from the disposal of right-of-use assets | |||
Proceeds from sale of property, plant and equipment | 13 | ||
Expenditure on intangible assets | 12 | ( | ( |
Finance income received | |||
NET CASH OUTFLOWS FROM INVESTING ACTIVITIES | ( | ( | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
Issue of ordinary shares by Parent Company | |||
Issue of treasury shares by Parent Company | |||
Purchase of treasury shares | 21 | ( | |
Acquisition of non-controlling interest | ( | ||
Issue of share options | |||
Dividends paid to equity holders of Parent Company | 11 | ( | ( |
Dividends paid to subsidiary shareholders | 11 | ( | ( |
Payment of lease liabilities – principal | 14 | ( | ( |
Payment of lease liabilities – interest | 14 | ( | ( |
NET CASH OUTFLOWS FROM FINANCING ACTIVITIES | ( | ( | |
| INCREASE IN NET CASH AND CASH EQUIVALENTS IN THE YEAR | |||
Net cash and cash equivalents at beginning of year | |||
Net exchange loss | ( | ( | |
NET CASH AND CASH EQUIVALENTS AT END OF YEAR | 20 |
| Attributable to the owners of the Parent | |||||||||
| Share | Share | Treasury | Retained | Other | Total | Non- | Total | ||
| capital | premium | shares | earnings | reserves | controlling | ||||
| account | interests | ||||||||
£’ | £’ | £’ | £’ | £’ | £’ | £’ | £’ | ||
BALANCE AT | JANUARY | ||||||||
Profit/(loss) for the year | ( | ||||||||
| Other comprehensive income/(expense): | |||||||||
| Gains recognised on hedging | |||||||||
| instruments | |||||||||
Exchange differences arising on translation of foreign operations | ( | ( | ( | ||||||
| Transactions with owners | |||||||||
Acquisition of subsidiary | ( | ( | ( | ||||||
| Shares issued on vesting of share option | ( | ||||||||
| schemes | |||||||||
Share-based payments | ( | ( | ( | ||||||
Dividends paid (note 11) | ( | ( | ( | ||||||
BALANCE AT | DECEMBER | ( | |||||||
Profit/(loss) for the year | ( | ||||||||
| Other comprehensive income: | |||||||||
| Losses recognised on hedging | ( | ( | ( | ||||||
| instruments | |||||||||
Exchange differences arising on translation of foreign operations | ( | ( | ( | ( | |||||
| Transactions with owners | |||||||||
Capital contribution to subsidiary with minority interest | ( | ( | |||||||
Acquisition of non-controlling interest | ( | ( | ( | ( | |||||
Acquisition of treasury shares (note 21) | ( | ( | ( | ( | |||||
Treasury shares issued in relation to subsidiary earnout (note 21) | |||||||||
| Issue of share options in subsidiary | ( | ( | ( | ||||||
| undertakings (note 21) | |||||||||
Share-based payments | |||||||||
Dividends paid (note 11) | ( | ( | ( | ||||||
BALANCE AT | DECEMBER | ( | ( | ||||||
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
Acquisition costs in relation to business combinations | 104 | 487 |
Other M&A related integration and transaction costs | - | 62 |
Costs associated with the move from AIM to the Main Market | 2,746 | 248 |
Amortisation of purchased intangible assets | 82 | (10) |
Share-based payments charge/(credit) | 5,325 | (58) |
TOTAL NON UNDERLYING ITEMS | 8,257 | 729 |
| Operating | Profit | Profit | Earnings | Basic | |
| profit | before tax | after tax | attributable to | EPS | |
| equity holders | |||||
| Year ended 31 December 2024 | £’000 | £’000 | £’000 | £’000 | Pence |
STATUTORY MEASURE | 118,295 | 123,114 | 92,725 | 93,019 | 215.7 |
| (Deduct)/add back: | |||||
NTI - client funds | (83,996) | (83,996) | (83,996) | (83,996) | (194.8) |
Non-underlying items | 8,257 | 8,257 | 8,257 | 8,257 | 19.2 |
Tax effect of above items* | - | - | 19,971 | 19,971 | 46.3 |
UNDERLYING MEASURE | 42,556 | 47,375 | 36,957 | 37,251 | 86.4 |
| Operating | Profit | Profit | Earnings | Basic | |
| profit | before tax | after tax | attributable to | EPS | |
| equity holders | |||||
| Year ended 31 December 2023 | £’000 | £’000 | £’000 | £’000 | Pence |
STATUTORY MEASURE | 112,152 | 115,934 | 88,792 | 88,825 | 206.2 |
| (Deduct)/add back: | |||||
NTI - client funds | (73,676) | (73,676) | (73,676) | (73,676) | (171.0) |
Non-underlying items | 729 | 729 | 729 | 729 | 1.7 |
Tax effect of above items | - | - | 17,143 | 17,143 | 39.8 |
UNDERLYING MEASURE | 39,205 | 42,987 | 32,988 | 33,021 | 76.7 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| STATUTORY CASH AND CASH EQUIVALENTS | 252,468 | 197,941 |
| Variation margin (receivable from)/paid to banking counterparties* | (13,097) | 11,125 |
| 239,371 | 209,066 | |
| Margin received from clients** | (35,336) | (51,137) |
| Net MTM timing of profit from client drawdowns and extensions | 13,503 | 20,897 |
| within trade receivables | ||
ADJUSTED NET CASH*** | 217,538 | 178,826 |
Corporate | Private | Cobase | Total | |
| Markets | ||||
£’000 | £’000 | £’000 | £’000 | |
Risk Management* | 63,759 | 28,344 | - | 92,103 |
Accounts & Payments** | - | 40,610 | - | 40,610 |
Platform fees | - | - | 2,887 | 2,887 |
TOTAL REVENUE | 63,759 | 68,954 | 2,887 | 135,600 |
Net treasury income - own funds | 1,307 | - | - | 1,307 |
SEGMENT INCOME | 65,066 | 68,954 | 2,887 | 136,907 |
Operating costs*** | (39,261) | (49,893) | (5,197) | (94,351) |
UNDERLYING OPERATING PROFIT | 25,805 | 19,061 | (2,310) | 42,556 |
Finance Income | 6,016 | 37 | - | 6,053 |
Finance expensefunds | (457) | (777) | - | (1,234) |
UNDERLYING PROFIT BEFORE TAXATION | 31,364 | 18,321 | (2,310) | 47,375 |
Net treasury income - client funds | 4,059 | 79,937 | - | 83,996 |
Non-underlying items | (8,257) | |||
PROFIT BEFORE TAXATION | 123,114 |
Corporate | Private | Cobase | Total | |
| Re-presented | Markets | |||
£’000 | £’000 | £’000 | £’000 | |
Risk Management* | 52,811 | 23,518 | - | 76,329 |
Accounts & Payments** | - | 33,927 | - | 33,927 |
Platform fees | - | - | 186 | 186 |
TOTAL REVENUE | 52,811 | 57,445 | 186 | 110,442 |
Net treasury income - own funds | 1,843 | - | - | 1,843 |
SEGMENT INCOME | 54,654 | 57,445 | 186 | 112,285 |
Operating costs*** | (34,060) | (38,586) | (434) | (73,080) |
UNDERLYING OPERATING PROFIT | 20,594 | 18,859 | (248) | 39,205 |
Finance Income | 4,611 | - | 5 | 4,616 |
Finance expensefunds | (399) | (435) | - | (834) |
UNDERLYING PROFIT BEFORE TAXATION | 24,806 | 18,424 | (243) | 42,987 |
Net treasury income - client funds | 5,534 | 68,142 | - | 73,676 |
Non-underlying items | (729) | |||
PROFIT BEFORE TAXATION | 115,934 |
| Revenue by region of customer | 31 December 2024 | 31 December 2023 |
| £’000 | £’000 | |
United Kingdom | 43,578 | 40,252 |
Europe | 68,847 | 55,238 |
Canada | 4,389 | 4,251 |
Rest of world | 18,786 | 10,701 |
TOTAL | 135,600 | 110,442 |
| Revenue by product | 31 December 2024 | 31 December 2023 |
| £’000 | £’000 | |
Forward transactions | 63,268 | 51,966 |
Spot transactions | 32,590 | 31,791 |
Option contracts | 11,650 | 7,823 |
Payments, accounts and advisory fees | 25,205 | 18,676 |
Platform fees | 2,887 | 186 |
TOTAL | 135,600 | 110,442 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Re-presented* | ||
United Kingdom | 26,879 | 29,911 |
Malta | 6,068 | 5,287 |
The Netherlands | 10,454 | 11,855 |
Canada | 1,032 | 1,336 |
Other | 1,713 | 19 |
TOTAL NON CURRENT ASSETS | 46,146 | 48,408 |
- |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| FINANCE INCOME | ||
Interest on bank deposits | 5,945 | 4,491 |
Other interest receivable | 108 | 125 |
TOTAL | 6,053 | 4,616 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| FINANCE EXPENSES | ||
Finance expense on dilapidation provision | (34) | (41) |
Finance expense on lease liabilities (note 14) | (1,200) | (793) |
TOTAL | (1,234) | (834) |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
Wages and salaries | 45,293 | 33,360 |
Social security costs | 5,096 | 3,485 |
Share-based payment charge/(credit) | 5,325 | (58) |
Other pension costs | 882 | 878 |
EMPLOYEE BENEFIT EXPENSE INCLUDED IN OPERATING PROFIT | 56,596 | 37,665 |
| 31 December 2024 | 31 December 2023 | |
| No. | No. | |
Executive Directors | 3 | 3 |
Sales, administration and support staff | 521 | 431 |
TOTAL | 524 | 434 |
| 31 December 2024 | 31 December 2023 | |
Restated 1 | ||
| £’000 | £’000 | |
Wages and salaries | 3,983 | 2,533 |
Social security costs | 526 | 285 |
Share-based payments | 1,085 | 5,550 |
Defined contribution scheme | 32 | 46 |
TOTAL | 5,626 | 8,414 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| CURRENT TAX | ||
UK Corporation tax on the profit for the year | 31,172 | 24,536 |
Adjustments relating to prior years | (215) | (633) |
Overseas corporation tax on the profit for the year | 744 | 219 |
TOTAL CURRENT TAX | 31,701 | 24,122 |
| DEFERRED TAX | ||
Origination and reversal of temporary differences current year | (427) | 3,020 |
Adjustment relating to prior year | (885) | - |
TOTAL DEFERRED TAX | (1,312) | 3,020 |
TOTAL TAX EXPENSE | 30,389 | 27,142 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
Profit on ordinary activities before tax | 123,114 | 115,934 |
| Profit on ordinary activities multiplied by the effective standard rate of UK | 30,779 | 27,244 |
| corporation tax of 25% (2023: 23.5%) | ||
| Effects of: | ||
Expenses not deductible for tax purposes | 610 | 561 |
Unutilised trading losses different tax rates applied in overseas jurisdictions | 44 | 93 |
Adjustments relating to prior years | (1,101) | (633) |
Deferred tax not recognised on losses unutilised | 57 | - |
Unutilised trading losses | - | (102) |
Trading losses brought forward | - | (21) |
TOTAL TAX CHARGE FOR THE YEAR | 30,389 | 27,142 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| LIABILITIES | ||
At 1 January | 5,305 | 1,387 |
UK & overseas tax charge relating to current year from continuing operations | (343) | 1,960 |
UK tax charge relating to current year from acquired operations | (971) | 1,060 |
Fair market value at acquisition | - | 102 |
Tax credit relating to foreign exchange rate movements | - | (2) |
Tax (credit)/charge on other comprehensive income | (330) | 798 |
TOTAL DEFERRED TAX LIABILITY | 3,661 | 5,305 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| LIABILITIES | ||
Fixed asset differences | 3,890 | 4,564 |
Fair market value at acquisition | - | 102 |
Right-of-use assets | 2 | - |
Losses | (115) | - |
Foreign exchange rate movements | - | 1 |
Future tax deductions for amortisation of customer lists in Malta | (405) | - |
Gain recognised on hedging instruments | 289 | 638 |
TOTAL DEFERRED TAX LIABILITY | 3,661 | 5,305 |
31 December 2024 | 31 December 2023 | |||||
| Before tax | Tax | After tax | Before tax | Tax | After tax | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| CASH FLOW HEDGES | ||||||
| (Losses)/gains recognised on hedging | (1,318) | 329 | (989) | 3,193 | (798) | 2,395 |
| instruments | ||||||
Exchange loss arising on translation of foreign operations | (2,485) | - | (2,485) | (679) | - | (679) |
TOTAL TAX CHARGE /CREDIT ON OTHER COMPREHENSIVE INCOME/ EXPENSE | (3,803) | 329 | (3,474) | 2,514 | (798) | 1,716 |
| 31 December 2024 | 31 December 2023 | |
| Pence | Pence | |
Basic earnings per share | 215.7p | 206.2p |
Diluted earnings per share | 211.7p | 203.4p |
Underlying – basic | 86.4p | 76.7p |
Underlying – diluted | 84.8p | 75.6p |
| 31 December 2024 | 31 December 2023 | |
| No. | No. | |
Basic weighted average shares | 43,119,507 | 43,072,098 |
Contingently issuable shares | 818,677 | 593,955 |
Diluted weighted average shares | 43,938,184 | 43,666,053 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
Final Plc dividend for the year ended 31 December 2022 of 11.0p per share | - | 4,765 |
Interim Plc dividend for the year ended 31 December 2023 of 3.7p per share | - | 1,603 |
Final Plc dividend for the year ended 31 December 2023 of 12.3p per share | 5,308 | - |
Interim Plc dividend for the year ended 31 December 2024 of 4.2p per share | 1,776 | - |
7,084 | 6,368 |
| Leasehold | Fixtures & | Computer | Total | |||
| improvements | fittings | equipment | ||||
| £’000 | £’000 | £’000 | £’000 | |||
| COST | ||||||
At 1 January 2023 | 2,767 | 986 | 1,152 | 4,905 | ||
Additions | 4,675 | 1,403 | 849 | 6,927 | ||
On business combinations | - | - | 11 | 11 | ||
Disposals | - | (6) | (12) | (18) | ||
Foreign exchange translation | (41) | (7) | (5) | (53) | ||
AT | JANUARY | 7,401 | 2,376 | 1,995 | 11,772 | |
Additions | 484 | 132 | 422 | 1,038 | ||
Disposals | (317) | (85) | (5) | (407) | ||
Foreign exchange translation | (150) | (33) | (22) | (205) | ||
AT DEPRECIATION | DECEMBER | 7,418 | 2,390 | 2,390 | 12,198 | |
At 1 January 2023 | 554 | 501 | 602 | 1,657 | ||
Charge for the year | 534 | 320 | 471 | 1,325 | ||
Disposals | - | (1) | (4) | (5) | ||
Foreign exchange translation | (2) | (1) | (2) | (5) | ||
AT | JANUARY | 1,086 | 819 | 1,067 | 2,972 | |
Charge for the year | 828 | 424 | 530 | 1,782 | ||
Disposals | (142) | (38) | (3) | (183) | ||
Foreign exchange translation | (23) | (9) | (11) | (43) | ||
AT NET BOOK VALUE | DECEMBER | 1,749 | 1,196 | 1,583 | 4,528 | |
At 1 January 2023 | 2,213 | 485 | 550 | 3,248 | ||
At 31 December 2023 | 6,315 | 1,557 | 928 | 8,800 | ||
AT | DECEMBER | 5,669 | 1,194 | 807 | 7,67 | 0 |
| 31 December 2024 | 31 December 2023 | ||
| £’000 | £’000 | ||
At 1 January | 20,894 | 11,848 | |
Additions | 1,347 | 10,954 | |
Additions in relation to business combination | - | 182 | |
Depreciation charge for the year | (2,793) | (1,939) | |
Disposals | (164) | - | |
Foreign exchange translation | (291) | (151) | |
AT | DECEMBER | 18,993 | , |
| 31 December 2024 | 31 December 2023 | ||
| £’000 | £’000 | ||
At 1 January | 22,720 | 13,074 | |
Additions | 1,288 | 10,405 | |
Additions in relation to business combination | - | 182 | |
Disposals | (194) | - | |
Finance cost (note 7) | 1,200 | 793 | |
Payments in the year | (2,210) | (1,572) | |
Foreign exchange translation | (297) | (162) | |
AT | DECEMBER | 22,507 | 22,720 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Maturity analysis: | ||
Not later than 1 year | 2,180 | 1,028 |
Later than 1 year and not later than 5 years | 10,661 | 11,014 |
Later than 5 years | 9,666 | 10,678 |
TOTAL LEASE LIABILITIES | 22,507 | 22,720 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Analysis: | ||
Current | 2,180 | 1,028 |
Non-current | 20,327 | 21,692 |
TOTAL LEASE LIABILITIES | 22,507 | 22,720 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
Depreciation charge on right-of-use assets (note 6) | 2,793 | 1,939 |
Interest on lease liabilities (note 7) | 1,200 | 793 |
Rental costs for short-term leases (note 6) | 1,022 | 897 |
TOTAL | 5,015 | 3,629 |
| Name | Country | Proportion of | |
| of incorporation | ordinary shares held | ||
| DIRECT HOLDING | |||
Alpha FX Limited | England 1 | 100% | Active |
Alpha Agency Solutions Ltd | England 1 | 100% | Active |
Financial Transaction Services B.V. | Netherlands 6 | 84.4% | Active |
| INDIRECT HOLDING | |||
Alpha FX Institutional Limited | England 1 | 100% | Active |
Alpha Foreign Exchange (Canada) Limited | Canada 2 | 100% | Active |
Alpha FX Netherlands Limited | England 1 | 100% | Active |
Alpha FX Europe Limited | Malta 3 | 100% | Active |
Alpha FX Australia Pty Ltd | Australia 4 | 100% | Active |
AGI Financial PTE. Ltd. | Singapore 5 | 100% | Non-trading |
31 December 2024 | 31 December 2023 | |||
| Fair value | Notional | Fair value | Notional | |
| principal | Restated 1 | principal | ||
Restated 2 | ||||
| £’000 | £’000 | £’000 | £’000 | |
Forward and option contracts with customers | 156,570 | 4,332,514 | 99,738 | 1,939,848 |
Forward and option contracts with banking counterparties | 1,634 | 140,240 | 3,043 | 2,013,748 |
Other forward contracts | 842 | 54,074 | - | - |
159,046 | 4,526,828 | 102,781 | 3,953,596 |
31 December 2024 | 31 December 2023 | |||
| Fair value | Notional | Fair value | Notional | |
| principal | principal | |||
| £’000 | £’000 | £’000 | £’000 | |
| Forward contracts | - | - | 156 | 3,913 |
Swap contracts | 2,099 | 699,831 | 2,398 | 825,546 |
2,099 | 699,831 | 2,554 | 829,459 |
31 December 2024 | 31 December 2023 | ||
| Fair value | Notional | Fair value | Notional |
| principal | principal | ||
Restated 1 | Restated 2 | ||
| £’000 | £’000 | £’000 | £’000 |
161,145 | 5,226,659 | 105,335 | 4,783,055 |
| 31 December 2024 | 31 December 2023 | |
| Fair value | Fair value | |
| Restated | ||
| £’000 | £’000 | |
| Analysis: | ||
Current | 132,446 | 90,966 |
Non-current | 28,699 | 14,369 |
TOTAL DERIVATIVE FINANCIAL ASSETS | 161,145 | 105,335 |
31 December 2024 | 31 December 2023 | |||
| Fair value | Notional | Fair value | Notional | |
| principal | principal | |||
Restated 2 | ||||
| £’000 | £’000 | £’000 | £’000 | |
Forward and option contracts with customers | 98,839 | 3,771,123 | 37,584 | 3,293,038 |
Forward and option contracts with banking counterparties | 9,073 | 2,553,445 | 2,559 | 441,478 |
Other forward contracts | - | - | 67 | 33,090 |
107,912 | 6,324,568 | 40,210 | 3,767,606 |
31 December 2024 | 31 December 2023 | |||
| Fair value | Notional | Fair value | Notional | |
| principal | principal | |||
| £’000 | £’000 | £’000 | £’000 | |
Forward contracts | - | - | - | - |
Swap contracts | 863 | 355,000 | - | - |
863 | 355,000 |
31 December 2024 | 31 December 2023 | ||
| Fair value | Notional | Fair value | Notional |
| principal | principal | ||
| £’000 | £’000 | £’000 | Restated 1 |
| £’000 | |||
108,775 | 6,679,568 | 40,210 | 3,767,606 |
| 31 December 2024 | 31 December 2023 | |
| Fair value | Fair value | |
| £’000 | £’000 | |
| Analysis: | ||
Current | 84,080 | 34,288 |
Non-current | 24,695 | 5,922 |
TOTAL DERIVATIVE FINANCIAL LIABILITIES | 108,775 | 40,210 |
| 31 December 2024 | 31 December 2023 | |
| Movement in year | £’000 | £’000 |
| Cash flow hedges | ||
(Losses)/gains recognised on hedging instruments | (1,318) | 3,193 |
Tax relating to items that may be reclassified | 329 | (798) |
(989) | 2,395 |
| 31 December 2024 | 31 December 2023 | ||
| £’000 | £’000 | ||
At 1 January | 2,554 | (639) | |
Net fair value (losses)/gains | (1,318) | 3,193 | |
AT | DECEMBER | 1,236 | , |
| Hedging instrument | Hedged item | ||||
| Carrying amount | |||||
| Hedged interest | Notional amount | Assets | Liabilities | Balance sheet | Change in fair value |
| rate risk | £’000 | £’000 | £’000 | presentation | £’000 |
As at 31 Dec 2024 | 1,054,831 | 2,099 | 863 | Derivatives | 1,318 |
As at 31 Dec 2023 | 825,546 | 2,554 | - | Derivatives | (3,193) |
| 31 December 2024 | 31 December 2023 | |
| Restated | ||
| £’000 | £’000 | |
| FAIR VALUE ASSETS | ||
Derivatives not designated as hedging instruments (note 16) | 159,046 | 102,781 |
Derivatives designated as hedging instruments (note 16) | 2,099 | 2,554 |
TOTAL FAIR VALUE ASSETS | 161,145 | 105,335 |
| AMORTISED COST FINANCIAL ASSETS | ||
Trade receivables | 4,041 | 4,237 |
Other receivables excluding prepayments | 4,926 | 4,538 |
Cash and cash equivalents | 252,468 | 197,941 |
Fixed collateral | 10,063 | 8,810 |
TOTAL AMORTISED COST ASSETS | 271,498 | 215,526 |
TOTAL FINANCIAL ASSETS | 432,643 | 320,861 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| FAIR VALUE LIABILITIES | ||
Derivatives not designated as hedging instruments (note 16) | 107,912 | 40,210 |
Derivatives designated as hedging instruments (note 16) | 863 | - |
TOTAL FAIR VALUE LIABILITIES | 108,775 | 40,210 |
| OTHER PAYABLES MEASURED AT AMORTISED COST | ||
Other payables and accruals | 44,407 | 58,295 |
TOTAL OTHER PAYABLES | 44,407 | 58,295 |
TOTAL FINANCIAL LIABILITIES | 153,182 | , |
| Gross Amounts not offset | |||||||
| Gross | Variation | Fair | Net derivative | Financial | Fixed | Net Amounts | |
| fair | margin | value | financial | Instruments | collateral | subject to | |
| value | offset | offset | asset/(liability) | offsetting | |||
| (Note 16) | arrangements | ||||||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Derivative financial | 226,627 | 14,333 | (81,914) | 159,046 | - | 10,063 | 169,109 |
| assets | |||||||
| Derivative financial | (189,826) | - | 81,914 | (107,912) | - | - | (107,912) |
| liabilities |
| Gross Amounts not offset | |||||||
| Gross | Variation | Fair | Net derivative | Financial | Fixed | Net Amounts | |
| fair | margin | value | financial | Instruments | collateral | subject to | |
| value | offset | offset | asset/(liability) | offsetting | |||
| (Note 16) | arrangements | ||||||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Derivative financial | 143,679 | - | (40,898) | 102,781 | - | 8,810 | 111,591 |
| assets | |||||||
| Derivative financial | (92,233) | 11,125 | 40,898 | (40,210) | - | - | (40,210) |
| liabilities |
| 31 December 2024 | 31 December 2023 | |
| Asset Category | £’000 | £’000 |
Cash and cash equivalents | 252,468 | 197,941 |
Derivative financial assets | 161,145 | 105,335 |
Trade and other receivables | 8,967 | 8,775 |
TOTAL ASSETS SUBJECT TO CREDIT RISK | 422,580 | 312,051 |
| 31 December 2024 | 31 December 2023 | |
| Cash and cash equivalents | £’000 | £’000 |
A+ to A- | 246,829 | 188,217 |
BBB+ to BBB- | 5,619 | 4,899 |
Unrated | 20 | 4,825 |
| TOTAL CASH AND CASH EQUIVALENTS SUBJECT TO CREDIT | 252,468 | 197,941 |
| RISK |
| 31 December 2024 | 31 December 2023 | |
| Derivative financial assets and trade and other receivables | £’000 | £’000 |
A+ to A- | 4,576 | 3,059 |
BBB+ to BBB- | - | 2,537 |
Unrated | 165,536 | 108,514 |
TOTAL DERIVATIVE FINANCIAL ASSETS AND TRADE AND OTHER RECEIVABLES SUBJECT TO CREDIT RISK | 170,112 | 114,110 |
| Total | <1 year | 2-5 years | >5 years | |
| At 31 December 2024 | £’000 | £’000 | £’000 | £’000 |
Other payables and accruals | 44,407 | 44,407 | - | - |
Lease liabilities | 27,606 | 3,299 | 15,857 | 8,450 |
Derivative financial liabilities* | 9,100,315 | 6,781,918 | 2,269,802 | 48,595 |
9,172,328 | 6,829,624 | 2,285,659 | 57,045 |
| Total | <1 year | 2-5 years | >5 years | |
| At 31 December 2023 | £’000 | £’000 | £’000 | £’000 |
Other payables and accruals | 58,295 | 58,295 | - | - |
Lease liabilities | 28,133 | 1,991 | 14,720 | 11,422 |
Derivative financial liabilities* | 6,027,137 | 4,700,015 | 1,327,122 | - |
6,113,565 | 4,760,301 | 1,341,842 | 11,422 |
Impact on profit after tax | Impact on equity | |||
| 2024 | 2023 | 2024 | 2023 | |
| Year ended 31 December | £’000 | £’000 | £’000 | £’000 |
| EURO | ||||
10% weakening in the £/€ exchange rate | 8,783 | 6,570 | 1,521 | 4,827 |
10% strengthening in the £/€ exchange rate | (7,186) | (5,375) | (1,245) | (3,949) |
| US DOLLAR | ||||
10% weakening in the £/$ exchange rate | 7,106 | 6,403 | 2,807 | 1,229 |
10% strengthening in the £/$ exchange rate | (5,814) | (5,239) | (2,297) | (1,005) |
| CANADIAN DOLLAR | ||||
10% weakening in the £/$ exchange rate | 370 | 448 | 434 | 327 |
10% strengthening in the £/$ exchange rate | (302) | (366) | (355) | (267) |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
Cash & cash equivalents | 252,468 | 197,941 |
Variation margin (note 17) | (14,333) | 11,125 |
Fixed collateral | 10,063 | 8,810 |
TOTAL CASH | 248,198 | 217,876 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
British pound | 164,447 | 135,584 |
Euro | 44,022 | 53,153 |
US Dollar | 8,335 | 17,858 |
Canadian Dollar | 3,709 | 4,754 |
Australian Dollar | 12,981 | 2,224 |
Norwegian Krone | 5,607 | 542 |
Polish Zloty | 4,358 | 72 |
New Zealand Dollar | 3,896 | 2 |
Other currencies | 843 | 3,687 |
248,198 | 217,876 |
Exchange rates for financial year 2024 | 2023 | |
| EURO | ||
Average rate | 1.1814 | 1.1499 |
Closing rate | 1.2098 | 1.1539 |
| US DOLLAR | ||
Average rate | 1.2780 | 1.2436 |
Closing rate | 1.2533 | 1.2747 |
| CANADIAN DOLLAR | ||
Average rate | 1.7507 | 1.6780 |
Closing rate | 1.8019 | 1.6810 |
| 31 December 2024 | 31 December 2023 | |
Restated * | ||
| £’000 | £’000 | |
Trade receivables | 4,041 | 4,237 |
Other receivables | 4,926 | 4,538 |
Prepayments | 3,748 | 3,258 |
TOTAL TRADE AND OTHER RECEIVABLES | 12,715 | 12,033 |
| Ordinary shares | Share capital | Treasury shares | ||
| Authorised, issued and fully paid | No. | £’000 | £’000 | |
At 1 January 2023 - shares of £0.002 each | 42,196,554 | 84 | - | |
Shares issued on vesting of share option schemes | 1,125,259 | 3 | - | |
AT | DECEMBER | 43,321,813 | 87 | |
Acquisition of treasury shares* | (524,772) | - | (10,721) | |
Treasury shares issued on vesting of share option schemes** | 234,627 | - | 4,024 | |
AT | DECEMBER | 43,031,668 | 87 | (6,697) |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
Capital redemption reserve | 4 | 4 |
Merger reserve | 667 | 667 |
Redemption reserve | (1,884) | (1,884) |
Translation reserve | (1,873) | 581 |
TOTAL | (3,086) | (632) |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| CURRENT | ||
Other payables | 35,735 | 51,243 |
Other taxation and social security | 1,340 | 1,455 |
Accruals | 8,672 | 7,052 |
45,747 | 59,750 | |
| NON CURRENT | ||
Provisions | 885 | 875 |
885 | 875 | |
TOTAL OTHER PAYABLES | 46,632 | 60,625 |
| 31 December 2024 | 31 December 2023 | |||
| £’000 | £’000 | |||
At 1 January | 7,07 | 2 | 4,924 | |
Recognised as revenue during the year | (17,184) | (13,470) | ||
Deferred during the year | 18,171 | 15,618 | ||
AT | DECEMBER | 8,059 | 7,072 |
| B Growth | E Growth | F Growth | G Growth | H Growth | J Growth | L Growth | |
| Share | Share | Share | Share | Share | Share | Share | |
Scheme 1 | Scheme 2 | Scheme 2 | Scheme 2 3 | Scheme 2 3 | Scheme 2 | Scheme 2 3 | |
Launch year 2017 | 2020 | 2022 | 2022 | 2022 | 2024 | 2024 | |
| Vesting conditions | |||||||
No. of tranches* | 5 | 4 | 4 | 5 | 5 | 5 | 5 |
Vesting start date | 31 Dec 2017 | 31 Dec 2021 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2022 | 31 Dec 2024 | 31 Dec 2024 |
Vesting end date** | 31 Dec 2021 | 31 Dec 2024 | 31 Dec 2026 | 31 Dec 2026 | 31 Dec 2026 | 31 Dec 2028 | 31 Dec 2028 |
| Revenue growth target | |||||||
Year 1 | 30% | 25% | 20% | 5.5% | 5.5% | 18.6% | 20% | 15% |
Year 2 | 30% | 20% | 20% | 15% | 15% | 20% | 20% | 15% |
Year 3 | 30% | 20% | 20% | 15% | 15% | 20% | 20% | 15% |
Year 4 | 20% | 20% | 20% | 15% | 15% | 20% | 15% | 10% |
Year 5 | 20% | n/a | n/a | 15% | 15% | 20% | 15% | 10% |
| Market capitalisation*** | |||||||
Minimum | £25m | £300m | £740m | £740m | £740m | £761m | £761m |
Maximum | - | £650m | £1,867m | £1,867m | £1,867m | £1,694m | £1,694m |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||
| Weighted Average | Weighted Average | |||
| Exercise Price | Exercise Price | |||
Number | £ | Number | £ | |
Outstanding at beginning of year | 1,524 | 1,178 | 1,889 | 1,134 |
Granted in the year | 1,370 | 1,327 | - | - |
Exercised in the year | - | - | (333) | 950 |
Forfeited in the year | (586) | 1,365 | (32) | 955 |
Expired in the year | (583) | 1,095 | - | - |
Outstanding at end of year | 1,725 | 1,261 | 1,524 | 1,178 |
Number of options exercisable at end of year | 481 | 1,195 | - - |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
Weighted average fair value of options granted (£) | 9,160 | - |
Weighted average share price at date of exercise (£) | - | 950 |
Weighted average remaining contractual life (years) | 3.6 | 2.5 |
| B Growth Share | E Growth Share | F, G & H Growth | J & L Growth | |
| Scheme | Scheme | Share Schemes | Share Schemes | |
Date of grant | 25 January 2017 | 11 May 2020 | 22 June 2022 | 26 April 2024 |
Expected volatility % | 25.0% | 45%-55% | 40% | 40% |
Risk free interest rate % | 0.09% | 0.10% | 2.30% | 4.60% |
Option life (years) | 3 | 5 | 5 | 6 |
Starting equity value (£m) | £33.6m | £300.0m | £740.0m | £761.0m |
Launch year | No. of tranches | Vesting start date | Vesting end date | ||
Grant 1 | 2018 | 4 | 31 Dec 2021 | 31 Dec 2024 | |
| Institutional | Grant 2 | 2019 | 4 | 31 Dec 2022 | 31 Dec 2025 |
Grant 3 | 2022 | 4 | 31 Dec 2024 | 31 Dec 2027 | |
Grant 1 | 2019 | 4 | 31 Dec 2022 | 31 Dec 2025 | |
| Alpha Pay | Grant 2 | 2021 | 4 | 31 Dec 2023 | 31 Dec 2026 |
Grant 3 | 2021 | 4 | 31 Dec 2024 | 31 Dec 2027 | |
Netherlands | Grant 1 | 2021 | 4 | 31 Dec 2023 | 31 Dec 2026 |
Bristol | Grant 1 | 2023 | 4 | 31 Dec 2024 | 31 Dec 2027 |
Fund Finance | Grant 1 | 2024 | 4 | 31 Dec 2025 | 31 Dec 2028 |
Italy | Grant 1 | 2024 | 4 | 31 Dec 2025 | 31 Dec 2028 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||
| Weighted Average | Weighted Average | |||
| Exercise Price | Exercise Price | |||
Number | £ | Number | £ | |
Outstanding at beginning of year | 16,315 | 251 | 21,111 | 197 |
Granted in the year | 395 | 3,222 | 210 | 1,200 |
Exercised in the year | (3,062) | 99 | (4,231) | 38 |
Forfeited in the year | (6,671) | 26 | (775) | 194 |
Outstanding at end of year | 6,977 | 702 | 16,315 | 251 |
Number of options exercisable at end of year | 2,474 | 423 | 3,062 | 99 |
| Germany | Netherlands | Cobase | |
| Scheme | Scheme | Scheme | |
Launch year 2024 | 2024 | 2024 | |
| Vesting conditions | |||
No. of tranches | 4 | 4 | 5 |
Vesting start date | 31 Dec 2026 | 31 Dec 2025 | 31 Dec 2024 |
Vesting end date | 31 Dec 2029 | 31 Dec 2028 | 31 Dec 2028 |
| Year ended 31 December 2024 | ||
| Weighted Average | ||
| Exercise Price | ||
Number | £ | |
Outstanding at beginning of year | - | - |
Granted in the year | 9,091 | 0.1 |
Outstanding at end of year | 9,091 | 0.1 |
Number of options exercisable at end of year | 1,743 | - |
| Year ended | |
| 31 December 2024 | |
Weighted average fair value of options granted (£) | 1,564 |
Weighted average share price at date of exercise (£) | - |
Weighted average remaining contractual life (years) | 4.3 |
| 31 December 2024 | |||
| Germany | Netherlands | Cobase | |
| Scheme | Scheme | Scheme | |
Date of grant | 26 April 2024 | 26 April 2024 | 12 December 2024 |
| Exercise price per share received (£) | 2 | 2 | nil |
Expected volatility % | 40%-50% | 35%-40% | 35%-40% |
Risk free interest rate % | 4.14% | 4.14% | 4%-4.38% |
Option life (years) | 5.3 | 4.3 | 4.3 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
Weighted average fair value of options granted (£) | 4,813 | 1,200 |
Weighted average share price at date of exercise (£) | 99 | 38 |
Weighted average remaining contractual life (years) | 2.6 | 2.8 |
| Institutional | Alpha Pay | Netherlands | Bristol | Fund Finance | Italy | |
| Alpha FX | Alpha FX | Alpha FX | Alpha FX | Alpha FX | Alpha FX | |
| Issuing entity | Institutional | Limited | Netherlands | Limited | Limited | Europe Limited |
| Limited | Limited | |||||
| Date of grant | 23 July 2018 | 20 November 2019 | 28 May 2021 | 5 January 2023 | 26 April 2024 | 26 April 2024 |
| 20 November 2019 | 23 December 2021 | |||||
| 16 March 2022 | ||||||
Exercise price (£) | 158-3,550 | 8.4-243 | 930 | 1,070-1,240 | 4,175-4,886 | 1,327-1,553 |
Expected volatility % | 35% | 35%-38% | 39% | 40% | 50% | 50% |
Risk free interest rate % | - | 0.50%-0.73% | 0.36% | 3.50% | 4.19% | 4.19% |
Option life (years) | 6-6.5 | 5-6 | 5.5 | 5 | 5 | 5 |
| Book value | Fair value | Fair value | |
| adjustments | |||
| £’000 | £’000 | £’000 | |
Intangible assets | 3,292 | 980 | 4,272 |
Property, plant and equipment | 9 | - | 9 |
Right-of-use-asset | 182 | - | 182 |
Trade and other receivables | 1,322 | - | 1,322 |
Cash and cash equivalents | 53 | - | 53 |
Trade and other payables | (1,354) | - | (1,354) |
Lease liabilities | (182) | - | (182) |
Dilapidation provision | (63) | - | (63) |
Deferred tax liabilities | 143 | (245) | (102) |
TOTAL IDENTIFIABLE NET ASSETS | , | , | |
| NON CONTROLLING INTEREST | |||
Goodwill on the business combination | 4,707 | ||
DISCHARGED BY Cash consideration | 8,280 |
| Aggregate number of | Aggregate price paid | Average price per share | ||
| Date range | shares | (£) | (£) | |
TOTAL FOR THE YEAR ENDED | DECEMBER | , | ,, | . |
1 Jan 2025 - 12 March 2025 (inclusive) | 143,611 | 3,447,131 | 24.00 | |
TOTAL FOR THE PERIOD TO | MARCH | 1,063,556 | 22,730,474 | 21.37 |