| 2026 | 2025 | ||
| Note | £m | £m | |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Operating expenses | 3 | ( | ( |
Operating profit | 3 | ||
Finance income | 6 | ||
Finance expense | 6 | ( | ( |
Profit before tax | |||
Taxation | 7 | ( | ( |
Profit for the year | |||
Earnings per share | Pence | Pence | |
– Basic | 9 | ||
– Diluted | 9 |
| 2026 | 2025 | ||
| Note | £m | £m | |
Profit for the year | |||
| Items that may be recycled subsequently into profit | |||
| or loss: | |||
Exchange differences on translation of foreignoperations | ( | ( | |
Cash flow hedges – changes in fair value | 24 | ( | |
Cost of hedging reserve – changes in fair value | 24 | ( | ( |
Tax relating to components of other comprehensiveincome | 13 | ( | |
Other comprehensive income for the period, net of income tax | ( | ||
| Total comprehensive income for the period | |||
attributable to equity shareholders of the parent |
| 2026 | 2025 | ||
| Note | £m | £m | |
| Non-current assets | |||
Intangible assets | 10 | ||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
Deferred tax assets | 13 | ||
Derivative financial instruments | 24 | ||
| Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Tax receivable | |||
Derivative financial instruments | 24 | ||
Cash at bank and in hand | 16 | ||
Total assets | |||
| Current liabilities | |||
Borrowings | 17 | ( | ( |
Lease liabilities | 12 | ( | ( |
Trade and other payables | 18 | ( | ( |
Provisions | 22 | ( | ( |
Derivative financial instruments | 24 | ( | ( |
( | ( |
| 2026 | 2025 | ||
| Note | £m | £m | |
| Non-current liabilities | |||
Borrowings | 17 | ( | ( |
Lease liabilities | 12 | ( | ( |
Deferred tax liabilities | ( | ( | |
Provisions | 22 | ( | |
Derivative financial instruments | 24 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 19 | ||
Share premium | 19 | ||
Treasury shares | 19 | ( | |
Hedging reserve | ( | ||
Cost of hedging reserve | ( | ( | |
Reverse acquisition reserve | ( | ( | |
Merger reserve | |||
Translation reserve | ( | ( | |
Retained earnings | |||
Equity attributable to equity holders of the parent |
| Treasury | Cost of | Reverse | ||||||||
| Share | Share | share | Hedging | hedging | acquisition | Merger | Translation | Retained | Total | |
| capital | premium | reserve | reserve | reserve | reserve | reserve | reserve | earnings | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 31 January 2024 | ( | ( | ( | |||||||
| Total comprehensive income for the period | ||||||||||
Profit or loss | ||||||||||
Other comprehensive income | ( | ( | ( | |||||||
( | ( | |||||||||
Hedging gains/(losses) and costs of hedging transferred to the cost of inventory | ||||||||||
Deferred tax related to share-based payments | ( | ( | ||||||||
| Transactions with owners, recorded directly in equity | ||||||||||
Shares issued (note 19) | ||||||||||
Share-based payment charges (note 25) | ||||||||||
Dividends (note 8) | ( | ( | ||||||||
Total contributions by and distributions to owners | ( | ( | ||||||||
At 31 January 2025 | ( | ( | ( | |||||||
| Total comprehensive income for the period | ||||||||||
Profit or loss | ||||||||||
Other comprehensive income | ( | ( | ( | ( | ( | |||||
( | ( | ( | ||||||||
Hedging gains/(losses) and costs of hedging transferred to the cost of inventory | ||||||||||
Deferred tax on transfers to inventory | ( | ( | ||||||||
Deferred tax related to share-based payments | ( | ( | ||||||||
| Transactions with owners, recorded directly in equity | ||||||||||
Shares issued (note 19) | ||||||||||
Treasury shares purchased (note 19) | ( | ( | ||||||||
Share-based payment charges (note 25) | ||||||||||
Dividends (note 8) 1 | ( | ( | ||||||||
Total contributions by and distributions to owners | ( | ( | ( | |||||||
At | ( | ( | ( | ( | ( |
| 2026 | 2025 | ||
| Note | £m | £m | |
Cash from operations | 20 | ||
Corporation tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Interest received on bank deposits | |||
Purchase of property, plant and equipment | 11 | ( | ( |
Purchase of intangible assets | 10 | ( | ( |
Acquisition of subsidiaries net of cash acquired | 29 | ( | ( |
Proceeds from disposal of fixed assets | |||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Interest paid on bank borrowings | 6 | ( | ( |
Proceeds from bank borrowings | 21 | ||
Repayment of bank borrowings | 21 | ( | ( |
Other financing costs paid | 6 | ( | ( |
Shares issued under employee share schemes | 25 | ||
Treasury shares purchased | 19 | ( | |
Payment of lease liabilities | 21 | ( | ( |
Interest paid in respect of lease liabilities | 21 | ( | ( |
Dividends paid | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Impact of changes in foreign exchange rates | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | |||
Cash and cash equivalents at the beginning of theyear | |||
Closing cash and cash equivalents | 16 |
| 2026 | 2025 | |
| £m | £m | |
| Revenue: | ||
cardfactory stores | 514.6 | 506.8 |
Digital | 20.6 | 13.2 |
Wholesale partnerships | 47.2 | 22.2 |
Other | 0.3 | 0.3 |
Consolidated Group revenue | 582.7 | 542.5 |
Of which derived from customers in the UK | 522.9 | 509.8 |
Of which derived from customers overseas | 59.8 | 32.7 |
EBITDA 1 : | ||
cardfactory stores | 118 .1 | 131.8 |
Digital | (3.5) | (6.3) |
Wholesale partnerships | 3.2 | 1.0 |
Other | (1.0) | 1.0 |
Consolidated Group EBITDA 1 | 116.8 | 127. 5 |
Consolidated Group depreciation, amortisation & impairment | (58.1) | (48.1) |
Consolidated Group gain on disposal | 0.7 | (0.1) |
Consolidated Group Operating Profit | 59.4 | 79.3 |
| 2026 | 2025 | |
| £m | £m | |
Revenue derived from customers in the UK | 522.9 | 509.8 |
| Revenue derived from customers overseas: | ||
– South Africa | 11.8 | 11.6 |
– Republic of Ireland | 20.5 | 15.4 |
– United States of America | 24.9 | 3.1 |
– Rest of the World | 2.6 | 2.6 |
Consolidated revenue | 582.7 | 542.5 |
| 2026 | 2025 | |
| £m | £m | |
Staff costs (note 5) | 185.0 | 174.5 |
| Depreciation expense | ||
– Owned fixed assets (note 11) | 9.7 | 8.7 |
– Right-of-use assets (note 12) | 37.3 | 36.3 |
Amortisation expense (note 10) | 6.5 | 3.5 |
Net impairment charge/(reversal) of right-of-use assets (note 12) | 1.1 | (0.4) |
Impairment of tangible assets (note 11) | 0.3 | – |
Impairment of intangible assets (note 10) | 3.2 | – |
(Profit)/loss on disposal of fixed assets (notes 11 and 12) | (0.7) | 0.1 |
Impact of unrealised losses/(gains) on derivate contracts | 4.7 | (1.5) |
Other foreign exchange losses | 0.8 | 2.3 |
| 2026 | 2025 | |
| £000 | £000 | |
Audit of the consolidated and Company Financial Statements | 91 | 77 |
| Amounts receivable by the Company’s auditor and its associates | ||
| in respect of: | ||
Audit of financial statements of subsidiaries of the Company | 686 | 624 |
Audit-related assurance services | 93 | 92 |
Total fees | 870 | 793 |
| 2026 | 2025 | |
| £m | £m | |
Operating profit | 59.4 | 79.3 |
Depreciation, amortisation and impairment | 58.1 | 4 8.1 |
(Gain)/loss on disposal | (0.7) | 0.1 |
EBITDA 1 | 116.8 | 127. 5 |
| 2026 | 2025 | |
| Number | Number | |
Management, administration and support functions | 778 | 773 |
Retail and warehouse operations | 9,171 | 9,748 |
10,521 |
| 2026 | 2025 | |
| £m | £m | |
Employee wages and salaries | 160.7 | 154.3 |
Equity-settled share-based payment expense | 2.3 | 2.3 |
Social security costs | 15.1 | 11.1 |
Defined contribution pension costs | 2.5 | 2.3 |
Total employee costs | 180.6 | 170.0 |
Agency labour costs | 4.4 | 4.5 |
Total staff costs | 185.0 | 174.5 |
| 2026 | 2025 | |
| £m | £m | |
Salaries and short-term benefits | 6.4 | 7.9 |
Equity-settled share-based payment expense | 2.0 | 2.0 |
Social security costs | 0.9 | 1.1 |
Defined contribution pension costs | 0.1 | 0.1 |
9.4 | 11.1 |
| 2026 | 2025 | |
| £m | £m | |
Directors’ remuneration | 1.1 | 1.3 |
Amounts receivable under long-term incentive schemes | 0.4 | 0.8 |
Company contributions to defined contribution pension plans | – | – |
1.5 | 2.1 |
| 2026 | 2025 | |
| £m | £m | |
| Net finance expense | ||
Interest on bank loans and overdrafts | 6.5 | 6.4 |
Interest received | (0.3) | (0.2) |
Other finance costs 1 | 0.6 | 1.0 |
Lease interest | 8.7 | 8.0 |
15.5 | 15.2 |
| 2026 | 2025 | |
| £m | £m | |
| Current tax charge/(credit) | ||
Current year | 13.0 | 16.5 |
Adjustments in respect of prior periods | (4.0) | (1.5) |
Total current tax charge | 9.0 | 15.0 |
| Deferred tax charge/(credit) | ||
Origination and reversal of temporary differences | (0.2) | (0.2) |
Adjustments in respect of prior periods | 3.9 | 1.5 |
Total deferred tax charge | 3.7 | 1.3 |
Total income tax charge | 12.7 | 16.3 |
| 2026 | 2025 | |
| £m | £m | |
Profit Before Tax | 43.9 | 64.1 |
Tax at the standard UK corporation tax rate of 25.0% (FY25:25.0%) | 11.0 | 16.0 |
| Tax effects of: | ||
Expenses not deductible for tax purposes | 2.2 | 0.5 |
Effects of timing differences | (0.3) | – |
Adjustments in respect of prior periods | (0.1) | – |
Effect of overseas tax rates | (0.1) | (0.2) |
Total income tax charge | 12.7 | 16.3 |
2026 | 2025 | |||||
| Current | Deferred | Total | Current | Deferred | Total | |
| £m | £m | £m | £m | £m | £m | |
Income statement | 9.1 | 3.6 | 12.7 | 15.0 | 1.3 | 16.3 |
Other comprehensive income | – | (1.7) | (1.7) | – | 0.4 | 0.4 |
Equity | – | 0.6 | 0.6 | – | 0.1 | 0.1 |
Total tax | 9.1 | 2.5 | 11.6 | 15.0 | 1.8 | 16.8 |
| Pence | 2026 | 2025 | |
| Dividends paid in the year: | per share | £m | £m |
Final dividend for the year ended 31 January 2024 | 4.5p | – | 15.6 |
Interim dividend for the year ended 31 January 2025 | 1.2p | – | 4.2 |
Final dividend for the year ended 31 January 2025 | 3.6p | 12.6 | – |
Interim dividend for the year ended 31 January 2026 | 1.3p | 4.6 | – |
Total dividends paid to shareholders in the year | 17.2 | 19.8 |
| 2026 | 2025 | |
| (Number) | (Number) | |
Weighted average number of shares in issue | 348,196,571 | 346,910,019 |
Weighted average number of dilutive share options | 771,642 | 2,295,420 |
| Weighted average number of shares for diluted | ||
Earnings Per Share | 348,968,213 | 349,205,439 |
£m | £m | |
Profit for the financial period | 31.2 | 47. 8 |
Pence | Pence | |
Basic Earnings Per Share | 9.0 | 13.8 |
Diluted Earnings Per Share | 8.9 | 13.7 |
| Acquired Customer | Acquired | ||||
| Goodwill | Relationships | Brands | Software | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At | 336.9 | 12.2 | 0.7 | 42.0 | 391.8 |
Additions | – | – | – | 7.7 | 7.7 |
Acquisitions (note 29) | 7.4 | 11.5 | 8.2 | 7.2 | 34.3 |
Derecognition on cessation of trade | (14.4) | – | – | – | (14.4) |
At 31 January 2026 | 329.9 | 23.7 | 8.9 | 56.9 | 419.4 |
| Amortisation/impairment | |||||
At 1 February 2025 | 14.4 | 0.3 | – | 20.6 | 35.3 |
Amortisation in the period | – | 1.8 | 0.3 | 4.4 | 6.5 |
Impairment in the period | – | – | – | 3.2 | 3.2 |
Derecognition on cessation of trade | (14.4) | – | – | – | (14.4) |
At 31 January 2026 | – | 2.1 | 0.3 | 28.2 | 30.6 |
| Net book value | |||||
At 31 January 2026 | 329.9 | 21.6 | 8.6 | 28.7 | 388.8 |
At 31 January 2025 | 322.5 | 12.0 | 0.6 | 21.4 | 356.5 |
| Acquired Customer | Acquired | ||||
| Goodwill | Relationships | Brands | Software | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 February 2024 | 328.2 | – | – | 35.0 | 363.2 |
Additions | – | – | – | 7.0 | 7.0 |
Acquisitions (note 29) | 8.7 | 12.2 | 0.7 | – | 21.6 |
At 31 January 2025 | 336.9 | 12.2 | 0.7 | 42.0 | 391.8 |
| Amortisation/impairment | |||||
At 1 February 2024 | 14.4 | – | – | 17.4 | 31.8 |
Amortisation in the period | – | 0.3 | – | 3.2 | 3.5 |
At 31 January 2025 | 14.4 | 0.3 | – | 20.6 | 35.3 |
| Net book value | |||||
At 31 January 2025 | 322.5 | 11.9 | 0.7 | 21.4 | 356.5 |
At 31 January 2024 | 313.8 | – | – | 17.6 | 331.4 |
| 2026 | 2025 | |
| £m | £m | |
cardfactory stores | 313.8 | 313.8 |
Garven Holdings | 8.7 | 8.7 |
Funky Pigeon | 7.4 | – |
Total goodwill | 329.9 | 322.5 |
Terminal growth rate | Discount rate | |||
| CGU | FY26 | FY25 | FY26 | FY25 |
Stores | 0% | 0% | 10.5% | 12.0% |
Garven | 0% | 0% | 11.5% | 12.0% |
Funky Pigeon | 0% | N/A | 11.5% | N/A |
| Freehold | Leasehold | Plant, equipment, | ||
| property | improvements | fixtures & vehicles | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 February 2025 | 22.7 | 40.8 | 106.5 | 170.0 |
Additions | 1.4 | – | 10.3 | 11.7 |
Acquisitions (note 29) | – | – | 1.2 | 1.2 |
Disposals | – | – | (0.1) | (0.1) |
At 31 January 2026 | 24.1 | 40.8 | 117.9 | 182.8 |
| Depreciation | ||||
At 1 February 2025 | 5.7 | 40.4 | 75.2 | 121.3 |
Depreciation in the period | 0.5 | 0.1 | 9.1 | 9.7 |
Impairment | – | – | 0.3 | 0.3 |
Depreciation on disposals | – | – | (0.1) | (0.1) |
At 31 January 2026 | 6.2 | 40.5 | 84.6 | 131.2 |
| Net book value | ||||
At 31 January 2026 | 17.9 | 0.3 | 33.4 | 51.6 |
At 31 January 2025 | 17.0 | 0.4 | 31.3 | 48.7 |
| Freehold | Leasehold | Plant, equipment, | ||
| property | improvements | fixtures & vehicles | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 February 2024 | 22.6 | 40.8 | 95.7 | 159.1 |
Additions | 0.1 | – | 11.3 | 11.5 |
| Acquisition of Garven & Garlanna | ||||
(note29) | – | – | 0.2 | 0.2 |
Disposals | – | – | (0.7) | (0.7) |
At 31 January 2025 | 22.7 | 40.8 | 106.5 | 170.0 |
| Depreciation | ||||
At 1 February 2024 | 5.3 | 40.0 | 67.9 | 113.2 |
Depreciation in the period | 0.4 | 0.4 | 7.9 | 8.7 |
Depreciation on disposals | – | – | (0.6) | (0.6) |
At 31 January 2025 | 5.7 | 40.4 | 75.2 | 121.3 |
| Net book value | ||||
At 31 January 2025 | 17.0 | 0.4 | 31.3 | 48.7 |
At 31 January 2024 | 17. 3 | 0.8 | 27. 8 | 45.9 |
| 2026 | 2025 | |
| Right-of-use assets | £m | £m |
Buildings | 113.5 | 109.4 |
Motor vehicles | 1.3 | 0.8 |
114.8 | 110.2 |
| 2026 | 2025 | |
| £m | £m | |
At the beginning of the year | 110.2 | 99.2 |
Acquisition of Funky Pigeon | 0.6 | – |
Acquisition of Garven | – | 0.1 |
| Additions: | ||
Buildings | 41.1 | 47. 5 |
Motor vehicles | 1.4 | 0.3 |
Disposals | (0.4) | (1.0) |
| Depreciation charge: | ||
Buildings | (36.4) | (35.7) |
Motor vehicles | (0.9) | (0.6) |
Net impairment (charge)/reversal | (1.1) | 0.4 |
Effect of foreign exchange rates | 0.3 | – |
At the end of the year | 114.8 | 110. 2 |
| 2026 | 2025 | |
| £m | £m | |
Current lease liabilities | (32.8) | (21.7) |
Non-current lease liabilities | (90.4) | (88.7) |
Total lease liabilities | (123.2) | (110.4) |
| 2026 | 2025 | |
| £m | £m | |
Depreciation expense on right-of-use assets | 37.3 | 36.3 |
Impairment/(reversal of impairment) of right-of-use assets | 1.1 | (0.4) |
Profit on disposal of right-of-use assets | (0.7) | – |
Lease interest | 8.7 | 8.0 |
Expense relating to variable lease payments 1 | 0.4 | 0.2 |
Total lease-related income statement expense | 46.8 | 44.1 |
| Derivative financial | Other | |||||
| Fixed | Share-based | instruments and | Tax | temporary | ||
| assets | payments | hedge accounting | losses | differences | Total | |
| £m | £m | £m | £m | £m | £m | |
At 31 January 2024 | (1.7) | 1.2 | 0.2 | – | 1.5 | 1.2 |
Prior year adjustment | (0.6) | – | – | – | (1.1) | (1.7) |
| Credit/(charge) to income | ||||||
statement | (0.5) | 0.3 | – | 0.6 | (0.2) | 0.2 |
Credit/(charge) to other comprehensive income | – | – | (0.4) | – | – | (0.4) |
Charge to equity | – | (0.1) | – | – | – | 0.1 |
At 31 January 2025 | (2.8) | 1.4 | (0.2) | 0.6 | 0.2 | (0.8) |
Acquisition of subsidiary | (0.7) | – | – | – | (4.9) | (5.6) |
Prior year adjustment | (4.0) | – | – | – | 0.1 | (3.9) |
| Credit/(charge) to income | ||||||
statement | (0.2) | 0.2 | – | 0.3 | (0.1) | 0.2 |
Credit/(charge) to other comprehensive income | – | – | 1.7 | – | – | 1.7 |
Charge to equity | – | (0.1) | (0.5) | – | – | (0.6) |
At 31 January 2026 | (7.7) | 1.5 | 1.0 | 0.9 | (4.7) | (9.0) |
| 2026 | 2025 | |
| £m | £m | |
Deferred tax assets | 3.4 | 1.6 |
Deferred tax liabilities | (12.4) | (3.0) |
Net deferred tax liability | (9.0) | (1.4) |
| 2026 | 2025 | |
| £m | £m | |
Finished goods | 58.5 | 60.5 |
Work in progress | 0.4 | 0.6 |
58.9 | 61.1 |
| 2026 | 2025 | |
| £m | £m | |
| Current | ||
Trade receivables | 13.0 | 7.4 |
Other receivables | 0.8 | 0.4 |
Prepaid property costs | 1.6 | 5.0 |
Other prepayments | 5.4 | 4.2 |
20.8 | 17.0 |
| 2026 | 2025 | |
| £m | £m | |
Cash at bank and in hand | 18.8 | 16.5 |
Cash presented as current assets in the balance sheet | 18.8 | 16.5 |
Bank overdraft | (1.4) | – |
Overdraft presented as current liabilities in the balance sheet | (1.4) | – |
Net cash and cash equivalents | 17.4 | 16.5 |
| 2026 | 2025 | |
| £m | £m | |
Sterling | 10.2 | 8.5 |
Euro | 4.4 | 2.5 |
US Dollar | 3.7 | 5.0 |
Australian Dollar | 0.4 | – |
South African Rand | (1.3) | 0.5 |
17.4 | 16.5 |
| 2026 | 2025 | |
| £m | £m | |
| Current liabilities | ||
Bank loans and accrued interest | 0.1 | 0.1 |
Bank overdraft | 1.4 | – |
Total current liabilities | 1.5 | 0.1 |
| Non-current liabilities | ||
Bank loans | 83.8 | 73.9 |
Total non-current liabilities | 83.8 | 73.9 |
| Interest margin | ||||
| Liability | Interest rate | ratchet range | ||
| £m | % | % | ||
| 31 January 2026 | ||||
| Secured revolving | Total facility size = | |||
credit facility | 85.0 | Margin + SONIA | 1.90–2.80 | £160 million |
Property mortgage | 0.3 | |||
Bank overdraft | 1.4 | |||
Debt issue costs | (1.4) | |||
| 85.3 | ||||
| 31 January 2025 | ||||
| Secured revolving | Total facility size = | |||
credit facility | 75.0 | Margin + SONIA | 1.90–2.80 | £125 million |
Property mortgage | 0.4 | |||
Debt issue costs | (1.4) | |||
| 74.0 |
| 2026 | 2025 | |
| £m | £m | |
| Current | ||
Trade payables | 25.2 | 20.7 |
Other taxation and social security | 19.8 | 21.4 |
Property accruals | 2.8 | 5.5 |
Payroll accruals | 8.6 | 8.9 |
Other accruals | 17.5 | 20.3 |
73.9 | 76.8 |
| 2026 | 2025 | |
| (Number) | (Number) | |
| Share capital | ||
| Allotted, called up and fully paid ordinary shares | ||
| of one pence: | ||
At the start of the period | 348,004,716 | 345,576,361 |
Issued in the period (note 25) | 3,591,206 | 2,428,355 |
At the end of the period | 351,595,922 | 348,004,716 |
£m | £m | |
| Share capital | ||
At the start of the period | 3.5 | 3.5 |
Issued in the period (note 25) | – | – |
At the end of the period | 3.5 | 3.5 |
£m | £m | |
| Share premium | ||
At the start of the period | 203.2 | 202.7 |
Issued in the period (note 25) | 0.6 | 0.5 |
At the end of the period | 203.8 | 203.2 |
| 2026 | 2026 | 2025 | 2025 | |
| Treasury shares | (Number) | (£’m) | (Number) | (£’m) |
| Ordinary shares of one pence: | ||||
At the start of the period | – | – | – | – |
Purchase of shares into treasury | 5,795,564 | 5.0 | – | – |
Transfer of shares to retained earnings | (28,730) | – | – | – |
At the end of the period | 5,766,834 | 5.0 | – | – |
| 2026 | 2025 | |
| Share capital in issue | (Number) | (Number) |
| Total allotted, called up and fully paid | ||
ordinary shares as at 31 January 2026 | 351,595,922 | 348,004,716 |
Less: Shares held in treasury reserve | (5,766,834) | – |
Total shares in issue | 345,829,088 | 348,004,716 |
| 2026 | 2025 | |
| £’m | £’m | |
Profit before tax | 43.9 | 6 4.1 |
Net finance expense | 15.5 | 15.2 |
Operating profit | 59.4 | 79.3 |
| Adjusted for: | ||
Depreciation and amortisation | 53.6 | 48.5 |
Impairment charge/(reversal) of right-of-use assets | 1.1 | (0.4) |
Impairment of tangible assets | 0.3 | – |
Impairment of intangible assets | 3.2 | – |
Gain on disposal of fixed assets | (0.7) | – |
Cash flow hedging foreign currency movements | 4.7 | (1.9) |
Unrealised foreign exchange (gains)/losses | (1.3) | (0.1) |
Share-based payments charge | 2.3 | 2.3 |
Operating cash flows before changes in working capital | 122.6 | 127.7 |
Decrease/(increase) in receivables | (2.7) | (3.3) |
Decrease/(increase) in inventories | (1.4) | (11.2) |
(Decrease)/increase in payables | 5.9 | (4.1) |
Movement in provisions | (2.1) | (3.5) |
Cash inflow from operating activities | 122.3 | 105.6 |
| At 1 February | Non-cash | At 31 January | ||
| 2025 | Cash flow | changes | 2026 | |
| £m | £m | £m | £m | |
| Secured bank loans and accrued | ||||
interest (note 17) | (74.0) | (3.3) | (6.6) | (83.9) |
Lease liabilities | (110.4) | 45.7 | (58.5) | (123.2) |
Total debt | (184.4) | 42.4 | (65.1) | (207.1) |
Add: debt costs capitalised | (1.4) | (0.2) | 0.2 | (1.4) |
Add: bank overdraft | – | (1.4) | – | (1.4) |
| Less: cash and cash equivalents | ||||
excluding bank overdraft (note 16) | 16.5 | 2.3 | – | 18.8 |
Net Debt | (169.3) | 43.1 | (64.9) | (191.1) |
Lease liabilities | 110.4 | (45.7) | 58.5 | 123.2 |
Net Debt excluding lease liabilities | (58.9) | (2.6) | (6.4) | (67.9) |
| At 1 February | Non-cash | At 31 January | ||
| 2024 | Cash flow | changes | 2025 | |
| £m | £m | £m | £m | |
| Secured bank loans and accrued | ||||
interest (note 17) | (44.8) | (23.6) | (5.6) | (74.0) |
Lease liabilities | (100.8) | 45.6 | (55.2) | (110.4) |
Total debt | (145.6) | 22.0 | (60.8) | (184.4) |
Add: debt costs capitalised | (0.7) | (1.6) | 0.9 | (1.4) |
Add: bank overdraft | (0.2) | 0.2 | – | – |
| Less: cash and cash equivalents | ||||
excluding bank overdraft (note 16) | 11. 3 | 5.2 | – | 16.5 |
Net Debt | (135.2) | 25.8 | (59.9) | (169.3) |
Lease liabilities | 100.8 | (45.6) | 55.2 | 110.4 |
Net Debt excluding lease liabilities | (34.4) | (19.8) | (4.7) | (58.9) |
| Covid-19- | Property | Restructuring | ||
| related support | provisions | provision | Total | |
| £m | £m | £m | £m | |
At 1 February 2024 | 5.4 | 2.1 | – | 7. 5 |
Acquisitions | – | 0.6 | – | 0.6 |
Provisions utilised during the year | (3.3) | (0.3) | – | (3.6) |
Provisions released during the year | – | (0.8) | – | (0.8) |
Amounts provided during the year | – | 0.5 | 1.2 | 1.7 |
At 31 January 2025 | 2.1 | 2.1 | 1.2 | 5.4 |
Acquisitions (note 29) | – | 2.5 | – | 2.5 |
Provisions utilised during the year | – | (0.4) | (1.2) | (1.6) |
Provisions released during the year | – | (0.8) | – | (0.8) |
Amounts provided during the year | – | 0.3 | – | 0.3 |
At 31 January 2026 | 2.1 | 3.7 | – | 5.8 |
Current provisions as at 31 January 2026 | 2.1 | 1.2 | – | 3.3 |
Non-current provisions as at 31 January 2026 | – | 2.5 | – | 2.5 |
Total provisions as at 31 January 2026 | 2.1 | 3.7 | – | 5.8 |
| Less than | One to | Two to | More than | ||
| one year | two years | five years | five years | Total | |
| £m | £m | £m | £m | £m | |
| At 31 January 2026 | |||||
Bank loans | 0.1 | 0.1 | 85.1 | – | 85.3 |
Lease liabilities | 40.2 | 38.8 | 53.0 | 8.6 | 140.6 |
Trade and other payables | 73.9 | – | – | – | 73.9 |
114.2 | 38.9 | 138.1 | 8.6 | 299.8 | |
| At 31 January 2025 | |||||
Bank loans | 0.1 | 0.1 | 75.2 | – | 75.4 |
Lease liabilities | 29.0 | 35.0 | 56.3 | 6.7 | 127.0 |
Trade and other payables | 7 7.8 | – | – | – | 7 7.8 |
106.9 | 35.1 | 131.5 | 6.7 | 280.2 |
| Less than | One to | Two to | More than | ||
| one year | two years | five years | five years | Total | |
| £m | £m | £m | £m | £m | |
| At 31 January 2026 | |||||
| Foreign exchange contracts | |||||
– Inflow | 61.2 | 45.4 | 29.9 | – | 136.5 |
– Outflow | (64.9) | (47.8) | (30.5) | – | (143.2) |
| At 31 January 2025 | |||||
| Foreign exchange contracts | |||||
– Inflow | 60.4 | 26.6 | 4.8 | – | 91.8 |
– Outflow | (58.3) | (25.2) | (4.6) | – | (88.1) |
2026 | 2025 | |||
| Impact on profit | Impact on cash flow | Impact on profit | Impact on cash flow | |
| after tax | hedging reserve | after tax | hedging reserve | |
| £m | £m | £m | £m | |
10 cent increase | (3.2) | (3.9) | (2.2) | (2.8) |
10 cent decrease | 3.7 | 4.5 | 2.6 | 3.3 |
2026 | 2025 | |||
| Impact on profit | Impact on cash flow | Impact on profit | Impact on cash flow | |
| after tax | hedging reserve | after tax | hedging reserve | |
| £m | £m | £m | £m | |
| 50 basis point | ||||
interest rate increase | – | – | (0.3) | – |
| 50 basis point | ||||
interest rate decrease | – | – | 0.3 | – |
| 2026 | 2025 | |
| £m | £m | |
| Derivative assets | ||
| Non-current | ||
Foreign exchange contracts | 0.7 | 0.9 |
| Current | ||
Foreign exchange contracts | 1.0 | 2.4 |
| Derivative liabilities | ||
| Current | ||
Foreign exchange contracts | (4.9) | (0.3) |
| Non-current | ||
Foreign exchange contracts | (3.4) | (0.4) |
| Net derivative financial instruments | ||
Foreign exchange contracts | (6.6) | 2.6 |
| Financial | Financial | |||
| Cash flow | assets at | liabilities at | ||
| Mandatorily | hedging | amortised | amortised | |
| at FVTPL | instruments | cost | cost | |
| At 31 January 2026 | £m | £m | £m | £m |
| Financial assets measured at fair value | ||||
Derivative financial instruments | 0.2 | 1.5 | – | – |
| Financial assets not measured at fair value | ||||
Trade receivables | – | – | 20.8 | – |
Cash and cash equivalents | – | – | 18.8 | – |
| Financial liabilities measured at fair value | ||||
Derivative financial instruments | (3.7) | (4.6) | – | – |
| Financial liabilities not measured at fair value | ||||
Secured bank loans | – | – | – | (83.9) |
Unsecured bank overdrafts | – | – | – | (1.4) |
Trade and other payables | – | – | – | (73.9) |
(3.4) | (3.2) | 39.6 | (159.2) |
At 31 January 2025 | £m | £m | £m | £m |
| Financial assets measured at fair value | ||||
Derivative financial instruments | 1.6 | 1.7 | – | – |
| Financial assets not measured at fair value | ||||
Trade receivables | – | – | 17.0 | – |
Cash and cash equivalents | – | – | 16.5 | – |
| Financial liabilities measured at fair value | ||||
Derivative financial instruments | (0.4) | (0.3) | – | – |
| Financial liabilities not measured at fair value | ||||
Secured bank loans | – | – | – | (74.0) |
Unsecured bank overdrafts | – | – | – | – |
Trade and other payables | – | – | – | (76.8) |
1.2 | 1.4 | 33.5 | (150.8) |
RSA/LTIP | SAYE | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| of options | exercise price | of options | exercise price | |
Outstanding at 1 February 2024 | 7,628,948 | £0.01 | 3,996,743 | £0.56 |
Granted during the year | 2,480,692 | £0.01 | 1,493,898 | £0.75 |
Exercised during the year | (1,469,447) | £0.01 | (958,908) | £0.50 |
Forfeited during the year | (791,808) | £0.01 | (613,838) | £0.61 |
Outstanding at 31 January 2025 | 7,848,385 | £0.01 | 3,917,895 | £0.58 |
Granted during the year | 2,205,624 | £0.01 | 1,699,864 | £0.77 |
Exercised during the year | (2,288,138) | £0.01 | (1,331,798) | £0.49 |
Forfeited during the year | (406,667) | £0.01 | (858,140) | £0.69 |
Outstanding at 31 January 2026 | 7,359,204 | £0.01 | 3,427,821 | £0.75 |
2026 | 2025 | ||||
RSA/LTIP (1) | SAYE | RSA/LTIP (1) | RSA/LTIP (2) | SAYE | |
Granted during the year | 2,205,624 | 1,699,864 | 2,431,769 | 48,923 | 1,493,898 |
Fair value at grant date | £0.97 | £0.27 | £0.93 | £0.99 | £0.46 |
Share price at grant date * | £0.97 | £0.94 | £0.93 | £0.99 | £1.12 |
Exercise price * | £0.01 | £0.77 | £0.01 | £0.01 | £0.75 |
Expected volatility | 40% | 41% | 48% | 43% | 47% |
Expected term (years) | 3 | 3 | 3 | 1.25 | 3 |
Expected dividend yield | N/A ** | 5.1% | N/A ** | N/A ** | 4% |
Risk free interest rate | 3.87% | 3.75% | 4.38% | 4.24% | 4.30% |
| 2026 | 2025 | |
| All amounts exclude national insurance costs | £m | £m |
RSA or LTIP | 2.0 | 2.0 |
SAYE | 0.3 | 0.3 |
Total share-based payment expense | 2.3 | 2.3 |
| As at | |
| 14 August 2025 | |
| Fair value of identifiable net assets | £m |
Non-current assets | 9.0 |
Property, plant & equipment | 1.2 |
Intangible assets | 7.2 |
Right-of-use assets | 0.6 |
Current assets | 2.4 |
Inventories | 1.1 |
Trade & other receivables | 1.3 |
Cash at bank and in hand | – |
Total assets | 11.4 |
Current liabilities | (7.9) |
Trade & other payables | (4.0) |
Deferred income | (0.1) |
Deferred tax | (0.7) |
Lease liabilities | (0.6) |
Provisions | (2.5) |
Total liabilities | (2.7) |
Net assets | 3.5 |
Add: acquired intangible assets (note 10) | 19.7 |
Less: deferred tax on acquired intangible assets | (4.9) |
Add: Goodwill (note 10) | 7.4 |
Total consideration paid | 25.7 |
Cash at bank and in hand acquired | – |
Net cash outflow on acquisition | 25.7 |