| Year ended | Year ended a | |||
| 2025 | 2024 | |||
| Notes | £m | £m | ||
Revenue | 3 | |||
Trading profit | | |||
Share of joint venture profit | 15 | |||
Operating profit 1 | 5 | |||
Finance income | 7 | |||
Finance costs | 8 | ( | ( | |
Corporate undertakings | 9 | ( | ( | |
Profit before tax 2 | | |||
Tax charge | 10 | ( | ( | |
Profit for the period from continuing operations | | |||
Loss from discontinued operations, net of tax | 35 | ( | ( | |
(Loss)/profit for the period | ( | |||
| Attributable to: | ||||
Equity holders of the parent from continuing operations | | |||
Equity holders of the parent from discontinued operations | ( | ( | ||
| (Loss)/earnings per share | ||||
| From continuing and discontinued operations | ||||
Basic 3 | 12 | ( | ||
Diluted 4 | 12 | ( | ||
| From continuing operations | ||||
Basic | 12 | |||
Diluted | 12 | |||
a | Comparative information has been re-presented to show continuing operations, see note 35. | |||
1 | Adjusted operating profit – continuing operations | 9 | ||
2 | Adjusted profit before tax – continuing operations | 9 | ||
3 | Adjusted earnings per share – continuing operations | 12 | ||
4 | Adjusted and diluted earnings per share – continuing operations | 12 |
| Year ended | Year ended | ||
| 2025 | 2024 | ||
| Notes | £m | £m | |
(Loss)/profit for the period | ( | ||
| Other comprehensive income: | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Gains/(losses) on foreign exchange contracts – cash flow hedges during the period | | ( | |
Reclassification adjustments for losses included in profit and loss | ( | ( | |
Gains/(losses) on foreign exchange contracts – cash flow hedges | 27 | ( | |
Net hedging losses and translation gains recycled to Income Statement on disposal | 27 | ( | |
Exchange differences on translation of overseas operations | 27 | ( | |
Net losses on foreign exchange contracts/debt – net investment hedges | 27 | ( | |
Tax relating to items that may be reclassified | 10 | ( | |
( | |||
| Items that will not be reclassified subsequently to profit or loss: | |||
Actuarial losses on defined benefit pension schemes | 33 | ( | ( |
Tax relating to items that will not be reclassified | 10 | ||
( | ( | ||
Other comprehensive expense for the period, net of tax | ( | ( | |
Total comprehensive (expense)/income for the period | ( | ||
| Attributable to: | |||
Equity holders of the parent | ( |
| Year ended | Year ended | ||
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Non-current assets | |||
Goodwill | 13 | ||
Other intangible assets | 14 | ||
Investment in joint venture | 15 | ||
Property, plant and equipment | 16 | ||
Deferred tax assets | 21 | ||
Retirement benefits | 33 | ||
Trade and other receivables | 18 | ||
Total non-current assets | | ||
| Current assets | |||
Inventories | 17 | ||
Current tax receivables | 21 | ||
Trade and other receivables | 18 | ||
Deferred and contingent consideration receivable | 35 | ||
Cash and bank balances | 31c | ||
Total current assets | | ||
Total assets | | ||
| Current liabilities | |||
Trade and other payables | 23 | ||
Current tax liabilities | 21 | ||
Lease liabilities | 22, 31c | ||
Bank overdrafts and loans | 19 | ||
Provisions | 24 | ||
Contingent consideration payable | 30 | ||
Total current liabilities | | ||
| Non-current liabilities | |||
Bank and other loans | 19 | ||
Retirement benefits | 33 | ||
Deferred tax liabilities | 21 | ||
Lease liabilities | 22, 31c | ||
Provisions | 24 | ||
Contingent consideration payable | 30 | ||
Others | 23 | ||
Total non-current liabilities | | ||
Total liabilities | | ||
Net assets | | ||
| Equity | |||
Issued share capital | 25 | ||
Share premium account | 25 | ||
Equity reserve | 26 | ||
Hedging and translation reserve | 27 | ( | |
Retained earnings | 28 | ||
Own shares | 29 | ( | ( |
Equity attributable to equity holders of the parent | | ||
Total equity | |
| All equity is attributable to equity holders of the parent | |||||||||
| Issue d | Share | ||||||||
| share | premium | Equity | Hedging | Translation | Retain ed | Ow n | Tot al | ||
| capital | account | reserve | reserve | reserve | earnings | shares | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2024 | | ( | ( | ||||||
Profit for the year 2024 | |||||||||
| Gain on foreign exchange contracts – | |||||||||
cashflow hedges | 27 | ( | ( | ||||||
| Exchange differences on translation | |||||||||
ofoverseas operations | 27 | ||||||||
| Actuarial losses on defined benefit | |||||||||
pensionschemes | 33 | ( | ( | ||||||
Tax relating to components of othercomprehensive income | 10 | ||||||||
| Total comprehensive income/(expense) | |||||||||
fortheperiod | | ( | |||||||
Share-based payment charge | 32 | ||||||||
Tax relating to share-based payments | 10 | ( | ( | ||||||
| Purchase of shares held by employee benefit | |||||||||
trust netofrepayments | 29 | ( | ( | ||||||
Use of shares held by employee benefit trust | 29 | ( | |||||||
Transfer to retained earnings | 28 | ( | |||||||
Dividends paid | 11 | ( | ( | ||||||
Balance at 31 December 2024 | | ( | ( | ||||||
Loss for the year 2025 | | ( | ( | ||||||
| Gain on foreign exchange contracts – | |||||||||
cashflow hedges | 27 | ||||||||
| Net hedging losses and translation gains | |||||||||
recycled to Income Statement on disposal | 27 | ( | ( | ||||||
| Net losses on foreign exchange contracts/ | |||||||||
debt – net investment hedges | 27 | ( | ( | ||||||
| Exchange differences on translation | |||||||||
ofoverseas operations | 27 | ( | ( | ||||||
| Actuarial losses on defined benefit | |||||||||
pensionschemes | 33 | ( | ( | ||||||
Tax relating to components of other comprehensive income | 10 | ( | |||||||
| Total comprehensive income/(expense) | |||||||||
fortheperiod | | ( | ( | ( | |||||
Share-based payment charge | 32 | ||||||||
Tax relating to share-based payments | 10 | ||||||||
| Purchase of shares held by employee benefit | |||||||||
trust netofrepayments | 29 | ( | ( | ||||||
Use of shares held by employee benefit trust | 29 | ( | |||||||
Transfer to retained earnings | 28 | ( | |||||||
Dividends paid | 11 | ( | ( | ||||||
Balance at | | ( | ( | ( |
| Year ended | Year ended a | ||
| 2025 | 2024 | ||
| Notes | £m | £m | |
Net cash from operating activities | 31a | ||
| Investing activities | |||
Interest received | |||
Proceeds on disposal of property, plant and equipment | |||
Purchases of property, plant and equipment | 16 | ( | ( |
Purchases of intangible assets | 14 | ( | ( |
Dividend from joint venture | 15 | ||
Acquisition of Spencer | 30 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Dividends paid | 11 | ( | ( |
New loans | |||
Repayment of borrowings | ( | ( | |
Purchase of shares held by employee benefit trust | ( | ( | |
Repayments from employee benefit trust | | ||
Repayment of lease liabilities | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents from continuing operations | ( | ||
Cash lost on disposal | ( | ||
Net increase/(decrease) in cash and cash equivalents from discontinued operations | 35 | ( | |
Cash and cash equivalents at beginning of period – continuing operations | | ||
Cash and cash equivalents at beginning of period – discontinued operations | ( | ( | |
Effect of foreign exchange rate changes | | ( | |
Cash and cash equivalents at end of period | 31c |
| Average | Average | Year-end | Year- end | |
| rates | rates | rates | rates | |
| 2025 | 2024 | 2025 | 2024 | |
US Dollar | 1.31 | 1.28 | 1.34 | 1.25 |
Freehold land | Nil |
Freehold buildings | 2% |
| Right-of-use land and | on the same basis as owned assets or, |
| buildings | where shorter, over the lease term |
| Leasehold building | on the same basis as owned assets or, |
| improvements | where shorter, over the lease term |
Plant and equipment | 5%–33% |
| Right-of-use plant | on the same basis as owned assets or, |
| and equipment | where shorter, over the lease term |
| Year ended | Year ended a | |
| 2025 | 2024 | |
| £m | £m | |
Civil Aerospace | 234.3 | 217.8 |
Defence | 120.9 | 110.2 |
Other | 71.1 | 63.1 |
Aerospace | 426.3 | 391.1 |
Land Vehicle | 188.3 | 187.6 |
Power & Energy | 125.1 | 130.1 |
Flexonics | 313.4 | 317.7 |
Eliminations | (1.5) | (1.4) |
Total revenue from continuing operations | 738.2 | 707.4 |
Total revenue from discontinued operations | 312.5 | 272.4 |
| Eliminations/ | Eliminations/ | ||||||||
| central | central | ||||||||
| Aerospace | Flexonics | costs | Total | Aerospace | Flexonics | costs | Total | ||
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | Year ended 1 | ||
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | £m | |
External revenue | 425.3 | 312.9 | 738.2 | 390.0 | 317.4 | – | 707.4 | ||
Inter-segment revenue | 1.0 | 0.5 | (1.5) | – | 1. 1 | 0.3 | (1.4) | – | |
Total revenue continuing operations | 426.3 | 313.4 | (1.5) | 738.2 | 391.1 | 317.7 | (1.4) | 707.4 | |
Continuing adjusted trading profit | 48.5 | 35.0 | (22.9) | 60.6 | 36.9 | 35.1 | (20.3) | 51.7 | |
Share of joint venture profit | – | 3.0 | – | 3.0 | – | 1. 3 | – | 1. 3 | |
Continuing adjusted operating profit | 48.5 | 38.0 | (22.9) | 63.6 | 36.9 | 36.4 | (20.3) | 53.0 | |
Amortisation of intangible assets from acquisitions | 9 | (1.6) | – | – | (1.6) | (1.6) | – | – | (1.6) |
Site relocation costs | 9 | (1.5) | (0.9) | – | (2.4) | (3.0) | (0.5) | – | (3.5) |
US class action lawsuit | 9 | – | – | – | – | (1.1) | – | – | (1.1) |
Pensions benefit clarifications | 9 | – | – | (7.3) | (7.3) | – | – | – | – |
Restructuring costs | 9 | (0.3) | (4.7) | – | (5.0) | – | – | – | – |
Operating profit | 45.1 | 32.4 | (30.2) | 47.3 | 31.2 | 35.9 | (20.3) | 46.8 | |
Finance income | 8.6 | 11. 0 | |||||||
Finance costs | (21.5) | (19.6) | |||||||
Corporate undertakings | 9 | (0.3) | (0.8) | ||||||
Profit before tax | 34.1 | 37.4 | |||||||
Tax | (6.8) | (4.2) | |||||||
Profit after tax from continuing operations | 27.3 | 33.2 | |||||||
| Loss for the period from discontinued | |||||||||
operations | 35 | (31.5) | (7.3) | ||||||
| (Loss)/profit after tax and discontinued | |||||||||
operations | (4.2) | 25.9 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| Assets | £m | £m |
Aerospace | 402.1 | 679.6 |
Flexonics | 217.7 | 213.0 |
Segment assets for reportable segments | 619.8 | 892.6 |
| Unallocated | ||
Central | 4.0 | 3.7 |
Cash | 82.0 | 45.5 |
Deferred and current tax | 30.8 | 30.3 |
Retirement benefits | 23.3 | 43.5 |
Deferred and contingent consideration receivable – see Note 35 | 21.1 | – |
Others | 0.5 | 0.2 |
Total assets per Consolidated Balance Sheet | 781.5 | 1,015.8 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
| Liabilities | ||
Aerospace | 108.5 | 202.8 |
Flexonics | 78.5 | 77.7 |
Segment liabilities for reportable segments | 187.0 | 280.5 |
| Unallocated | ||
Central | 31.8 | 1 7. 3 |
Debt | 155.3 | 198.9 |
Deferred and current tax | 9.8 | 16.2 |
Retirement benefits | 6.3 | 6.8 |
Contingent consideration payable | 3.5 | 16.5 |
Others | 7.5 | 9.7 |
Total liabilities per Consolidated Balance Sheet | 401.2 | 545.9 |
| Additions to | Additions to | Depreciation | Depreciation | |
| non-current | non-current | and | and | |
| assets | assets | amortisation | amortisation | |
| Year ended | Year ended | Year ended | Year ended | |
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Aerospace | 16.3 | 25.3 | 15.7 | 37.1 |
Flexonics | 25.2 | 20.9 | 13.9 | 12.9 |
Sub total | 41.5 | 46.2 | 29.6 | 50.0 |
Central | 0.5 | 0.7 | 0.7 | 0.6 |
Total | 42.0 | 46.9 | 30.3 | 50.6 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Aerospace – Fluid Systems | 425.3 | 390.0 |
Aerospace total | 425.3 | 390.0 |
Land vehicle | 188.3 | 187.6 |
Power & Energy | 124.6 | 129.8 |
Flexonics total | 312.9 | 317.4 |
Group total | 738.2 | 707.4 |
| Segment | Segment | |||
| Sales | Sales 1 | non-current | non-current | |
| revenue | revenue | assets | assets | |
| Year ended | Year ended | Year ended | Year ended | |
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
USA | 365.5 | 359.1 | 197.0 | 274.1 |
UK | 75.4 | 77.6 | 129.0 | 155.8 |
Rest of the World | 297.3 | 270.7 | 68.5 | 136.9 |
Sub total | 738.2 | 707.4 | 394.5 | 566.8 |
Unallocated amounts | – | – | 28.1 | 27.5 |
Total | 738.2 | 707.4 | 422.6 | 594.3 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Revenue | 738.2 | 707.4 |
Cost of sales | (569.2) | (551.7) |
Gross profit | 169.0 | 155.7 |
Distribution costs | (5.4) | (5.6) |
Administrative expenses | (119.5) | (104.6) |
Profit on sale of fixed assets | 0.2 | – |
Share of joint venture profit | 3.0 | 1. 3 |
Operating profit | 47.3 | 46.8 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Net foreign exchange losses | 0.2 | 0.1 |
Research and design costs | 15.7 | 15.4 |
Depreciation of property, plant and equipment | 27.5 | 26.3 |
Amortisation of intangible assets included in administration expenses | 2.8 | 2.6 |
Cost of inventories recognised as expense | 569.2 | 551.7 |
Provision for loss allowance against receivables | 0.6 | 1. 9 |
Site relocation costs | 2.4 | 3.5 |
Restructuring: provision charge for impairment of inventory | 1.3 | – |
Restructuring: provision charge for impairment of property, plant and equipment | 0.4 | – |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Fees payable to the Company’s Auditor and their associates for the audit of the Company’s annual accounts | 0.6 | 0.6 |
Fees payable to the Company’s Auditor and their associates for the audit of the Company’s subsidiaries | 1.8 | 1. 8 |
Total audit fees | 2.4 | 2.4 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| Number | Number | |
Production | 6,049 | 5,885 |
Distribution | 93 | 94 |
Sales | 300 | 278 |
Administration | 543 | 561 |
Total | 6,818 |
| Year ended | Year ended | ||
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Their aggregate remuneration comprised: | |||
Wages and salaries | 274.6 | 272.3 | |
Social security costs | 38.1 | 34.7 | |
Termination benefits | 9 | 2.9 | – |
Other pension costs – defined contribution | 33b | 13.2 | 11. 5 |
Pensions benefit clarification | 33(iii) | 7.3 | – |
Other pension costs – defined benefit | 33(iii) | 0.8 | 0.7 |
Share-based payments | 32 | 5.1 | 4.5 |
Aggregate remuneration | 342.0 | 323.7 |
| Year ended | Year ended | ||
| 2025 | 2024 | ||
| Notes | £m | £m | |
Interest on bank deposits and other finance income | 6.5 | 6.8 | |
Net finance income on retirement benefits | 33(iii) | 2.1 | 2.0 |
Change in fair value on acquisition consideration | 9,30 | – | 2.2 |
Total income | 8.6 | 11. 0 |
| Year ended | Year ended | ||
| 2025 | 2024 | ||
| Notes | £m | £m | |
Interest on bank overdrafts and loans | 11.4 | 11.5 | |
Interest on other loans and other finance costs | 7.4 | 6.3 | |
Interest on lease liabilities | 2.2 | 1. 8 | |
Change in fair value on acquisition consideration | 9,30 | 0.5 | – |
Total finance costs | 21.5 | 19.6 |
Year ended 2025 | Year ended 2024 | ||||
Notes | £m | £m | £m | £m | |
Operating profit from continuing operations | 47.3 | 46.8 | |||
Operating profit/(loss) from discontinued operations | 6.2 | (6.5) | |||
Operating profit | 53.5 | 40.3 | |||
Amortisation of intangible assets from acquisitions | 1.6 | 1. 6 | |||
Site relocation costs | 2.4 | 3.5 | |||
US class action lawsuit | – | 1. 1 | |||
Restructuring costs | 5.0 | – | |||
Pensions benefit clarifications | 7.3 | – | |||
Adjusted operating profit | 69.8 | 46.5 | |||
| Note: all adjusting items above are related to continuing operations only. | |||||
Profit before tax from continuing operations | 34.1 | 37.4 | |||
Loss before tax from discontinued operations | (39.0) | (9.6) | |||
(Loss)/profit before tax from continuing and discontinued operations | (4.9) | 27.8 | |||
Adjustments to (loss)/profit before tax as above Corporate undertakings | 35 | 42.5 | 16.3 | 1. 2 | 6.2 |
| Corporate undertakings – change in fair value on acquisition | |||||
contingent consideration payable | 0.5 | (2.2) | |||
Total Corporate undertakings | 43.0 | (1.0) | |||
Adjusted profit before tax | 54.4 | 33.0 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
| Current tax: | ||
Current year | 7.2 | 8.4 |
Adjustments in respect of prior periods- other | (0.4) | (2.6) |
6.8 | 5.8 | |
| Deferred tax (Note 21): | ||
Current year | (7.2) | (5.0) |
Adjustments in respect of prior periods | (0.3) | 1. 1 |
(7.5) | (3.9) | |
Total tax charge/(credit) | (0.7) | 1. 9 |
| Attributable to: | ||
Continuing operations | 6.8 | 4.2 |
Discontinued operations | (7.5) | (2.3) |
| Year ended | Year ended | Year ended | Year ended | ||
| 2025 | 2025 | 2024 | 2024 | ||
| £m | % | £m | % | ||
Profit before tax | (4.9) | 27.8 | |||
Expected tax charge at the UK standard corporation tax rate 25% | (1.2) | 7. 0 | |||
Effect of different statutory rates in overseas jurisdictions | a | (1.2) | (1.3) | ||
Tax incentives and credits | b | (1.6) | (1.3) | ||
Tax losses not recognised | c | 0.8 | (2.2) | ||
Impact of share options | d | 0.1 | (0.6) | ||
Loss on Aerostructures sale on which no tax relief available | e | 2.0 | – | ||
Non-deductible expenses and other permanent differences | f | 0.8 | 1. 5 | ||
Withholding taxes | g | 0.3 | 0.2 | ||
Adjustments in respect of prior periods – other current tax items | h | (0.4) | (2.6) | ||
Adjustments in respect of prior periods – deferred tax items | i | (0.3) | 1. 1 | ||
Pillar 2 Top up Tax | j | – | 0.1 | ||
Tax charge/(credit) and effective tax rate for the year | (0.7) | 14.3% | 1. 9 | 6.8% |
| 2025 | 2024 | |
| £m | £m | |
| Deferred tax: | ||
| Items that will not be reclassified subsequently to profit and loss: | ||
Tax on actuarial items | 3.5 | 1. 1 |
| Items that may be reclassified subsequently to profit or loss: | ||
Tax on foreign exchange contracts – cash flow hedges | (1.7) | 0.8 |
Total tax credit/(charge) recognised directly in other comprehensive income | 1.8 | 1. 9 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
| Deferred tax: | ||
Excess tax deductions related to share-based payments in exercised options | 0.4 | (0.8) |
Total tax (charge)/credit recognised directly in equity | 0.4 | (0.8) |
Deferred tax (Note 21) | 2.2 | 1. 1 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
| Amounts recognised as distributions to equity holders in the period: | ||
Final dividend for the year ended 31 December 2024 of 1.65p per share (2023 – 1.70p) | 6.8 | 7. 0 |
Interim dividend for the year ended 31 December 2025 of 0.85p per share (2024 – 0.75p) | 3.5 | 3.1 |
10.3 | 10.1 | |
Proposed final dividend for the year ended 31 December 2025 of | 8.9 | 6.8 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| Number of shares | Million | Million |
Weighted average number of ordinary shares for the purposes of basic earnings per share | 413.4 | 414.3 |
| Effect of dilutive potential ordinary shares: | ||
Share options | 12.4 | 9.2 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share | 425.8 | 423.5 |
Year ended 2025 | Year ended 2024 | |||||
| Earnings | EPS | Earnings | EPS | |||
| Notes | £m | pence | £m | pence | ||
| (Loss)/earnings and earnings per share | ||||||
| (Loss)/profit for the period from continuing and discontinued | ||||||
operations | (4.2) | (1.02) | 25.9 | 6.25 | ||
| Adjust: | ||||||
| Amortisation of intangible assets from acquisitions net of tax credit | ||||||
of £0.4m (2024 – £0.4m credit) | 1.2 | 0.29 | 1. 2 | 0.29 | ||
| Site relocation costs net of tax credit of £0.7m | ||||||
(2024 – £1.0m credit) | 9 | 1.7 | 0.41 | 2.5 | 0.60 | |
US class action lawsuit net of tax £nil (2024 – £0.3m credit) | 9 | – | – | 0.8 | 0.20 | |
| Corporate undertakings net of tax credit of £8.9m | ||||||
(2024 – £0.3m charge) | 9 | 34.1 | 8.25 | (0.7) | (0.17) | |
Pension benefit clarifications net of tax credit of £1.8m (2024 – £nil) | 9 | 5.5 | 1.33 | – | – | |
Restructuring costs net of tax credit of £1.3m (2024 – £nil) | 9 | 3.7 | 0.90 | – | – | |
| Adjusted earnings after tax – continuing and discontinued | ||||||
operations | 42.0 | 10.16 | 29.7 | 7. 1 7 | ||
Adjusted earnings after tax – continuing operations | 39.9 | 9.65 | 36.7 | 8.86 | ||
Adjusted earnings after tax – discontinued operations | 2.1 | 0.51 | (7.0) | (1.69) | ||
| Earnings per share | ||||||
– | basic from continuing operations | 6.60p | 8.01p | |||
– | diluted from continuing operations | 6.41p | 7.84p | |||
– | basic from continuing and discontinued operations | (1.02)p | 6.25p | |||
– | diluted from continuing and discontinued operations | (0.99)p | 6.12p | |||
– | adjusted from continuing operations | 9.65p | 8.86p | |||
– | adjusted and diluted from continuing operations | 9.37p | 8.67p |
| Year ended | Year ended | ||
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Cost | |||
At 1 January | 355.5 | 355.5 | |
Transfer to held for sale prior to disposal | 35 | (27.2) | – |
Exchange differences | (8.0) | – | |
At 31 December | 320.3 | 355.5 | |
| Accumulated impairment losses | |||
At 1 January | 160.1 | 159.7 | |
Exchange differences | (0.7) | 0.4 | |
At 31 December | 159.4 | 160.1 | |
Carrying amount at 31 December | 160.9 | 195.4 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Aerospace | 108.6 | 140.6 |
Flexonics | 52.3 | 54.8 |
Total | 160.9 | 195.4 |
| Computer software | ||||||
| Intangible assets from acquisitions | and others | |||||
| Customer | ||||||
| Qualified parts list | relationships | Fully amortised | Total | Total | ||
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
| 2025 | 2025 | 2025 | 2025 | 2025 | 2025 | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 January | 23.2 | 6.3 | 122.4 | 151.9 | 28.2 | 180.1 |
Additions – continuing operations | – | – | – | – | 0.6 | 0.6 |
Additions – discontinued operations | – | – | – | – | 0.6 | 0.6 |
Disposals – continuing operations | – | – | – | – | (0.2) | (0.2) |
Disposals – discontinued operations | – | – | – | – | (10.1) | (10.1) |
Reclassification | – | – | – | – | – | – |
Exchange differences | (0.3) | (1.2) | – | (1.5) | (0.7) | (2.2) |
At 31 December | 22.9 | 5.1 | 122.4 | 150.4 | 18.4 | 168.8 |
| Amortisation | ||||||
At 1 January | 2.7 | 0.8 | 122.4 | 125.9 | 22.1 | 148.0 |
Charge for the year – continuing operations | 1.2 | 0.4 | – | 1.6 | 1.2 | 2.8 |
Charge for the year – discontinued operations | – | – | – | – | 0.8 | 0.8 |
Disposals – continuing operations | – | – | – | – | (0.2) | (0.2) |
Disposals – discontinued operations | – | – | – | – | (8.9) | (8.9) |
Reclassification | – | – | – | – | – | – |
Exchange differences | 0.1 | 0.1 | – | 0.2 | (0.6) | (0.4) |
At 31 December | 4.0 | 1.3 | 122.4 | 127.7 | 14.4 | 142.1 |
Carrying amount at 31 December | 18.9 | 3.8 | – | 22.7 | 4.0 | 26.7 |
| Computer software | ||||||
| Intangible assets from acquisitions | and others | |||||
| Customer | ||||||
| Qualified parts list | relationships | Fully amortised | Total | Total | ||
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
| 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 January | 22.8 | 6.2 | 122.4 | 151.4 | 26.4 | 177.8 |
Additions – continuing operations | – | – | – | – | 1. 1 | 1. 1 |
Additions – discontinued operations | – | – | – | – | 0.6 | 0.6 |
Disposals – continuing operations | – | – | – | – | (0.1) | (0.1) |
Disposals – discontinued operations | – | – | – | – | (0.1) | (0.1) |
Reclassification | – | – | – | – | – | – |
Exchange differences | 0.4 | 0.1 | – | 0.5 | 0.3 | 0.8 |
At 31 December | 23.2 | 6.3 | 122.4 | 151.9 | 28.2 | 180.1 |
| Amortisation | ||||||
At 1 January | 1. 4 | 0.4 | 122.4 | 124.2 | 20.5 | 144.7 |
Charge for the year – continuing operations | 1. 2 | 0.4 | – | 1. 6 | 1. 0 | 2.6 |
Charge for the year – discontinued operations | – | – | – | – | 0.7 | 0.7 |
Disposals – continuing operations | – | – | – | – | (0.1) | (0.1) |
Disposals – discontinued operations | – | – | – | – | (0.1) | (0.1) |
Reclassification | – | – | – | – | – | – |
Exchange differences | 0.1 | – | – | 0.1 | 0.1 | 0.2 |
At 31 December | 2.7 | 0.8 | 122.4 | 125.9 | 22.1 | 148.0 |
Carrying amount at 31 December | 20.5 | 5.5 | – | 26.0 | 6.1 | 32.1 |
| 2025 | 2004 | |
| £m | £m | |
Revenue | 17.6 | 10.9 |
Depreciation and amortisation | (0.4) | (0.4) |
Other expenses | (9.9) | (7.6) |
Profit before tax | 7.3 | 2.9 |
Income tax expense | (1.1) | (0.3) |
Profit for the period | 6.2 | 2.6 |
| There was no interest income or expense during current or prior period. There was no other comprehensive income during current and prior period. | ||
Non-current assets | 1.9 | 2.0 |
Current assets | 4.4 | 3.8 |
Cash and cash equivalents | 7.9 | 3.5 |
Total assets | 14.2 | 9.3 |
Current liabilities | (3.6) | (2.6) |
Total liabilities | (3.6) | (2.6) |
Net assets | 10.6 | 6.7 |
| There were no non-current liabilities. | ||
Group's share of profit | 3.0 | 1. 3 |
Group's share of net assets | 5.2 | 3.3 |
| Freehold | Leasehold | Plant | Right-of-use | Right-of-use | Freehold | |||||||
| land and | building | and | Land and | Plant and | land and | Leasehold | Plant | Right-of-use | Right-of-use | |||
| buildings | improvements | equipment | Buildings | equipment | Total | buildings | building | and | Land and | Plant and | Total | |
| Year | Year | Year | Year | Year | Year | Year | improvements | equipment | Buildings | equipment | Year | |
| ended | ended | ended | ended | ended | ended | ended | Year ended | Year ended | Year ended | Year ended | ended | |
| 2025 | 2025 | 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Cost or valuation | ||||||||||||
At 1 January | 111.6 | 9.7 | 598.3 | 111.8 | 9.5 | 840.9 | 110.7 | 8.2 | 563.9 | 98.3 | 8.7 | 789.8 |
Additions – continuing operations | 0.8 | 2.1 | 29.1 | 7.9 | 1.5 | 41.4 | 0.8 | 0.9 | 26.8 | 1. 6 | 1. 9 | 32.0 |
| Additions – discontinued | ||||||||||||
operations | 0.3 | 0.1 | 14.0 | – | 0.3 | 14.7 | 0.6 | 0.2 | 12.2 | – | 0.2 | 13.2 |
Lease Modifications | – | – | – | 6.4 | (0.2) | 6.2 | – | – | – | 9.2 | – | 9.2 |
Exchange differences | (1.2) | (0.2) | (18.2) | (2.2 | (0.3) | (22.1) | (0.1) | 0.1 | 4.6 | 1. 8 | – | 6.4 |
Disposals – continuing operations | – | (0.1) | (7.3) | (0.4) | (1.1) | (8.9) | (0.1) | – | (5.3) | (0.4) | (5.8) | |
| Disposals – | ||||||||||||
Aerostructures on 31 December 2025 | (37.8) | (7.1) | (280.3) | (56.3) | (1.9) | (383.4) | – | – | (3.9) | – | – | (3.9) |
Reclassification | – | – | – | – | – | – | (0.3) | 0.3 | – | 0.9 | (0.9) | – |
Restructuring disposal | – | – | (0.4) | – | – | (0.4) | – | – | – | – | – | – |
At 31 December | 73.7 | 4.5 | 335.2 | 67.2 | 7.8 | 488.4 | 111. 6 | 9.7 | 598.3 | 111.8 | 9.5 | 840.9 |
| Accumulated depreciation | ||||||||||||
| and impairment | ||||||||||||
At 1 January | 43.1 | 5.8 | 444.1 | 51.6 | 4.2 | 548.8 | 41.4 | 5.3 | 415.8 | 39.3 | 3.3 | 505.1 |
| Charge for the year – | ||||||||||||
continuing operations | 1.3 | 0.2 | 19.0 | 5.5 | 1.5 | 27.5 | 1. 2 | 0.2 | 18.3 | 5.0 | 1. 6 | 26.3 |
| Charge for the year – | ||||||||||||
discontinued operations | 0.8 | 0.2 | 8.2 | 4.2 | 0.4 | 13.8 | 0.7 | 0.2 | 15.7 | 4.2 | 0.2 | 21.0 |
Lease Modifications | – | – | – | – | – | – | – | – | – | 0.1 | – | 0.1 |
Exchange differences | (0.6) | 0.1 | (14.8) | (1.0) | (0.2) | (16.5) | (0.1) | 0.1 | 3.4 | 0.6 | – | 4.0 |
| Eliminated on disposals | ||||||||||||
– continuing operations | – | (0.1) | (7.2) | (0.4) | (1.1) | (8.8) | (0.1) | – | (5.2) | – | (0.4) | (5.7) |
| Eliminated on disposals | ||||||||||||
– Aerostructures on 31 December 2025 | (14.5) | (4.6) | (205.1) | (27.2) | (1.0) | (252.4) | – | `– | (3.9) | – | – | (3.9) |
Reclassification | – | – | – | – | – | – | – | – | 0.5 | (0.5) | – | |
| Impairment/restructuring | ||||||||||||
disposal | – | – | (0.4) | – | – | (0.4) | – | – | – | 1. 9 | – | 1. 9 |
At 31 December | 30.1 | 1.6 | 243.8 | 32.7 | 3.8 | 312.0 | 43.1 | 5.8 | 444.1 | 51.6 | 4.2 | 548.8 |
| Carrying amount | ||||||||||||
at 31 December | 43.6 | 2.9 | 91.4 | 34.5 | 4.0 | 176.4 | 68.5 | 3.9 | 154.2 | 60.2 | 5.3 | 292.1 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Raw materials | 65.4 | 98.4 |
Work-in-progress | 53.9 | 97.1 |
Finished goods | 25.6 | 40.5 |
Total | 144.9 | 236.0 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
| Non-current assets | ||
Foreign exchange contracts | 1.5 | 0.2 |
Other receivables | 0.5 | 0.2 |
2.0 | 0.4 | |
| Current assets | ||
Trade receivables | 91.4 | 119.2 |
Value added tax | 3.2 | 4.0 |
Foreign exchange contracts | 1.6 | 1. 0 |
Prepayments | 12.0 | 13.0 |
108.2 | 137.2 | |
Total trade and other receivables | 110.2 | 137.6 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
| Movements in loss allowance: | ||
At 1 January | 3.5 | 2.3 |
Provision for impairment | 0.6 | 2.0 |
Amounts written off as uncollectible | (0.3) | (0.4) |
Amounts recovered | (0.3) | (0.4) |
Exchange differences | (0.2) | – |
Amounts related to the disposal of Aerostructures (Note 35) | (0.5) | – |
At 31 December | 2.8 | 3.5 |
| Ageing analysis of past due: | ||
Up to 30 days past due | 8.8 | 12.2 |
31 to 60 days past due | 2.4 | 2.1 |
61 to 90 days past due | 1.7 | 1. 3 |
91 to 180 days past due | 3.1 | 4.1 |
Total past due, net of loss allowance | 16.0 | 19.7 |
Not past due | 78.2 | 103.0 |
Total current trade receivables | 94.2 | 122.7 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Bank loans | 41.6 | 37.0 |
Other loans | 113.7 | 161.9 |
155.3 | 198.9 | |
| The borrowings are repayable as follows: | ||
On demand or within one year | 30.0 | 75.0 |
In the second year | 35.8 | 9.5 |
In the third to fifth years inclusive | 89.5 | 74.5 |
After five years | – | 39.9 |
155.3 | 198.9 | |
Less: amount due for settlement within 12 months (shown under current liabilities) | (30.0) | (75.0) |
Amount due for settlement after 12 months | 125.3 | 123.9 |
| Pound | US | ||||
| Sterling | Euros | Dollars | Others | Total | |
| £m | £m | £m | £m | £m | |
Bank loans | 29.4 | 12.2 | – | – | 41.6 |
Other loans | – | 24.3 | 89.4 | – | 113.7 |
29.4 | 36.5 | 89.4 | – | 155.3 |
| Pound | US | ||||
| Sterling | Euros | Dollars | Others | Total | |
| £m | £m | £m | £m | £m | |
Bank loans | 21.1 | – | 15.9 | – | 37.0 |
Other loans | 27.0 | 23.1 | 111.8 | – | 161.9 |
48.1 | 23.1 | 127.7 | – | 198.9 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| % | % | |
Bank loans and overdrafts | 5.63 | 6.81 |
Other loans | 3.51 | 3.61 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Bank loans and overdrafts | 41.6 | 37.0 |
Other loans | 115.5 | 159.1 |
157.1 | 196.1 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
| Carrying value of financial assets: | ||
Cash and cash equivalents | 82.0 | 45.5 |
Trade receivables | 91.4 | 119.2 |
Deferred consideration receivable | 8.2 | – |
Other receivables | 0.5 | 0.2 |
Financial assets at amortised cost | 182.1 | 164.9 |
Contingent Consideration receivable – fair value through profit or loss | 12.9 | – |
Foreign exchange contracts – cash flow hedges | 3.1 | 1. 1 |
Foreign exchange contracts – held for trading | – | 0.1 |
Total financial assets | 198.1 | 166.1 |
| Carrying value of financial liabilities: | ||
Bank overdrafts and loans | 155.3 | 198.9 |
Lease liabilities | 44.0 | 76.2 |
Trade payables | 64.8 | 107.4 |
Other payables | 71.8 | 65.8 |
Financial liabilities at amortised cost | 335.9 | 448.3 |
Contingent Consideration payable – fair value through profit or loss | 3.5 | 16.5 |
Foreign exchange contracts – cash flow hedges | 0.6 | 5.7 |
Foreign exchange contracts – held for trading | – | 0.1 |
Total financial liabilities | 340.0 | 470.6 |
| Undiscounted contractual maturity of financial liabilities at amortised cost: | ||
| Amounts payable: | ||
On demand or within one year | 180.9 | 270.0 |
In the second to fifth years inclusive | 165.3 | 141.2 |
After five years | 20.3 | 90.2 |
366.5 | 501.4 | |
Less: future finance charges | (30.6) | (53.1) |
Financial liabilities at amortised cost | 335.9 | 448.3 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
| Notional amounts: | ||
Foreign exchange contracts – cash flow hedges | 131.5 | 157.1 |
Foreign exchange contracts – held for trading | 0.5 | 8.0 |
Total | 132.0 | 165.1 |
Less: amounts maturing within 12 months | (96.5) | (115.5) |
Amounts maturing after 12 months | 35.5 | 49.6 |
| Contractual maturity: | ||
| Cash flow hedges balances due within one year: | ||
Outflow | (94.8) | (108.8) |
Inflow | 96.7 | 106.3 |
| Cash flow hedges balances due between one and two years: | ||
Outflow | (17.8) | (21.8) |
Inflow | 18.7 | 20.5 |
| Cash flow hedges balances due between two and five years: | ||
Outflow | (15.9) | (29.7) |
Inflow | 16.9 | 29.3 |
| Held for trading balances due within one year: | ||
Outflow | (0.5) | (8.0) |
Inflow | 0.5 | 8.0 |
| Fair values: | ||
Foreign exchange contracts – cash flow hedges | 2.5 | (4.6) |
Foreign exchange contracts – held for trading | – | – |
Total liability | 2.5 | (4.6) |
| Level 1 | Level 2 | Level 3 | Total | |
| 31 December 2025 | £m | £m | £m | £m |
| Assets | ||||
Contingent consideration receivable – fair value through profit or loss | – | – | 12.9 | 12.9 |
Foreign exchange contracts – cash flow hedges | – | 3.1 | – | 3.1 |
Foreign exchange contracts – held for trading | – | – | – | – |
Total assets | – | 3.1 | 12.9 | 16.0 |
| Liabilities | ||||
Contingent Consideration – fair value through profit or loss | – | – | 3.5 | 3.5 |
Foreign exchange contracts – cash flow hedges | – | 0.6 | – | 0.6 |
Foreign exchange contracts – held for trading | – | – | – | – |
Total liabilities | – | 0.6 | 3.5 | 4.1 |
| Level 1 | Level 2 | Level 3 | Total | |
| 31 December 2024 | £m | £m | £m | £m |
| Assets | ||||
Contingent consideration receivable – fair value through profit or loss | – | – | – | – |
Foreign exchange contracts – cash flow hedges | – | 1. 1 | – | 1. 1 |
Foreign exchange contracts – held for trading | – | 0.1 | – | 0.1 |
Total assets | – | 1. 2 | – | 1. 2 |
| Liabilities | ||||
Contingent Consideration payable – fair value through profit or loss | – | – | 16.5 | 16.5 |
Foreign exchange contracts – cash flow hedges | – | 5.7 | – | 5.7 |
Foreign exchange contracts – held for trading | – | 0.1 | – | 0.1 |
Total liabilities | – | 5.8 | 16.5 | 22.3 |
| Accelerated | Unrealised | Goodwill and | Other | |||||
| tax | FX | intangible | Retirement | R&D | Tax | temporary | ||
| depreciation | gains | amortisation | benefits | tax credits | losses | differences | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | (18.7) | 0.3 | (8.0) | (10.1) | 0.8 | 3.4 | 46.0 | 13.7 |
Reclassification | – | – | – | – | 10.0 | – | (10.0) | – |
(Charge)/credit to Consolidated Income Statement | (0.8) | (0.5) | (0.7) | (0.8) | 5.7 | 0.7 | 0.3 | 3.9 |
(Charge)/credit to other comprehensive income | – | 0.8 | – | 1. 1 | – | – | – | 1. 9 |
Credit direct to equity | – | – | – | – | – | – | (0.8) | (0.8) |
Exchange differences | (0.3) | 0.1 | (0.1) | 0.1 | 0.2 | – | 0.6 | 0.6 |
At 1 January 2025 | (19.8) | 0.7 | (8.8) | (9.7) | 16.7 | 4.1 | 36.1 | 19.3 |
(Charge)/credit to Consolidated Income Statement | 9.4 | 0.2 | – | 1.5 | (7.3) | 7.5 | (3.8) | 7.5 |
Credit to other comprehensive income | – | (1.7) | – | 3.5 | – | – | – | 1.8 |
Charge direct to equity | – | – | – | – | – | – | 0.4 | 0.4 |
Balances disposed | 2.0 | – | (0.1) | (0.1) | – | (1.1) | (2.4) | (1.7) |
Exchange differences | 0.7 | – | 0.7 | – | (1.0) | (0.2) | (1.7) | (1.5) |
Asset / (liability) at 31 December 2025 | (7.7) | (0.8) | (8.2) | (4.8) | 8.4 | 10.3 | 28.6 | 25.8 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Deferred tax assets | 28.1 | 27.5 |
Deferred tax liabilities | (2.3) | (8.2) |
25.8 | 19.3 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
| Amounts payable: | ||
On demand or within one year | 8.6 | 14.2 |
In the second to fifth years inclusive | 25.1 | 39.8 |
After five years | 20.3 | 49.0 |
54.0 | 103.0 | |
Less: future finance charges | (10.0) | (26.8) |
Lease liabilities | 44.0 | 76.2 |
| Year ended | Year ended 1 | |
| 2025 | 2024 | |
| £m | £m | |
Interest on lease liabilities | 2.2 | 1. 8 |
2.2 | 1. 8 |
| Year ended | Year ended 1 | |
| 2025 | 2024 | |
| £m | £m | |
Cash outflow for leases | 8.5 | 7. 9 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
| Current liabilities | ||
Trade payables | 64.8 | 107.4 |
Social security and PAYE | 4.9 | 4.8 |
Value added tax | 0.9 | 2.3 |
Foreign exchange contracts | 0.6 | 3.7 |
Accrued expenses | 81.2 | 78.7 |
Total trade and other payables | 152.4 | 196.9 |
| Legal claims and | ||||
| Warranty | Restructuring | contractual matters | Total | |
| £m | £m | £m | £m | |
At 1 January 2024 | 1 7. 9 | 0.5 | 7. 1 | 25.5 |
Additional provision in the year | 2.8 | – | 1. 7 | 4.5 |
Utilisation of provision | (1.0) | (0.5) | (0.6) | (2.1) |
Release of unused amounts | (0.6) | – | (1.5) | (2.1) |
Exchange differences | 0.1 | – | – | 0.1 |
At | 19.2 | 0.0 | 6.7 | 25.9 |
Additional provision in the year | 3.3 | 2.9 | 0.4 | 6.6 |
Utilisation of provision | (1.0) | (1.5) | (0.1) | (2.6) |
Release of unused amounts | (2.6) | – | (0.1) | (2.7) |
Exchange differences | (0.9) | – | (0.2) | (1.1) |
At 31 December 2025 | 18.1 | 1.4 | 6.7 | 26.1 |
Included in current liabilities | 6.3 | 1.4 | 6.6 | 14.3 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | 7.8 | 7. 9 |
Transfer to retained earnings reserve | (3.1) | (4.6) |
Share based payment charge | 5.1 | 4.5 |
Balance at 31 December | 9.8 | 7. 8 |
| Hedging | Translation | Hedging | Translation | |||
| reserve | reserve | Total | reserve | reserve | Total | |
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Balance at 1 January | (38.2) | 77.4 | 39.2 | (36.1) | 73.4 | 37.3 |
Exchange differences on translation of overseas operations | – | (11.3) | (11.3) | – | 4.0 | 4.0 |
Net gains/(losses) on foreign exchange contracts / debt – net investment hedges | (0.8) | – | (0.8) | – | – | – |
Foreign exchange losses/(gains) recycled to the Income Statement on disposal | 18.1 | (72.7) | (54.6) | – | – | – |
Change in fair value of hedging derivatives | 6.5 | – | 6.5 | (2.9) | – | (2.9) |
Tax on foreign exchange contracts- cash flow hedges | (1.7) | – | (1.7) | 0.8 | – | 0.8 |
Balance at 31 December | (16.1) | (6.6) | (22.7) | (38.2) | 77.4 | 39.2 |
| Derivatives at | Derivatives at | Derivatives at | Derivatives at | |||
| fair value | fair value | fair value | fair value | |||
| through | through | through | through | |||
| Hedging | Income | Hedging | Income | |||
| Reserve | Statement | Total | Reserve | Statement | Total | |
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Balance at 1 January | (4.2) | (0.4) | (4.6) | (1.3) | (0.3) | (1.6) |
Fair value movement recognised in Hedging reserve | 9.8 | – | 9.8 | (2.8) | – | (2.8) |
Fair value movement recognised in Income Statement | – | (2.7) | (2.7) | – | (0.2) | (0.2) |
Movement on operations disposed at 31 December 2025 | (0.5) | 0.5 | ||||
Fair value movement recognised in Hedging reserve and Income Statement | (2.8) | 2.8 | – | (0.1) | 0.1 | – |
Balance at 31 December | 2.3 | 0.2 | 2.5 | (4.2) | (0.4) | (4.6) |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | 376.7 | 368.0 |
Dividends paid | (10.3) | (10.1) |
Profit for the year | (4.2) | 25.9 |
Pension actuarial loss | (14.8) | (4.8) |
Transfer from equity reserve | 3.1 | 4.6 |
Transfer from own share reserve | (4.4) | (7.2) |
Tax on deductible temporary differences | 3.9 | 0.3 |
Balance at 31 December | 350.0 | 376.7 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | (10.5) | (12.8) |
Transfer to retained earnings reserve | 4.4 | 9.3 |
Purchase of new shares | (7.4) | (7.0) |
Balance at 31 December | (13.5) | (10.5) |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | 16.5 | 29.0 |
Cash paid | (13.0) | (10.7) |
Change in fair value on acquisition consideration | 0.5 | (2.2) |
Effect of movements in exchange rates | (0.5) | 0.4 |
Balance at 31 December | 3.5 | 16.5 |
Amounts falling due within one year | – | 13.0 |
Amounts falling due after one year | 3.5 | 3.5 |
Contingent consideration payable at 31 December | 3.5 | 16.5 |
| Year ended | Year ended a | |
| 2025 | 2024 | |
| £m | £m | |
Operating profit from continuing operations | 47.3 | 46.8 |
| Adjustments for: | ||
Depreciation of property, plant and equipment | 27.5 | 26.3 |
Amortisation of intangible assets | 2.8 | 2.6 |
Profit on sale of fixed assets | (0.2) | – |
Share-based payment charges | 4.7 | 4.0 |
Pension contributions | (0.8) | (0.8) |
Pension service and running costs | 1.6 | 1. 6 |
Pension benefit clarification | 7.3 | – |
Corporate undertaking costs | (0.8) | (0.8) |
Share of joint venture | (3.0) | (1.3) |
Increase in inventories | (3.0) | (10.7) |
(Increase)/decrease in receivables | (13.6) | 7. 2 |
Increase/(decrease) in payables and provisions | 11.8 | (5.6) |
Restructuring impairment of property, plant and equipment | 0.4 | – |
US class action lawsuit | – | 1. 1 |
Site relocation costs | – | 1. 9 |
Foreign exchange movements (non-cash) | 3.0 | (0.2) |
Cash generated by operations | 85.0 | 72.1 |
Income taxes paid | (7.5) | (7.4) |
Interest paid | (20.6) | (18.9) |
Net cash from operating activities | 56.9 | 45.8 |
| Year ended | Year ended a | ||
| 2025 | 2024 | ||
| Notes | £m | £m | |
Net cash from operating activities | 56.9 | 45.8 | |
Corporate undertaking costs | 9 | 0.8 | 0.8 |
Restructuring cash paid | 1.5 | 0.5 | |
Site relocation costs | 2.4 | 1. 6 | |
Interest received | 6.5 | 7. 0 | |
Proceeds on disposal of property, plant and equipment | 0.3 | – | |
Purchases of property, plant and equipment | (32.0) | (28.5) | |
Purchase of intangible assets | (0.6) | (1.1) | |
Free cash flow | 35.8 | 26.1 |
| At 1 | Net | Other | At | |||||
| January | Cash | Non | Exchange | Lease | 31 December | |||
| 2025 | flow | Cash | Disposal | movement | Movements | 2025 | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | |
Cash and bank balances | 45.5 | 37.7 | – | (1.3) | 0.1 | – | 82.0 | |
Overdrafts | – | – | – | – | – | – | – | |
Cash and cash equivalents | 45.5 | 37.7 | – | (1.3) | 0.1 | – | 82.0 | |
Debt due within one year | (75.0) | 74.3 | (30.0) | – | 0.7 | – | (30.0) | |
Debt due after one year | (123.9) | (35.7) | 30.0 | – | 4.3 | – | (125.3) | |
Lease liabilities 1 | 22 | (76.2) | 10.7 | – | 34.8 | 2.5 | (15.8) | (44.0) |
Liabilities arising from financing activities | (275.1) | 49.3 | – | 34.8 | 7.5 | (15.8) | (199.3) | |
Total | (229.6) | 87.0 | – | 33.5 | 7.6 | (15.8) | (117.3) |
| At 1 | Net | Other | At | ||||
| January | Cash | Non | Exchange | Lease | 31 December | ||
| 2024 | flow | Cash | movement | Movements | 2024 | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Cash and bank balances | 47.6 | (1.4) | – | (0.7) | – | 45.5 | |
Overdrafts | (1.8) | 1. 8 | – | – | – | – | |
Cash and cash equivalents | 45.8 | 0.4 | – | (0.7) | – | 45.5 | |
Debt due within one year | – | – | (75.0) | – | – | (75.0) | |
Debt due after one year | (177.8) | (20.2) | 75.0 | (0.9) | (123.9) | ||
Lease liabilities 2 | 22 | (71.8) | 10.0 | – | (1.5) | (12.9) | (76.2) |
Liabilities arising from financing activities | (249.6) | (10.2) | – | (2.4) | (12.9) | (275.1) | |
Total | (203.8) | (9.8) | – | (3.1) | (12.9) | (229.6) |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
| Cash and cash equivalents comprise: | ||
Cash and bank balances | 82.0 | 45.5 |
Total | 82.0 | 45.5 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Inventories | 144.9 | 236.0 |
Trade and other receivables | 108.2 | 137.2 |
Trade and other payables | (152.4) | (196.9) |
Working capital, including derivatives | 100.7 | 176.3 |
| Items excluded: | ||
Foreign exchange contracts | (1.0) | 2.7 |
Total | 99.7 | 179.0 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| £m | £m | |
Increase in inventories | (3.0) | (10.7) |
(Increase)/decrease in receivables | (13.6) | 7. 2 |
Increase/(decrease) in payables and provisions | 11.8 | (5.6) |
Working capital and provisions movement, excluding currency effects | (4.8) | (9.1) |
| Items excluded: | ||
(Increase)/decrease in restructuring provision | (1.5) | 0.5 |
Increase in inventory impairment | (1.7) | – |
Total | (8.0) | (8.6) |
| Year ended | Year ended | |
| 2025 | 2024 | |
| Number of | Number of | |
| shares | shares | |
Outstanding at 1 January | 13,338,868 | 13,137,108 |
Granted | 4,593,329 | 4,293,831 |
Exercised | (782,849) | (2,569,383) |
Forfeited | (4,476,066) | (1,522,688) |
Outstanding at 31 December | 12,673,282 | 13,338,868 |
| Year ended | Year ended | |
| 2025 | 2024 | |
| Number of | Number of | |
| shares | Shares | |
Outstanding at 1 January | 3,393,683 | 3,135,225 |
Granted | 624,430 | 944,861 |
Exercised | (1,391,115) | (686,403) |
Outstanding at 31 December | 2,626,998 | 3,393,683 |
Year ended 2025 | Year ended 2024 | |||
| Weighted | Weighted | |||
| Number of | average | Number of | average | |
| share | exercise | share | exercise | |
| options | price | options | price | |
Outstanding at 1 January | 2,491,276 | 151.77p | 4,942,990 | 138.66p |
Granted | 3,005,408 | 147.10p | – | – |
Exercised | (200,902) | 121.11p | (1,538,946) | 118.40p |
Forfeited | (656,561) | 147.37p | (912,768) | 137.05p |
Outstanding at 31 December | 4,639,221 | 150.69p | 2,491,276 | 151.77p |
Exercisable at 31 December | – | – | 298,041 | 118.40p |
| Year ended | Year ended | |
| 2025 | 2024 | |
| Number of | Number of | |
| shares | Shares | |
Outstanding at 1 January | 775,000 | 540,000 |
Granted | 422,775 | 355,000 |
Exercised | (199,605) | (100,000) |
Forfeited | – | (20,000) |
Outstanding at 31 December | 998,170 | 775,000 |
31 December 2025 | 31 December 2024 | |||||||
| UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
| funded | funded | plans | Total | funded | funded | plans | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Present value of defined benefit obligations | (172.7) | (32.2) | (4.0) | (208.9) | (181.9) | (33.5) | (5.4) | (220.8) |
Fair value of plan assets | 196.0 | 29.9 | – | 225.9 | 225.4 | 32.1 | – | 257.5 |
Plan surplus/(deficit) per Consolidated Balance Sheet | 23.3 | (2.3) | (4.0) | 17.0 | 43.5 | (1.4) | (5.4) | 36.7 |
31 December 2025 | 31 December 2024 | |||||||
| UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
| funded | funded | plans | Total | funded | funded | plans | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 181.9 | 33.5 | 5.4 | 220.8 | 199.2 | 37.3 | 5.2 | 241.7 |
Current service cost | – | 0.2 | 0.6 | 0.8 | – | 0.2 | 0.5 | 0.7 |
Past service cost | 7.3 | – | – | 7.3 | – | – | – | – |
Interest cost | 9.4 | 1.8 | 0.1 | 11.3 | 8.8 | 1. 7 | 0.1 | 10.6 |
Experience on benefit obligations | (0.5) | 1.1 | – | 0.6 | 0.6 | (0.8) | – | (0.2) |
Actuarial (gains)/losses – financial | (4.3) | 0.2 | (0.1) | (4.2) | (17.3) | (2.1) | 0.1 | (19.3) |
Actuarial losses/(gains) – demographic | (3.6) | – | – | (3.6) | 2.6 | – | – | 2.6 |
Benefits paid | (17.5) | (2.3) | (0.6) | (20.4) | (12.0) | (3.3) | (0.4) | (15.7) |
Disposal (Aerostructures) | – | – | (1.6) | (1.6) | – | – | – | – |
Exchange differences | – | (2.3) | 0.2 | (2.1) | – | 0.5 | (0.1) | 0.4 |
At 31 December | 172.7 | 32.2 | 4.0 | 208.9 | 181.9 | 33.5 | 5.4 | 220.8 |
31 December 2025 | 31 December 2024 | |||||||
| UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
| funded | funded | plans | Total | funded | funded | plans | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 225.4 | 32.1 | – | 257.5 | 247.7 | 34.5 | – | 282.2 |
Interest on plan assets | 11.7 | 1.7 | – | 13.4 | 11. 0 | 1. 6 | – | 12.6 |
Actual return on plan assets less interest | (22.3) | 0.3 | – | (22.0) | (20.1) | (1.6) | – | (21.7) |
Contributions from employer | – | 0.4 | – | 0.4 | – | 0.4 | – | 0.4 |
Benefits paid | (17.5) | (2.3) | – | (19.8) | (12.0) | (3.3) | – | (15.3) |
Running costs | (1.3) | (0.1) | – | (1.4) | (1.2) | – | – | (1.2) |
Exchange differences | – | (2.2) | – | (2.2) | – | 0.5 | – | 0.5 |
At 31 December | 196.0 | 29.9 | – | 225.9 | 225.4 | 32.1 | – | 257.5 |
31 December 2025 | 31 December 2024 | |||||||
| UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | |||
| funded | funded | plans | Total | funded | funded | plans | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Current service cost | – | 0.2 | 0.6 | 0.8 | – | 0.2 | 0.5 | 0.7 |
Past service cost | 7.3 | – | – | 7.3 | – | – | – | – |
Running cost | 1.3 | 0.1 | – | 1.4 | 1. 2 | – | – | 1. 2 |
Charge included within operating profit | 8.6 | 0.3 | 0.6 | 9.5 | 1. 2 | 0.2 | 0.5 | 1. 9 |
Included within finance income | (2.3) | 0.1 | 0.1 | (2.1) | (2.2) | 0.1 | 0.1 | (2.0) |
Amount recognised in the Income Statement | 6.3 | 0.4 | 0.7 | 7.4 | (1.0) | 0.3 | 0.6 | (0.1) |
31 December 2025 | 31 December 2024 | ||||||||
| UK plans | US plans | Unfunded | UK plans | US plans | Unfunded | ||||
| funded | funded | plans | Total | funded | funded | plans | Total | ||
| £m | £m | £m | £m | £m | £m | £m | £m | ||
| Net actuarial gain/(losses) in the year due to: | |||||||||
– | Change in financial assumptions | 4.3 | (0.2) | 0.1 | 4.2 | 1 7. 3 | 2.1 | (0.1) | 19.3 |
– | Change in demographic assumptions | 3.6 | – | – | 3.6 | (2.6) | – | – | (2.6) |
– | Experience adjustments on benefit obligations | 0.5 | (1.1) | – | (0.6) | (0.6) | 0.8 | – | 0.2 |
Actual return on plan assets less interest on benefit obligations | (22.3) | 0.3 | – | (22.0) | (20.1) | (1.6) | – | (21.7) | |
(Losses)/gains recognised in other comprehensive income | (13.9) | (1.0) | 0.1 | (14.8) | (6.0) | 1. 3 | (0.1) | (4.8) |
UK plans funded | US plans funded | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Fair value of plan assets | ||||
Insured annuities | 159.2 | 3.1 | – | – |
Bonds | – | 99.4 | 29.9 | 32.1 |
Gilts and money market funds | 28.5 | 118.0 | – | – |
Cash | 0.9 | 4.9 | – | – |
Net current assets 1 | 7.4 | – | – | – |
Total | 196.0 | 225.4 | 29.9 | 32.1 |
Actual return on plan assets | (10.6) | (9.1) | 2.0 | 3.0 |
UK plans funded | US plans funded | |||
2025 | 2024 | 2025 | 2024 | |
| Major assumptions (per annum %) | ||||
Inflation 2 | 2.90% | 3.30% | N/A | N/A |
Increase in salaries | N/A | N/A | N/A | N/A |
Increase in pensions | 2.80% | 3.10% | 0.00% | 0.00% |
Increase in deferred pensions | 2.90% | 3.30% | 0.00% | 0.00% |
Rate used to discount plan liabilities | 5.40% | 5.40% | 5.28% | 5.63% |
Life expectancy of a male aged 65 at the year-end | 20.2 | 20.3 | 19.9 | 19.8 |
Life expectancy of a male aged 65, 20 years after the year-end | 21.5 | 21.7 | 20.8 | 21.4 |
| 2025 | 2024 | |
| Increase/(decrease) | Increase/(decrease) | |
| in defined benefit | in defined benefit | |
| liabilities | liabilities | |
| £m | £m | |
0.5% decrease in the discount rate | (8.5) | (9.1) |
One-year increase in life expectancy | (6.6) | (7.5) |
0.5% increase in inflation | (5.4) | (5.4) |
| Year ended | Year ended | |
| 2025 | 2024 | |
| Results of discontinued operations | £m | £m |
Revenue | 312.5 | 272.4 |
Trading profit/(loss) | 6.2 | (6.5) |
Operating profit/(loss) | 6.2 | (6.5) |
Profit/(loss) before tax | 3.2 | (9.2) |
Tax (charge)/credit | (1.1) | 2.2 |
Profit/(loss) from operating activities, net of tax | 2.1 | (7.0) |
Full year impact of disposal | (42.2) | (0.4) |
Tax on disposal loss | 8.6 | 0.1 |
Loss for the period from discontinued operations, net of tax | (31.5) | (7.3) |
Other comprehensive (expense)/income, net of tax | (59.6) | 3.4 |
Total comprehensive expense for the period | (91.1) | (3.9) |
| (Loss)/earnings per share | ||
Basic | (7.62)p | (1.76)p |
Diluted | (7.40)p | (1.72)p |
| Cash flows from discontinued operations | ||
| Year ended | ||
| 2025 | ||
| Effect of disposal on individual assets and liabilities | £m | |
| Assets | ||
Goodwill 1 | 27.2 | |
Other intangible assets | 1.2 | |
Property, plant and equipment 1 | 131.0 | |
Deferred tax assets | 1.5 | |
Inventories | 94.3 | |
Trade and other receivables | 41.4 | |
Cash and cash equivalents | 1.3 | |
Total assets | 297.9 | |
| Liabilities | ||
Trade and other payables | (50.8) | |
Retirement benefits | (1.6) | |
Lease liabilities | (35.3) | |
Other creditors | (0.9) | |
Total liabilities | (88.6) | |
Net assets disposed | 209.3 | |
1 | On 30th June 2025, there was a remeasurement loss of £39.7m (£27.2m goodwill, £9.3m property, plant and equipment and £3.2m right of use assets), following the | |
| transfer of these assets to held for sale. This loss is included within the total loss from discontinued operations. | ||
| Net assets above offset with recycling of historical FX gain of £54.6m and depreciation stoppage of £7.4m resulting in net assets | ||
| disposed of £147.3m. | ||
Consideration received, satisfied in cash | 95.7 | |
Purchase property, plant and equipment | (17.5) | |
Net cash from investing activities | 78.2 |