£million (unless otherwise stated) | Note | 2025 | 2024 |
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution costs | ( | ( | |
Administrative expenses | ( | ( | |
Operating loss | ( | ( | |
| Analysed as: | |||
Adjusted operating profit | 3 | ||
Restructuring costs | 6 | ( | |
Pension restructuring costs | 6 | ( | ( |
Asset impairments and measurement losses | 6 | ( | ( |
Amortisation of intangible assets arising on business combinations | 6 | ( | ( |
Acquisition and disposal related costs | 6 | ( | ( |
Finance income | 4 | ||
Finance costs | 4 | ( | ( |
Loss before taxation | ( | ( | |
Taxation | 7 | ( | ( |
Loss for the year attributable to the owners of the Company | ( | ( | |
| EPS attributable to owners of the Company (pence) | |||
Basic | 9 | ( | ( |
Diluted | 9 | ( | ( |
£million | 2025 | 2023 |
Loss for the year | ( | ( |
| Other comprehensive (loss)/ income for the year after tax | ||
| Items that are or may be reclassified subsequently to the income statement: | ||
Exchange differences on translation of foreign operations | ( | |
Tax on exchange differences | ( | |
Foreign exchange gain on disposals recycled to income statement | ( | |
Gain/(loss) on hedge of net investment in foreign operations | ( | |
| Gain/(loss) on cash flow hedges taken to equity less amounts recycled to the income | ||
statement | ( | |
Deferred tax (loss)/gain on movement in cash flow hedges | ( | |
| Items that will not be reclassified to the income statement: | ||
Remeasurement of defined benefit pension schemes | ( | |
Tax on remeasurement of defined benefit pension schemes | ( | |
Total comprehensive loss for the year attributable to the owners of the Company | ( | ( |
£million | Note | 2025 | 2024 |
| ASSETS | |||
| Non-current assets | |||
Right-of-use assets | 11 | ||
Property, plant and equipment | 12 | ||
Goodwill | 13 | ||
Other intangible assets | 14 | ||
Deferred tax assets | 7 | ||
Derivative financial instruments | 20 | ||
Pensions | 21 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Income taxes receivable | |||
Derivative financial instruments | 20 | ||
Cash and cash equivalents | |||
Total current assets | |||
Total assets | |||
| LIABILITIES | |||
| Current liabilities | |||
Borrowings | 19 | ||
Lease liabilities | 19, 29 | ||
Derivative financial instruments | 20 | ||
Trade and other payables | 17 | ||
Income taxes payable | |||
Provisions | 18 | ||
Total current liabilities | |||
| Non-current liabilities | |||
Borrowings | 19 | ||
Lease liabilities | 19, 29 | ||
Derivative financial instruments | 20 | ||
Deferred tax liability | 7 |
£million | Note | 2025 | 2024 |
Pensions | 21 | ||
Provisions and other non-current liabilities | 17, 18 | ||
Total non-current liabilities | |||
Total liabilities | |||
Net assets | |||
| EQUITY | |||
Share capital | |||
Share premium | |||
Translation reserve | |||
Other reserves | 23 | ||
Retained earnings | |||
Total equity |
| Share | Share | Translation | Other | Retained | ||
| £million | capital | premium | Reserve | reserves | earnings | Total |
At 31 December 2023 – restated 1 | ||||||
Loss for the year | ( | ( | ||||
| Other comprehensive income/(expense) | ||||||
Exchange differences on translation of foreign operations | ||||||
Tax on exchange differences | ( | ( | ||||
Foreign exchange gain on disposals recycled to income statement | ( | ( | ||||
Loss on hedge of net investment in foreign operations | ( | ( | ||||
Loss on cash flow hedges taken to equity less amounts recycled to the income statement | ( | ( | ||||
Deferred tax on movement in cash flow hedges | ||||||
Remeasurement of defined benefit pension schemes | ( | ( | ||||
Tax on remeasurement of defined benefit pension schemes | ||||||
Total comprehensive income/(loss) | ( | ( | ( | |||
| Transactions with owners recorded directly in equity | ||||||
Equity dividends paid by the Company | ( | ( | ||||
Share-based payments | ||||||
Deferred tax on share-based payments | ( | ( | ||||
New shares issued | ||||||
Payments to fund employee benefit trust | ( | ( | ||||
Other movements | ||||||
At 31 December 2024 | ||||||
At 31 December 2024 | ||||||
Loss for the year | ( | ( | ||||
| Other comprehensive income/(expense) | ||||||
Exchange differences on translation of foreign operations | ( | ( | ||||
Tax on exchange differences | ||||||
Gain on hedge of net investment in foreign operations | ||||||
Gain on cash flow hedges taken to equity less amounts recycled to the income statement | ||||||
Deferred tax on movement in cash flow hedges | ( | ( | ||||
Remeasurement of defined benefit pension schemes | ||||||
Tax on remeasurement of defined benefit pension schemes | ( | ( | ||||
Total comprehensive income/(loss) | ( | ( | ( | |||
| Transactions with owners recorded directly in equity | ||||||
Share-based payments | ||||||
Deferred tax on share-based payments | ||||||
New shares issued | ||||||
Payments to fund employee benefit trust | ( | ( | ||||
At 31 December 2025 |
£million | Note | 2025 | 2024 |
| Cash flows from operating activities | |||
Loss for the year 1 | ( | ( | |
Taxation | 7 | ||
Net finance costs | |||
Restructuring costs and non-underlying asset impairments and remeasurements1 | 6 | ||
Amortisation, acquisition and disposal related costs | 6 | ||
Adjusted operating profit | |||
| Adjustments for: | |||
Depreciation | 11, 12 | ||
Amortisation of intangible assets | 14 | ||
Impairment of PPE and intangibles | |||
Share-based payment expense | |||
Scheme funded pension administration costs | |||
Other items | ( | ||
Decrease in inventories | |||
Increase in receivables | ( | ( | |
Decrease in payables and provisions | ( | ( | |
Adjusted operating cash flow | |||
Reimbursement from pension schemes net of funding payments | 21 | ||
Restructuring and acquisition related costs | ( | ( | |
Net cash generated from operations | |||
Income taxes paid | ( | ( | |
Net cash flow from operating activities | |||
| Cash flows from investing activities | |||
Purchase of property, plant and equipment | 12 | ( | ( |
Proceeds from sale of property, plant and equipment and government grants received | |||
Capitalised development expenditure | 14 | ( | ( |
Purchase of other intangibles | 14 | ( | |
Proceeds from disposal of business | |||
Cash with disposed businesses | ( | ||
Net cash flow (used in)/from investing activities | ( |
£million | Note | 2025 | 2024 |
| Cash flows from financing activities | |||
Issue of share capital | 22 | ||
Interest paid | ( | ( | |
Repayment of borrowings | ( | ( | |
Proceeds from borrowings | |||
Capital payment of lease liabilities | ( | ( | |
Payments to fund employee benefit trust | 23 | ( | |
Dividends paid by the Company | 8 | ( | |
Net cash flow used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at beginning of year | 25 | ||
Exchange differences | 25 | ( | |
Cash and cash equivalents at end of year | 25 | ||
| Cash and cash equivalents comprise: | |||
Cash at bank and in hand | 25 | ||
Bank overdrafts | 25 | ( | ( |
Cash and cash equivalents at end of year | 25 |
| 2025 | ||||||
| Total | ||||||
| North | Operating | |||||
£million | Europe | America | Asia | Segments | Central | Total |
Sales to external customers | 144.4 | 173.1 | 163.9 | 481.4 | – | 481.4 |
Adjusted operating profit | 22.1 | 1.2 | 21.6 | 44.9 | ( 7.7) | 37.2 |
Add back: adjustments made to operating profit (note 6) 1 | – | (17.3) | – | (17.3) | (48.1) | (65.4) |
Operating profit/(loss) | 22.1 | (16.1) | 21.6 | 27.6 | (55.8) | (28.2) |
Net finance costs | (8.5) | |||||
Loss before taxation | (36.7) |
| 2024 | ||||||
| Total | ||||||
| North | Operating | |||||
£million | Europe | America | Asia | Segments | Central | Total |
Sales to external customers | 146.3 | 184.4 | 190.4 | 521.1 | – | 521.1 |
Adjusted operating profit | 18.9 | (2.7) | 28.5 | 44.7 | (7.6) | 37.1 |
Add back: adjustments made to operating profit (note 6) | – | (15.4) | – | (15.4) | (45.2) | (60.6) |
Operating profit/(loss) | 18.9 | (18.1) | 28.5 | 29.3 | (52.8) | (23.5) |
Net finance costs | (9.9) | |||||
Loss before taxation | (33.4) |
Assets | Liabilities | |||
£million | 2025 | 2024 | 2025 | 2024 |
Europe | 143.4 | 148.2 | 38.1 | 37.4 |
North America | 110.0 | 178.3 | 47.1 | 42.6 |
Asia | 77.5 | 86.7 | 38.7 | 58.6 |
Segment assets and liabilities | 330.9 | 413.2 | 123.9 | 138.6 |
Pensions | 7.4 | 7.1 | 1.3 | 1.5 |
Unallocated | 55.7 | 92.0 | 121.3 | 177.3 |
Total assets/liabilities | 394.0 | 512.3 | 246.5 | 317.4 |
Capital expenditure | Depreciation and amortisation | |||
£million | 2025 | 2024 | 2025 | 2024 |
Europe | 3.8 | 4.2 | 4.3 | 4.5 |
North America | 3.4 | 3.6 | 5.3 | 6.7 |
Asia | 2.0 | 1.4 | 2.5 | 2.6 |
Total | 9.2 | 9.2 | 12.1 | 13.8 |
£million | 2025 | 2024 |
United Kingdom | 100.4 | 111.8 |
Rest of Europe | 83.1 | 71.6 |
North America | 189.0 | 214.6 |
Asia | 106.4 | 122.6 |
Rest of the World | 2.5 | 0.5 |
481.4 | 521.1 |
£million | 2025 | 2024 |
United Kingdom | 89.3 | 91.5 |
North America | 26.7 | 76.0 |
Central and South America | 6.0 | 8.1 |
Asia | 19.2 | 19.8 |
141.2 | 195.4 |
£million | 2025 | 2024 |
Healthcare | 107.8 | 118.1 |
Aerospace and defence | 152.8 | 142.1 |
Automation and electrification | 140.1 | 174.3 |
Distributors | 80.7 | 86.6 |
481.4 | 521.1 |
£million | 2025 | 2024 |
Interest income | 0.1 | 0.5 |
Net interest income on pension schemes in surplus | 0.3 | 1.1 |
Finance income | 0.4 | 1.6 |
Interest expense | 7.2 | 10.1 |
Interest on lease liabilities | 0.6 | 0.7 |
Net interest expense on pension schemes in deficit | 0.1 | 0.1 |
Amortisation of arrangement fees | 1.0 | 0.6 |
Finance costs | 8.9 | 11.5 |
Net finance costs | 8.5 | 9.9 |
£million | 2025 | 2024 |
Depreciation of property, plant and equipment | 7.9 | 8.6 |
Depreciation of right-of-use assets | 3.0 | 3.6 |
Amortisation of intangible assets 1 | 3.8 | 4.3 |
Asset impairments (excluded from adjusted operating profit, see note 6) | 41.4 | 52.2 |
Net foreign exchange (gain)/loss recognised within operating profit | (1.8) | 1.2 |
Cost of inventories recognised as an expense | 371.3 | 411.4 |
Research and development | 7.6 | 10.7 |
Staff costs (see note 10) | 150.3 | 159.7 |
Restructuring costs/(income) (excluded from adjusted operating profit) | 15.2 | (0.1) |
Pension restructuring costs (excluded from adjusted operating profit) | 1.9 | 1.3 |
Acquisition and disposal related costs (excluded from adjusted operating profit) | 4.3 | 4.5 |
| Remuneration of Group Auditor: | ||
– audit of these financial statements | 1.1 | 1.0 |
– audit of financial statements of subsidiaries of the Company | 1.0 | 0.9 |
– assurance and other services 2 | – | 0.1 |
Income from government grants | 0.1 | 0.3 |
Share-based payment expense 3 | 1.9 | 2.2 |
2025 | 2024 | |||
| Operating | Operating | |||
| £million | profit | Tax | profit | Tax |
As reported | (28.2) | (13.9) | (23.5) | (20.0) |
| Restructuring costs | ||||
Restructuring costs | (15.2) | 3.2 | 0.1 | – |
(15.2) | 3.2 | 0.1 | – | |
| Pension restructuring costs | ||||
Pension restructuring costs | (1.9) | 0.5 | (1.3) | 0.3 |
(1.9) | 0.5 | (1.3) | 0.3 | |
| Asset impairments and measurement losses | ||||
Asset impairments | (41.4) | – | (52.2) | 3.2 |
Deferred tax asset derecognition | – | (2.7) | – | (16.0) |
(41.4) | (2.7) | (52.2) | (12.8) | |
| Amortisation of intangible assets arising on business | ||||
| combinations | ||||
| Amortisation of intangible assets arising on business | ||||
combinations | (2.6) | 0.4 | (2.7) | 0.5 |
(2.6) | 0.4 | (2.7) | 0.5 | |
| Acquisition and disposal related costs | ||||
Ferranti Power and Control acquisition and integration costs | – | – | (0.2) | – |
Disposal costs | (4.3) | 1.1 | (4.4) | (0.4) |
Property sale | – | – | 0.7 | – |
Other | – | – | (0.6) | 0.1 |
(4.3) | 1.1 | (4.5) | (0.3) | |
Total items excluded from adjusted measure | (65.4) | 2.5 | (60.6) | (12.3) |
Adjusted measure | 37.2 | (16.4) | 37.1 | ( 7.7) |
£million | 2025 | 2024 |
| Current tax | ||
Current income tax charge | 9.2 | 13.9 |
Adjustments in respect of current income tax of previous year | (0.4) | 1.0 |
Total current tax charge | 8.8 | 14.9 |
| Deferred tax | ||
Relating to origination and reversal of temporary differences | 2.4 | (10.9) |
Change in tax rate | – | 0.1 |
Derecognition of deferred tax assets in the North America segment | 2.7 | 16.0 |
Adjustments in respect of deferred tax of previous years | – | (0.1) |
Total deferred tax charge | 5.1 | 5.1 |
Total tax charge in the income statement | 13.9 | 20.0 |
£million | 2025 | 2024 |
Loss before tax from continuing operations | (36.7) | (33.4) |
Loss before tax multiplied by the standard rate of corporation tax in the UK of 25% | (9.2) | (8.3) |
| Effects of: | ||
Impact on deferred tax arising from changes in tax rates | – | 0.1 |
Overseas tax rate differences | 4.4 | 3.0 |
Items not deductible for tax purposes or income not taxable | 7.6 | 8.2 |
Adjustment to current tax in respect of prior periods | (0.4) | 0.9 |
Current year tax losses and other items not recognised | 8.8 | 0.3 |
Impairment of deferred tax assets in the North America segment | 2.7 | 16.0 |
Adjustments in respect of deferred tax of previous years | – | (0.2) |
Total tax charge reported in the income statement | 13.9 | 20.0 |
| As at | Recognised | Net | As at | ||
| 31 December | Continuing | in equity/ | ex-change | 31 December | |
| £million | 2024 | operations | OCI | translation | 2025 |
Intangible assets | (8.2) | 0.4 | – | 0.6 | ( 7.2) |
Property, plant and equipment | (0.5) | (1.6) | – | 0.3 | (1.8) |
Deferred development costs | (0.1) | 0.1 | – | – | – |
Retirement benefit obligations | (1.4) | 0.7 | (1.1) | – | (1.8) |
Inventories | 1.2 | – | – | (0.1) | 1.1 |
Tax losses | 1.4 | – | – | (0.2) | 1.2 |
Unremitted overseas earnings | (0.4) | 0.2 | – | – | (0.2) |
Share-based payments | 0.3 | 0.1 | 0.3 | – | 0.7 |
Cash flow hedges | 1.6 | – | (2.0) | 0.2 | (0.2) |
Short-term temporary differences | 15.7 | (5.0) | – | (0.2) | 10.5 |
Net deferred tax asset | 9.6 | (5.1) | (2.8) | 0.6 | 2.3 |
Deferred tax assets | 13.1 | 8.0 | |||
Deferred tax liabilities | (3.5) | (5.7) | |||
Net deferred tax asset | 9.6 | 2.3 |
| As at | Recognised | Net | As at | ||
| 31 December | Continuing | in equity/ | exchange | 31 December | |
| £million | 2023 | operations | OCI | translation | 2024 |
Intangible assets | (8.5) | 0.4 | – | (0.1) | (8.2) |
Property, plant and equipment | (1.4) | 1.1 | – | (0.2) | (0.5) |
Deferred development costs | (0.3) | 0.2 | – | – | (0.1) |
Retirement benefit obligations | (8.4) | 3.8 | 3.1 | 0.1 | (1.4) |
Inventories | 0.8 | 0.4 | – | – | 1.2 |
Tax losses | 14.1 | (13.0) | – | 0.3 | 1.4 |
Unremitted overseas earnings | (0.8) | 0.5 | – | (0.1) | (0.4) |
Share-based payments | 0.7 | (0.2) | (0.2) | – | 0.3 |
Cash flow hedges | (0.6) | – | 2.4 | (0.2) | 1.6 |
Short-term temporary differences | 14.0 | 1.7 | – | – | 15.7 |
Net deferred tax asset | 9.6 | (5.1) | 5.3 | (0.2) | 9.6 |
Deferred tax assets | 16.6 | 13.1 | |||
Deferred tax liabilities | (7.0) | (3.5) | |||
Net deferred tax asset | 9.6 | 9.6 |
Deferred tax | Description |
Intangible assets | Deferred tax relating to intangible assets created on acquisitions by the Group. |
| This excludes any internally generated intangibles relating to product development | |
| costs. | |
Property, plant and equipment | Deferred tax relating to temporary differences in the value of property, plant and |
| equipment between Group accounting and local accounting and/or tax returns. | |
Deferred development costs | Deferred tax relating to deferred development costs. |
Retirement benefit obligations | Deferred tax relating to retirement benefit obligations. |
Inventories | Deferred tax relating to temporary differences between the local book value and |
| Group consolidated value of inventory. | |
Tax losses | Deferred tax relating to recognised tax losses carried forwards for offset against |
| future profits of the Group. | |
Unremitted overseas earnings | Deferred tax relating to the repatriation of subsidiary profits to the Group's ultimate |
| holding company. | |
Share-based payments | Deferred tax relating to share-based payment. |
Cash flow hedges | Deferred tax relating to derivatives designated as cash flow hedges. |
Short term temporary differences | Deferred tax relating to temporary differences between Group accounts and local |
| ac-counts or tax return arising where a tax deduction is received on payment of an | |
| amount either between Group companies or to external unconnected third parties | |
| rather than on an accounting basis. This includes product development costs. |
| Expiring | Expiring | |||
| within | within | |||
| £million | 5 years | 6–10 years | Unlimited | Total |
Losses for which no deferred tax asset has been recognised | – | – | 282.4 | 282.4 |
| Expiring | Expiring | |||
| within | within | |||
| £million | 5 years | 6–10 years | Unlimited | Total |
Losses for which no deferred tax asset has been recognised | – | – | 136.0 | 136.0 |
| 2025 | 2024 | |||
| pence | 2025 | pence | 2024 | |
| per share | £million | per share | £million | |
Final dividend paid for prior year | – | – | 8.2 | |
Interim dividend declared for current year | – | – | 2.25 | 4.0 |
Pence | 2025 | 2024 |
| Loss per share (pence) | ||
Basic | (28.5) | (30.2) |
Diluted | (28.5) | (30.2) |
£million (unless otherwise stated) | 2025 | 2024 |
Loss for the year attributable to owners of the Company | (50.6) | (53.4) |
Restructuring costs | 15.2 | (0.1) |
Pension restructuring costs | 1.9 | 1.3 |
Asset impairments and measurement losses | 41.4 | 52.2 |
Amortisation of intangible assets arising on business combinations | 2.6 | 2.7 |
Acquisition and disposal related costs | 4.3 | 4.5 |
Tax effect of adjusting items (see note 6) | (2.5) | 12.3 |
Adjusted earnings | 12.3 | 19.5 |
Adjusted earnings per share (pence) | 6.9 | 11.0 |
Adjusted diluted earnings per share (pence) | 6.8 | 10.9 |
Million | 2025 | 2024 |
Basic | 177.8 | 176.9 |
Adjustment for share awards | 3.5 | 1.6 |
Diluted | 181.3 | 178.5 |
Number | 2025 | 2024 |
| By function | ||
Production | 3,244 | 3,725 |
Sales and distribution | 219 | 245 |
Administration | 297 | 314 |
3,760 | 4,284 | |
| By segment | ||
Europe | 947 | 1,085 |
North America | 1,332 | 1,617 |
Asia | 1,481 | 1,582 |
Total | 4,284 |
£million | 2025 | 2024 |
Wages and salaries | 115.3 | 120.7 |
Social security charges | 29.1 | 32.4 |
Employers’ pension costs | 3.3 | 3.3 |
Defined benefit pension costs | 0.5 | 1.1 |
Share based payments expense | 2.1 | 2.2 |
150.3 | 159.7 |
| £million | 2025 | 2024 |
Emoluments | 2.2 | 1.1 |
£million | 2025 | 2024 |
Short-term benefits | 6.5 | 2.3 |
Post-employment benefits | 0.2 | – |
Termination benefits | 0.1 | – |
Share based payments | 1.2 | 1.3 |
| Land and | Right-of-use | ||
| £million | buildings | Other | assets |
| Cost | |||
At 31 December 2023 | 38.2 | 1.7 | 39.9 |
Additions | 2.6 | 0.4 | 3.0 |
Disposals | (0.5) | (0.3) | (0.8) |
Net exchange adjustment | 0.3 | – | 0.3 |
At 31 December 2024 | 40.6 | 1.8 | 42.4 |
Additions | 1.6 | 0.3 | 1.9 |
Disposals | (0.1) | (0.2) | (0.3) |
Net exchange adjustment | (1.7) | – | (1.7) |
At 31 December 2025 | 40.4 | 1.9 | 42.3 |
| Depreciation | |||
At 31 December 2023 | 22.9 | 1.2 | 24.1 |
Depreciation charge | 3.3 | 0.3 | 3.6 |
Impairment | 5.3 | 0.1 | 5.4 |
Disposals | (0.4) | (0.3) | (0.7) |
Net exchange adjustment | 0.4 | (0.3) | 0.1 |
At 31 December 2024 | 31.5 | 1.0 | 32.5 |
Depreciation charge | 2.7 | 0.3 | 3.0 |
Impairment | 1.0 | – | 1.0 |
Disposals | (0.1) | (0.2) | (0.3) |
Net exchange adjustment | (1.4) | – | (1.4) |
At 31 December 2025 | 33.7 | 1.1 | 34.8 |
| Net book value | |||
At 31 December 2025 | 6.7 | 0.8 | 7.5 |
At 31 December 2024 | 9.1 | 0.8 | 9.9 |
| Land and | Plant and | ||
| £million | buildings | equipment | Total |
| Cost | |||
At 31 December 2023 | 25.9 | 155.0 | 180.9 |
Additions | 1.7 | 5.2 | 6.9 |
Disposals | – | (3.3) | (3.3) |
Transferred to assets held for sale | (0.8) | (0.3) | (1.1) |
Other movements | – | (0.4) | (0.4) |
Net exchange adjustment | 0.5 | 1.2 | 1.7 |
At 31 December 2024 | 27.3 | 15 7.4 | 184.7 |
Additions | 0.9 | 7.2 | 8.1 |
Disposals | (0.1) | (5.3) | (5.4) |
Other movements | – | (0.1) | (0.1) |
Net exchange adjustment | (1.1) | (6.9) | (8.0) |
At 31 December 2025 | 27.0 | 152.3 | 179.3 |
| Depreciation and impairment | |||
At 31 December 2023 | 7.1 | 112.5 | 119.6 |
Depreciation charge | 1.6 | 7.0 | 8.6 |
Impairment | 6.9 | 3.0 | 9.9 |
Disposals | (0.1) | (3.0) | (3.1) |
Transferred to assets held for sale | (0.8) | – | (0.8) |
Net exchange adjustment | 0.1 | 1.1 | 1.2 |
At 31 December 2024 | 14.8 | 120.6 | 135.4 |
Depreciation charge | 1.1 | 6.8 | 7.9 |
Impairment | 1.0 | 1.9 | 2.9 |
Disposals | (0.1) | (5.1) | (5.2) |
Net exchange adjustment | (0.9) | (5.4) | (6.3) |
At 31 December 2025 | 15.9 | 118.8 | 134.7 |
| Net book value | |||
At 31 December 2025 | 11.1 | 33.5 | 44.6 |
At 31 December 2024 | 12.5 | 36.8 | 49.3 |
| £million | |
| Cost | |
At 31 December 2023 | 140.8 |
Net exchange adjustment | 1.3 |
At 31 December 2024 | 142.1 |
Net exchange adjustment | (5.7) |
At 31 December 2025 | 136.4 |
| Impairment | |
At 31 December 2023 | – |
Impairment | 36.7 |
At 31 December 2024 | 36.7 |
Impairment | 37.2 |
Net exchange adjustment | (2.1) |
At 31 December 2025 | 71.8 |
| Net book value | |
At 31 December 2025 | 64.6 |
£million | 2025 | 2024 |
| Europe: | ||
Europe | 52.7 | 52.7 |
| North America: | ||
North America | – | 40.4 |
| Asia: | ||
Asia | 11.9 | 12.3 |
Total | 64.6 | 105.4 |
2025 | 2024 | |||||
| Period of | Period of | |||||
| Pre-tax | Long term | forecast | Pre-tax | Long term | forecast | |
| discount rate | growth rate | (years) | discount rate | growth rate | (years) | |
| Europe: | ||||||
Europe | 15.9% | 1.4% | 5.0 | 14.7% | 1.4% | 5.0 |
| North America: | ||||||
North America | 15.8% | 2.1% | 5.0 | 15.5% | 2.1% | 5.0 |
| Asia: | ||||||
Asia | 15.0% | 3.5% | 5.0 | 14.6% | 3.5% | 5.0 |
| Product | Patents, | |||
| development | licences and | Customer | ||
| £million | costs | other | relationships | Total |
| Cost | ||||
At 31 December 2023 | 15.2 | 38.4 | 50.1 | 103.7 |
Additions | 1.8 | 0.5 | – | 2.3 |
Disposals | (0.2) | (1.4) | (1.0) | (2.6) |
Transferred to assets held for sale | (0.2) | – | – | (0.2) |
Other movements | 0.3 | – | – | 0.3 |
Net exchange adjustment | 0.2 | 0.1 | 0.4 | 0.7 |
At 31 December 2024 | 17.1 | 37.6 | 49.5 | 104.2 |
Additions | 1.1 | – | – | 1.1 |
Disposals | (0.9) | (0.1) | – | (1.0) |
Other movements | (1.6) | 0.1 | – | (1.5) |
Net exchange adjustment | (1.0) | (0.4) | (1.6) | (3.0) |
At 31 December 2025 | 14.7 | 37.2 | 47.9 | 99.8 |
| Amortisation | ||||
At 31 December 2023 | 10.3 | 36.9 | 23.8 | 71.0 |
Charge for the year | 1.1 | 0.5 | 2.7 | 4.3 |
Impairment | 0.2 | – | – | 0.2 |
Disposals | (0.1) | (1.3) | (1.0) | (2.4) |
Net exchange adjustment | 0.2 | (0.1) | 0.2 | 0.3 |
At 31 December 2024 | 11.7 | 36.0 | 25.7 | 73.4 |
Charge for the year | 0.8 | 0.4 | 2.6 | 3.8 |
Impairment | 0.8 | – | – | 0.8 |
Disposals | (0.8) | (0.1) | – | (0.9) |
Net exchange adjustment | (0.8) | (0.4) | (0.6) | (1.8) |
At 31 December 2025 | 11.7 | 35.9 | 27.7 | 75.3 |
| Net book value | ||||
At 31 December 2025 | 3.0 | 1.3 | 20.2 | 24.5 |
At 31 December 2024 | 5.4 | 1.6 | 23.8 | 30.8 |
| Net book | ||
| value | Years | |
| (£million) | remaining | |
Torotel | 8.2 | 16.9 |
Aero Stanrew | 5.5 | 5.0 |
Precision Inc. | 3.6 | 6.7 |
Ferranti Power and Control | 2.1 | 9.0 |
Stadium Group | 0.8 | 7.3 |
At 31 December 2025 | 20.2 |
| Net book | ||
| value | Years | |
| (£million) | remaining | |
Torotel | 9.5 | 17.9 |
Aero Stanrew | 6.6 | 6.0 |
Precision Inc. | 4.5 | 7.7 |
Ferranti Power and Control | 2.3 | 10.0 |
Stadium Group | 0.9 | 8.3 |
At 31 December 2024 | 23.8 |
£million | 2025 | 2024 |
Raw materials | 61.6 | 74.9 |
Work in progress | 26.7 | 34.3 |
Finished goods | 14.9 | 23.5 |
103.2 | 132.7 |
£million | 2025 | 2024 |
Trade receivables | 70.1 | 76.3 |
Prepayments | 6.1 | 5.9 |
VAT and other taxes receivable | 5.5 | 5.1 |
Accrued income | 2.5 | 1.5 |
Other receivables | 5.3 | 2.4 |
89.5 | 91.2 |
£million | 2025 | 2024 |
| Current liabilities | ||
Trade payables | 47.7 | 61.3 |
Taxation and social security | 1.7 | 3.6 |
Accruals | 28.1 | 23.9 |
Deferred income | 27.0 | 22.5 |
Goods received not invoiced | 6.0 | 7.4 |
Other payables | 2.0 | 1.3 |
112.5 | 120.0 |
£million | 2025 | 2024 |
| Non-current liabilities | ||
Accruals | 0.1 | 0.1 |
| Legal, | ||||
| warranty and | ||||
£million | Property | Reorganisation | other | Total |
At 1 January 2024 | 1.0 | 0.2 | 2.9 | 4.1 |
Utilised | – | (0.2) | (1.2) | (1.4) |
Disposal of business | – | – | (0.4) | (0.4) |
Arising during the year | 0.1 | 0.3 | 2.2 | 2.6 |
At 1 January 2025 | 1.1 | 0.3 | 3.5 | 4.9 |
Utilised | – | (0.3) | (1.1) | (1.4) |
Released | – | – | (0.3) | (0.3) |
Arising during the year | 0.1 | 3.1 | 1.7 | 4.9 |
Exchange differences | – | – | (0.1) | (0.1) |
At 31 December 2025 | 1.2 | 3.1 | 3.7 | 8.0 |
£million | 2025 | 2024 |
Non-current | 1.2 | 1.1 |
Current | 6.8 | 3.8 |
8.0 | 4.9 |
| Currency of | |||||
£million | Maturity | denomination | Current | Non-current | Total |
| At 31 December 2025 | |||||
£162.4 million multi-currency revolving credit facility | 2027 | GBP | – | 10.0 | 10.0 |
2027 | USD | – | 4.5 | 4.5 | |
Unsecured loan note | 2028 | GBP | – | 37.5 | 37.5 |
Unsecured loan note | 2031 | GBP | – | 37.5 | 37.5 |
Overdrafts | 0.1 | – | 0.1 | ||
Lease liabilities | 3.6 | 10.8 | 14.4 | ||
Loan arrangement fee | – | (0.6) | (0.6) | ||
Total | 3.7 | 99.7 | 103.4 | ||
| At 31 December 2024 | |||||
£162.4 million multi-currency revolving credit facility | 2027 | GBP | – | 36.0 | 36.0 |
2027 | USD | – | 39.9 | 39.9 | |
Unsecured loan note | 2028 | GBP | – | 37.5 | 37.5 |
Unsecured loan note | 2031 | GBP | – | 37.5 | 37.5 |
Overdrafts | 0.1 | – | 0.1 | ||
Lease liabilities | 4.0 | 13.3 | 17.3 | ||
Loan arrangement fee | – | (1.7) | (1.7) | ||
Total | 4.1 | 162.5 | 166.6 |
| Notional | ||||
| Amount | Average | Fair value | ||
| Foreign exchange (FX) hedges | (£m) | Hedged Rate | (£m) | Type of hedge |
| 31 December 2024 | ||||
USD:CNY | 45.8 | 6.88 | (0.3) | CFH – Forward rate |
USD:MXN | 31.3 | 19.23 | 1.4 | CFH – Forward rate |
USD:GBP | 6.1 | 0.74 | 0.1 | CFH – Forward rate |
USD:MYR | 15.0 | 4.23 | 0.7 | CFH – Forward rate |
CNY:GBP | 4.2 | 0.11 | 0.1 | CFH – Forward rate |
CNY:EUR | 3.3 | 0.12 | 0.1 | CFH – Forward rate |
EUR:GBP | 3.1 | 0.87 | – | CFH – Forward rate |
GBP:USD | 0.2 | 1.27 | – | CFH – Forward rate |
Total | 109.0 | 2.1 | ||
| 31 December 2023 | ||||
USD:CNY | 61.5 | 6.84 | (3.0) | CFH – Forward rate |
USD:MXN | 31.2 | 18.72 | (4.1) | CFH – Forward rate |
USD:GBP | 16.3 | 0.78 | (0.2) | CFH – Forward rate |
EUR:GBP | 11.8 | 4.49 | 0.1 | CFH – Forward rate |
USD:MYR | 6.8 | 0.11 | 0.1 | CFH – Forward rate |
CNY:GBP | 3.8 | 0.13 | (0.1) | CFH – Forward rate |
CNY:EUR | 3.2 | 0.85 | 0.1 | CFH – Forward rate |
GBP:USD | 0.8 | 1.27 | – | CFH – Forward rate |
Total | 135.4 | (7.1) |
£million | GBP | USD | Euro | Other | Total |
| 31 December 2025 | |||||
Trade and other receivables | – | 14.5 | 1.4 | – | 15.9 |
Cash and cash equivalents | – | 2.6 | 0.9 | 0.4 | 3.9 |
Borrowings | – | (4.5) | – | – | (4.5) |
Lease liabilities | – | – | – | (0.7) | (0.7) |
Trade and other payables | (0.6) | (5.4) | (0.5) | (0.7) | (7.2) |
Net Derivative financial instruments | 0.2 | – | 0.1 | 1.8 | 2.1 |
Total | (0.4) | 7.2 | 1.9 | 0.8 | 9.5 |
| 31 December 2024 | |||||
Trade and other receivables | – | 18.0 | 1.0 | 0.1 | 19.1 |
Cash and cash equivalents | – | 7.7 | 0.9 | 1.1 | 9.7 |
Borrowings | – | (39.9) | – | – | (39.9) |
Lease liabilities | – | – | – | (0.8) | (0.8) |
Trade and other payables | (0.2) | (8.8) | (0.6) | (1.6) | (11.2) |
Net Derivative financial instruments | – | – | (0.1) | (7.0) | (7.1) |
Total | (0.2) | (23.0) | 1.2 | (8.2) | (30.2) |
£million | 2025 | 2024 |
US dollar | 1.2 | 1.7 |
Euro | 0.2 | 0.1 |
£million | 2025 | 2024 |
US dollar | (0.7) | 2.3 |
Euro | (0.2) | (0.1) |
| Floating | Fixed | Non-interest | ||
| £million | rate | rate | bearing | 2025 total |
| Financial assets | ||||
Trade and other receivables | – | – | 70.1 | 70.1 |
Cash and cash equivalents | 3.1 | – | 35.6 | 38.7 |
Derivative financial instruments | – | – | 2.7 | 2.7 |
Total financial assets | 3.1 | – | 108.4 | 111.5 |
| Financial liabilities | ||||
Borrowings (including overdrafts) | (14.6) | (75.0) | 0.6 | (89.0) |
Lease liabilities | – | (14.4) | – | (14.4) |
Trade and other payables | – | – | (81.9) | (81.9) |
Derivative financial instruments | – | – | (0.6) | (0.6) |
Total financial liabilities | (14.6) | (89.4) | (81.9) | (185.9) |
| Floating | Fixed | Non-interest | ||
| £million | rate | rate | bearing | 2024 total |
| Financial assets | ||||
Trade and other receivables | – | – | 76.3 | 76.3 |
Cash and cash equivalents | 14.7 | – | 54.5 | 69.2 |
Derivative financial instruments | – | – | 0.7 | 0.7 |
Total financial assets | 14.7 | – | 131.5 | 146.2 |
| Financial liabilities | ||||
Borrowings (including overdrafts) | (76.0) | (75.0) | 1.7 | (149.3) |
Lease liabilities | – | (17.3) | – | (17.3) |
Trade and other payables | – | – | (92.7) | (92.7) |
Derivative financial instruments | – | – | (7.8) | (7.8) |
Total financial liabilities | (76.0) | (92.3) | (98.8) | (267.1) |
£million | 2025 | 2024 |
Europe (including UK) | 24.3 | 26.6 |
North America | 32.3 | 35.8 |
Asia | 12.8 | 13.5 |
Rest of the World | 0.7 | 0.4 |
70.1 | 76.3 |
| 2025 | 2025 | 2024 | 2024 | |
| £million | Gross | Impairment | Gross | Impairment |
Not past due | 60.7 | – | 62.0 | – |
Past due 1 – 60 days | 8.7 | – | 12.5 | -– |
Past due 61 – 120 days | 1.6 | (0.9) | 2.1 | (0.3) |
More than 120 days | 1.0 | (1.0) | 0.4 | (0.4) |
72.0 | (1.9) | 77.0 | (0.7) |
£million | 2025 | 2024 |
At 1 January | 0.7 | 0.6 |
Charged to income statement | 1.3 | 0.1 |
Released | (0.1) | – |
Utilised | – | – |
At 31 December | 1.9 | 0.7 |
| Carrying | Contractual | On | Under 3 | 3 to 12 | 1 to 2 | 2 to 3 | 3 to 4 | 4 to 5 | Over 5 | |
| £million | value | Cash Flows | demand | months | months | years | years | years | years | years |
| 31 December 2025 | ||||||||||
Borrowings (excl overdrafts) | 88.9 | 103.8 | – | 0.1 | 3.7 | 3.6 | 54.7 | 1.4 | 1.4 | 38.9 |
Overdrafts | 0.1 | 0.1 | 0.1 | – | – | – | – | – | – | – |
Lease liabilities | 14.4 | 15.7 | 0.1 | 0.9 | 3.3 | 3.3 | 1.8 | 1.1 | 1.0 | 4.2 |
Trade and other payables | 81.9 | 81.9 | – | 81.5 | 0.4 | – | – | – | – | – |
Derivatives settled gross | 0.6 | 28.8 | – | 5.3 | 18.9 | 4.6 | – | – | – | – |
185.9 | 230.3 | 0.2 | 87.8 | 26.3 | 11.5 | 56.5 | 2.5 | 2.4 | 4 3.1 | |
| 31 December 2024 | ||||||||||
Borrowings (excl overdrafts) | 149.2 | 175.0 | – | 0.9 | 5.3 | 6.1 | 80.8 | 40.2 | 1.4 | 40.3 |
Overdrafts | 0.1 | 0.1 | 0.1 | – | – | – | – | – | – | – |
Lease liabilities | 17.3 | 18.8 | – | 1.0 | 3.4 | 4.0 | 2.3 | 1.6 | 1.1 | 5.4 |
Trade and other payables | 92.7 | 92.7 | – | 91.5 | 1.2 | – | – | – | – | – |
Derivatives settled gross | 7.8 | 116.2 | – | 14.2 | 61.6 | 40.4 | – | – | – | – |
267.1 | 402.8 | 0.1 | 107.6 | 71.5 | 50.5 | 8 3.1 | 41.8 | 2.5 | 45.7 |
2025 | 2024 | ||||
| Fair value | Carrying | Fair | Carrying | Fair | |
| £million | hierarchy | value | value | value | value |
| Held at amortised cost | |||||
Cash and cash equivalents | n/a | 38.7 | 38.7 | 69.2 | 69.2 |
Trade receivables | n/a | 70.1 | 70.1 | 76.3 | 76.3 |
Trade and other payables | n/a | (81.9) | (81.9) | (92.7) | (92.7) |
Borrowings (excluding unsecured loan notes) | 2 | (13.9) | (13.9) | (74.2) | (74.2) |
Unsecured loan notes | 3 | (75.0) | (69.3) | (75.0) | (66.0) |
| Held at fair value | |||||
Derivative financial instruments (assets) | 2 | 2.7 | 2.7 | 0.7 | 0.7 |
Derivative financial instruments (liabilities) | 2 | (0.6) | (0.6) | ( 7.8) | (7.8) |
£million | 2025 | 2024 |
TT Group (1993) surplus | 8.6 | 7.1 |
Effect of asset ceiling (IFRIC 14) | (1.2) | – |
TT Group (1993) recognised surplus | 7.4 | 7.1 |
USA scheme | (1.3) | (1.5) |
Net surplus | 6.1 | 5.6 |
% | 2025 | 2024 |
Discount rate | 5.50 | 5.50 |
Inflation rate (RPI) | 3.10 | 3.30 |
Increases to pensions in payment (LPI 5% pension increases) | 2.85 | 3.15 |
Increases to deferred pensions (CPI) | 2.70 | 2.90 |
£million | 2025 | 2024 |
Cash and cash equivalents | 8.6 | 7.1 |
Insured assets | 303.8 | 310.0 |
Fair value of assets | 312.4 | 317.1 |
Present value of defined benefit obligation | (305.1) | (311.5) |
Net surplus in the schemes | 7.3 | 5.6 |
Effect of asset ceiling (IFRIC 14) | (1.2) | – |
Net surplus recognised in the consolidated balance sheet | 6.1 | 5.6 |
£million | 2025 | 2024 |
Scheme administration costs | (0.5) | (1.0) |
Net loss on pension projects (excluded from adjusted operating profit) | (1.9) | (1.3) |
Net interest credit | 0.3 | 1.1 |
£million | 2025 | 2024 |
Defined benefit obligation at 1 January | 311.5 | 341.3 |
Past service charge and settlements | – | (1.5) |
Interest on obligation | 16.5 | 15.6 |
| Remeasurements: | ||
Effect of changes in demographic assumptions | 1.8 | (0.8) |
Effect of changes in financial assumptions | (4.4) | (22.0) |
Effect of experience adjustments | 0.8 | 0.3 |
Benefits paid | (21.0) | (21.5) |
Net exchange adjustment | (0.1) | 0.1 |
Defined benefit obligation at 31 December | 305.1 | 311.5 |
TT Group (1993) | 303.8 | 310.0 |
USA scheme | 1.3 | 1.5 |
305.1 | 311.5 |
£million | 2025 | 2024 |
Fair value of schemes’ assets at 1 January | 317.1 | 363.5 |
Interest income on defined benefit scheme assets | 16.8 | 16.7 |
Return on scheme assets, excluding interest income | 2.2 | (23.5) |
Contributions by employer | 0.1 | – |
Return of pension surplus 1 | – | (15.0) |
Pension scheme expenses | (2.8) | (2.0) |
Settlements | – | (1.5) |
Benefits paid | (21.0) | (21.5) |
Net exchange adjustment | – | 0.4 |
Fair value of schemes’ assets at 31 December | 312.4 | 317.1 |
£million | 2025 | 2024 | |
| Issued and fully paid | |||
178,648,793 | (2024: 177,884,541) ordinary shares of 25p each | 44.7 | 44.5 |
| Share Based | Employee | Share | ||||
| Payment | Benefit | options | Hedging | Merger | ||
| £million | Reserve | Trust | reserve | Reserve | reserve | Total |
At 31 January 2023 | 6.3 | (0.6) | 5.7 | 2.8 | 3.4 | 11.9 |
Share based payment charge | 2.2 | – | 2.2 | – | – | 2.2 |
Awards made to employees | (1.8) | 1.4 | (0.4) | – | – | (0.4) |
Deferred tax on share based payments | (0.2) | – | (0.2) | – | – | (0.2) |
Funding of employee benefit trust | – | (1.7) | (1.7) | – | – | (1.7) |
| Loss on cash flow hedges taken to equity less | ||||||
amounts taken to income statement | – | – | – | (10.2) | – | (10.2) |
Deferred tax on movement in cash flow hedges | – | – | – | 2.4 | – | 2.4 |
At 31 December 2024 | 6.5 | (0.9) | 5.6 | (5.0) | 3.4 | 4.0 |
Share based payment charge | 2.1 | – | 2.1 | – | – | 2.1 |
Awards made to employees | (0.9) | 0.9 | – | – | – | – |
Deferred tax on share based payments | 0.3 | – | 0.3 | – | – | 0.3 |
Funding of employee benefit trust | – | (0.1) | (0.1) | – | – | (0.1) |
| Loss on cash flow hedges taken to equity less | ||||||
amounts recycled to income statement | – | – | – | 8.7 | – | 8.7 |
Deferred tax on movement in cash flow hedges | – | – | – | (2.0) | – | (2.0) |
At 31 December 2025 | 8.0 | (0.1) | 7.9 | 1.7 | 3.4 | 13.0 |
2025 | 2024 | |
| Number of | Number of | |
| share awards | share awards | |
At 1 January | 2,009,566 | 2,265,228 |
Granted | 2,562,961 | 942,323 |
Forfeited / Lapsed | (722,357) | (679,131) |
Exercised / Vested | (262,321) | (518,854) |
At 31 December | 3,587,849 | 2,009,566 |
Exercisable at 31 December | – | – |
| Number of | Fair value at | Share price at | Exercise | Expected | Vesting period | |
| Grant date | awards | grant date | grant date | price | volatility | (years) |
| 2025 | ||||||
22 April 2025 | 2,487,204 | 67.3p | 75.0p | £nil | 49% | 3.0 |
2 June 2025 | 75,757 | 83.4p | 93.0p | £nil | 49% | 3.0 |
| 2024 | ||||||
11 March 2024 | 942,323 | 132.8p | 150.0p | £nil | 37% | 3.0 |
2025 | 2024 | |
| Number of | Number of | |
| share awards | share awards | |
At 1 January | 2,619,990 | 2,910,500 |
Granted | 1,732,868 | 1,047,446 |
Forfeited/Lapsed | (499,586) | (1,089,928) |
Exercised/Vested | (686,003) | (248,028) |
At 31 December | 3,167,269 | 2,619,990 |
| Number of | Fair value at | Share price at | Exercise | Expected | Vesting period | |
| Grant date | awards | grant date | grant date | price | volatility | (years) |
| 2025 | ||||||
22 April 2025 | 1,676,050 | 75.0p | 75.0p | £nil | 49% | 3.0 |
2 June 2025 | 56,818 | 93.0p | 93.0p | £nil | 49% | 3.0 |
| Number of | Fair value at | Share price at | Exercise | Expected | Vesting period | |
| Grant date | awards | grant date | grant date | price | volatility | (years) |
| 2024 | ||||||
22 April 2025 | 1,047,4 46 | 150.0p | 150.0p | £nil | 37% | 3.0 |
2025 | 2024 | |
| Number of | Number of | |
| share awards | share awards | |
At 1 January | 2,512,083 | 3,451,965 |
Granted | 1,427,897 | 564,005 |
Forfeited / Lapsed | (939,431) | (1,239,891) |
Exercised | (214,169) | (263,996) |
At 31 December | 2,786,380 | 2,512,083 |
Exercisable at 31 December | 542,440 | 216,873 |
| Options | ||||
Date price set | Market price | Option price | Fair value | outstanding |
06 September 2022 | 149.3p | 119.5p | 67.5p | 512,929 |
05 September 2023 | 174.1p | 139.4p | 66.5p | 491,042 |
03 September 2024 | 158.6p | 126.9p | 20.0p | 367,808 |
17 October 2025 | 111.2p | 89.0p | 39.0p | 1,414,601 |
| Lease | ||||
£million | Net cash | liabilities | Borrowings | Net debt |
At 31 December 2023 | 76.5 | (20.8) | (181.9) | (126.2) |
Cash flow | (4.1) | – | – | (4.1) |
Disposals of business | (3.6) | 2.6 | – | (1.0) |
Repayment of borrowings | – | – | 49.2 | 49.2 |
Proceeds from borrowings | – | – | (15.1) | (15.1) |
Net movement in loan arrangement fees | – | – | (0.2) | (0.2) |
Payment of lease liabilities | – | 4.2 | – | 4.2 |
New leases | – | (3.0) | – | (3.0) |
Exchange differences | 0.3 | (0.3) | (1.2) | (1.2) |
At 31 December 2024 | 69.1 | (17.3) | (149.2) | (97.4) |
Cash flow | (28.6) | – | – | (28.6) |
Repayment of borrowings | – | – | 59.1 | 59.1 |
Net movement in loan arrangement fees | – | – | (1.1) | (1.1) |
Payment of lease liabilities | – | 3.8 | – | 3.8 |
New leases | – | (1.9) | – | (1.9) |
Exchange differences | (1.9) | 1.0 | 2.3 | 1.4 |
At 31 December 2025 | 38.6 | (14.4) | (88.9) | (64.7) |
| Liabilities | |||
| arising from | |||
| Lease | financing | ||
| £million | liabilities | Borrowings | activities |
At 31 December 2023 | (20.8) | (181.9) | (202.7) |
| Cash movements | |||
Cash flows | 4.9 | 44.0 | 48.9 |
| Non-cash movements | |||
Disposals of business | 2.6 | – | 2.6 |
Interest accrued | (0.7) | (9.9) | (10.6) |
Net movement in loan arrangement fees | – | (0.2) | (0.2) |
New leases | (3.0) | – | (3.0) |
Exchange differences | (0.3) | (1.2) | (1.5) |
At 31 December 2024 | (17.3) | (149.2) | (166.5) |
| Cash movements | |||
Cash flows | 4.4 | 66.2 | 70.6 |
| Non-cash movements | |||
Interest accrued | (0.6) | ( 7.1) | (7.7 ) |
Net movement in loan arrangement fees | – | (1.1) | (1.1) |
New leases | (1.9) | – | (1.9) |
Exchange differences | 1.0 | 2.3 | 3.3 |
At 31 December 2025 | (14.4) | (88.9) | (103.3) |
£million | 2025 | 2024 |
Contractual commitments for the purchase of property, plant and equipment | 1.6 | 0.6 |
| 2023 | 2022 | ||||
£million (unless otherwise stated) | 2025 | 2024 | Restated | Restated | 2021 |
Revenue | 481.4 | 521.1 | 613.9 | 617.0 | 476.2 |
Operating (loss)/profit | (28.2) | (23.5) | 3.0 | (3.4) | 19.3 |
Adjusted operating profit 1 | 37.2 | 37.1 | 47.1 | 47.1 | 34.8 |
(Loss)/profit before taxation | (36.7) | (33.4) | (6.8) | (10.1) | 16.0 |
Adjusted profit before taxation 1 | 28.7 | 27.2 | 37.3 | 40.4 | 31.5 |
(Loss) / earnings | (50.6) | (53.4) | (11.3) | (13.2) | 12.8 |
Adjusted earnings 1 | 12.3 | 19.5 | 29.3 | 32.0 | 25.3 |
(Loss)/ earnings per share (pence) | (28.5) | (30.2) | (6.4) | (7.5) | 7.3 |
Adjusted earnings per share (pence) 1 | 6.9 | 11.0 | 16.7 | 18.2 | 14.5 |
Dividends – paid and proposed 2 | – | 4.0 | 12.0 | 11.1 | 9.9 |
Dividend per share – paid and proposed (pence )2 | – | 2.3 | 6.8 | 6.3 | 5.6 |
Average number of shares in issue | 177.8 | 176.9 | 175.6 | 175.8 | 174.8 |
Net debt 3 | 64.7 | 97.4 | 126.2 | 138.4 | 102.5 |
Total equity | 147.5 | 194.9 | 265.5 | 296.5 | 330.0 |