| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Other operating income | 3 | ||
Operating costs | 3 | ( | ( |
Exceptional operating costs | 29 | ( | |
Operating loss | ( | ( | |
Impairment of investment in associate | 29 | ( | |
Finance income | 4 | ||
Finance expense | 4 | ( | ( |
Loss before taxation | 3 | ( | ( |
Taxation charge | 7 | ( | ( |
Loss for the financial year and total comprehensive loss | ( | ( | |
| Loss per £0.10 ordinary share expressed in pence per share: | |||
– basic and diluted | 8 | ( | ( |
| As at 31 Dec | As at 31 Dec | ||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Assets | |||
| Non-current assets | |||
| Property, plant and equipment | 9 | ||
| Right-of-use assets | 10 | ||
| Intangible assets | 11 | ||
Investment in associates | 12 | ||
Other receivables | 14 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 13 | ||
Contract assets | 2 | ||
Other current assets | 15 | ||
Derivative financial instruments | 19 | ||
Current tax receivable | |||
Trade and other receivables | 14 | ||
Short-term investments | 16 | ||
Cash and cash equivalents | 16 | ||
Total current assets | |||
| Liabilities | |||
| Current liabilities | |||
Trade and other payables | 17 | ( | ( |
Contract liabilities | 2 | ( | ( |
Other current liabilities | 18 | ( | ( |
Lease liabilities | 20 | ( | ( |
Provisions | 21 | ( | ( |
Total current liabilities | ( | ( | |
Net current assets |
| As at 31 Dec | As at 31 Dec | ||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Non-current liabilities | |||
Lease liabilities | 20 | ( | ( |
Other non-current liabilities | 18 | ( | ( |
Provisions | 21 | ( | ( |
Total non-current liabilities | ( | ( | |
Net assets | |||
| Equity attributable to the owners of the parent | |||
Share capital | 22 | ||
Share premium | |||
Capital redemption reserve | 23 | ||
Merger reserve | 23 | ||
Accumulated losses | ( | ( | |
Total equity |
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Cash flows from operating activities | |||
Loss before taxation | ( | ( | |
| Adjustments for: | |||
Finance income | 4 | ( | ( |
Finance expense | 4 | ||
Depreciation of property, plant and equipment | 3 | ||
Depreciation of right-of-use assets | 3 | ||
Amortisation of intangibles | 3 | ||
Impairment of associates | 12 | ||
Net foreign exchange (gains)/loss | ( | ||
Net change in fair value of financial instruments at fair value through profit or loss | 3 | ( | |
| Loss on disposal of property, plant and equipment and right | |||
of use assets | |||
Share-based payments | 24 | ||
| Operating cash flows before movements in working | |||
capital and provisions | ( | ( | |
| Increase in trade and other receivables | |||
and other current assets | ( | ( | |
(Increase)/decrease in inventories | ( | ||
Decrease in trade and other payables and other liabilities | ( | ( | |
Decrease/(increase) in contract assets | ( | ||
Increase in contract liabilities | |||
Increase/(decrease) in provisions | ( | ||
Net cash used in operations | ( | ( | |
Taxation paid | ( | ( | |
Net cash used in operating activities | ( | ( |
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Capitalised development expenditure | 11 | ( | ( |
Decrease in short-term investments | |||
Finance income received | |||
Net cash generated from investing activities | |||
| Financing activities | |||
Proceeds from issuance of ordinary shares | |||
Repayment of lease liabilities | 20 | ( | ( |
Finance interest paid | 4 | ( | ( |
Net cash used by financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Exchange loss on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year | 16 |
| Capital | |||||||
| Share | Share | redemption | Merger | Accumulated | |||
| capital | premium | reserve | reserve | losses | Total | ||
| Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| At 1 January 2024 | ( | ||||||
| Comprehensive income | |||||||
Loss and total comprehensive loss for the financial year | ( | ( | |||||
Total comprehensive loss | ( | ( | |||||
| Transactions with owners | |||||||
Issue of shares, net of costs | 22 | ||||||
Share-based payments | 24 | ||||||
Total transactions with owners | |||||||
At 31 December 2024 | ( | ||||||
| Comprehensive income | |||||||
Loss and total comprehensive loss for the financial year | ( | ( | |||||
Total comprehensive loss | ( | ( | |||||
| Transactions with owners | |||||||
Issue of shares, net of costs | 22 | ||||||
Share-based payments | 24 | ||||||
Total transactions with owners | |||||||
At | ( |
| 2025 | 2024 | |
| £’000 | £’000 | |
Europe | 4,571 | 8,689 |
Asia | 27,989 | 43,064 |
North America | 83 | 138 |
32,643 | 51,891 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Provision of technology hardware | 10,289 | 6,938 |
Engineering services and licences | 22,244 | 44,953 |
Royalties | 110 | — |
32,643 | 51,891 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Products and services transferred at a point in time | 14,328 | 33,030 |
Products and services transferred over time | 18,315 | 18,861 |
32,643 | 51,891 |
| 31 Dec 2025 | 31 Dec 2024 | 1 Jan 2024 | ||
| Note | £’000 | £’000 | £’000 | |
Trade receivables | 14 | 14,938 | 9,872 | 3,422 |
Contract assets – accrued income | 143 | 7,333 | 1,575 | |
Contract assets – deferred contract costs | — | 875 | — | |
Total contract-related assets | 15,081 | 18,080 | 4,997 | |
| Contract liabilities - variable consideration | ||||
constrained | (1,500) | (525) | — | |
Contract liabilities - deferred income | (21,784) | (10,157) | (7,469) | |
Total contract liabilities | (23,284) | (10,682) | (7,469) |
| Contract | Contract | |
| assets | liabilities | |
| 2025 | 2025 | |
| £’000 | £’000 | |
| Revenue recognised that was included in the contract liability | ||
balance at the beginning of the year | — | 5,550 |
Increases due to invoices raised, excluding amounts recognised as revenue | — | (18,152) |
Transfers from contract assets recognised at the beginning of the year to revenue | (7,299) | — |
| Increase in contract asset due to satisfaction of performance | ||
obligations for which consideration is not yet due | 109 | — |
| Contract | Contract | |
| assets | liabilities | |
| 2024 | 2024 | |
| £’000 | £’000 | |
| Revenue recognised that was included in the contract liability | ||
balance at the beginning of the year | — | 3,284 |
Increases due to invoices raised, excluding amounts recognised as revenue | — | (6,497) |
Transfers from contract assets recognised at the beginning of the year to revenue | (1,575) | — |
| Increase in contract asset due to satisfaction of performance | ||
obligations for which consideration is not yet due | 7,333 | — |
| 2026 | 2027 | 2028 | |
| £’000 | £’000 | £’000 | |
Evaluation, development, supply and licence agreements 1 | 39,873 | 21,624 | 12,026 |
| 2025 | 2026 | 2027 | |
| £’000 | £’000 | £’000 | |
Evaluation, development, supply and licence agreements 1 | 26,200 | 24,029 | 9,671 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Fees payable to the Company’s auditor for the audit of parent | ||
Company and consolidated financial statements | 136 | 127 |
| Fees payable to the Company’s auditor for other services: | ||
– the audit of the Company’s subsidiaries | 328 | 329 |
| – audit-related assurance services – review of interim financial | ||
results, including audit assurance | 32 | 31 |
– audit-related assurance services – 2023 audit extension fees | — | 218 |
496 | 705 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Interest received | 4,060 | 5,807 |
Total interest income | 4,060 | 5,807 |
Interest on lease liabilities | (245) | (243) |
Unwinding of discount on provisions | (92) | (40) |
Unwinding of the finance component of a customer contract | (250) | — |
| Foreign exchange loss on cash, cash equivalents and short-term | ||
deposits | — | (79) |
Total interest expense | (587) | (362) |
| 2025 | 2024 | |
| Number | Number | |
| By activity: | ||
Research and development | 201 | 364 |
Prototype production | 175 | 102 |
Administration | 49 | 62 |
Commercial | 37 | 18 |
546 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Staff costs (for the above persons) comprised: | ||
Wages and salaries, including compensation for loss of office | 33,761 | 37,278 |
Social security costs | 4,112 | 4,289 |
Other pension costs (Note 6) | 2,319 | 2,465 |
Share-based payments (Note 24) | 1,260 | 964 |
41,452 | 44,996 | |
Less: staff costs absorbed | (4,220) | (6,389) |
Staff costs expensed in the year | 37,232 | 38,607 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Directors’ emoluments: | ||
Aggregate emoluments | 1,285 | 1,658 |
Company contributions to defined contribution pension schemes | 54 | 49 |
Gain on exercise of share options and other share schemes 1 | — | 363 |
1,339 | 2,070 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Highest-paid Director: | ||
Aggregate emoluments | 756 | 872 |
Company contributions to defined contribution pension schemes | 30 | 25 |
Gain on exercise of share options and other share schemes | — | 363 |
786 | 1,260 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Salaries and other short-term employment benefits | 3,374 | 4,513 |
Post-employment benefits | 118 | 130 |
Share-based payments | 13 | 206 |
3,505 | 4,849 |
| 2025 | 2024 | |
| £’000 | £’000 | |
UK corporation tax | — | — |
Foreign tax suffered | 1,248 | 2,445 |
Adjustment in respect of prior periods | (8) | (12) |
Taxation charge | 1,240 | 2,433 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Loss before taxation | (46,306) | (25,872) |
| Loss before taxation multiplied by the UK tax rate of 25% | ||
(2024: 25%) | (11,577) | (6,468) |
| Effects of: | ||
Expenses not deductible | 809 | 110 |
Effect of overseas tax rates | 1,268 | 1,973 |
Adjustment in respect of prior periods – overseas tax | (7) | (12) |
Movement in deferred tax not recognised | 10,747 | 6,830 |
Total taxation charge | 1,240 | 2,433 |
| Opening | Closing | ||
| temporary | temporary | ||
| difference | difference | ||
| (Asset)/liability | Movement | (Asset)/liability | |
| £’000 | £’000 | £’000 | |
Fixed asset timing differences | (3,623) | 658 | (2,965) |
Intangible fixed asset deferred tax liability | 3,623 | (658) | 2,965 |
Net deferred tax (asset)/liability recognised | — | — | — |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Temporary differences: | ||
Difference between capital allowances and depreciation | (20,455) | (9,560) |
Deductions relating to share options | (422) | (2,374) |
Other timing differences | (142) | (194) |
Losses carried forward | (279,028) | (243,011) |
(300,047) | (255,139) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Loss for the financial year attributable to shareholders | (47,546) | (28,305) |
Weighted average number of shares in issue | 193,896,776 | 193,321,401 |
Loss per £0.10 ordinary share (basic and diluted) | (24.52)p | (14.64)p |
Leasehold improvements | Ten years or the lease term if shorter |
Plant and machinery | Three to ten years |
Computer equipment | Three years |
Fixtures and fittings | Three to ten years |
| Leasehold | Plant and | Computer | Fixtures | Assets under | ||
| improvements | machinery | equipment | and fittings | construction | Tota l | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||||
At 1 January 2024 | 8,813 | 31,317 | 2,042 | 391 | 6,429 | 48,992 |
Additions | 554 | 2,786 | 29 | — | 1,805 | 5,174 |
Transfers | 32 | 2,357 | — | — | (2,389) | — |
| Disposals | (267) | (640) | (321) | (15) | — | (1,243) |
At 31 December 2024 | 9,132 | 35,820 | 1,750 | 376 | 5,845 | 52,923 |
Additions | 161 | 30 | 15 | — | 1,570 | 1,776 |
Transfers | 386 | 2,055 | — | — | (2,441) | — |
Disposals | (168) | (1,435) | (259) | (16) | — | (1,878) |
At 31 December 2025 | 9,511 | 36,470 | 1,506 | 360 | 4,974 | 52,821 |
| Accumulated depreciation | ||||||
At 1 January 2024 | 3,844 | 17,273 | 1,725 | 268 | — | 23,110 |
Charge for the year | 1,564 | 5,635 | 224 | 49 | — | 7,472 |
| Depreciation on disposals | (267) | (640) | (321) | (15) | — | (1,243) |
At 31 December 2024 | 5,141 | 22,268 | 1,628 | 302 | — | 29,339 |
Charge for the year | 1,238 | 5,719 | 91 | 52 | — | 7,100 |
| Depreciation on disposals | (120) | (1,417) | (259) | (16) | — | (1,812) |
At 31 December 2025 | 6,259 | 26,570 | 1,460 | 338 | — | 34,627 |
| Net book value | ||||||
At 31 December 2025 | 3,252 | 9,900 | 46 | 22 | 4,974 | 18,194 |
At 31 December 2024 | 3,991 | 13,552 | 122 | 74 | 5,845 | 23,584 |
At 1 January 2024 | 4,969 | 14,044 | 317 | 123 | 6,429 | 25,882 |
| Land and | Computer | Electric | ||
| buildings | equipment | vehicles | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||
At 1 January 2024 | 4,658 | 43 | — | 4,701 |
Additions | — | — | 290 | 290 |
Disposal | — | — | (38) | (38) |
Adjustment of lease term | 145 | — | — | 145 |
At 31 December 2024 | 4,803 | 43 | 252 | 5,098 |
Additions | 935 | — | 106 | 1,041 |
Disposal | — | — | (111) | (111) |
At 31 December 2025 | 5,738 | 43 | 247 | 6,028 |
| Accumulated depreciation | ||||
At 1 January 2024 | 2,522 | 38 | — | 2,560 |
Charge for the year | 648 | 5 | 57 | 710 |
Disposal | — | — | (6) | (6) |
At 31 December 2024 | 3,170 | 43 | 51 | 3,264 |
Charge for the year | 658 | — | 95 | 753 |
Disposal | — | — | (52) | (52) |
At 31 December 2025 | 3,828 | 43 | 94 | 3,965 |
| Net book value | ||||
At 31 December 2025 | 1,910 | — | 153 | 2,063 |
At 31 December 2024 | 1,633 | — | 201 | 1,834 |
At 1 January 2024 | 2,136 | 5 | — | 2,141 |
Capitalised development | Two to seven years |
Patent costs | Three years |
Perpetual software licenses | Three years |
| Internal | |||||
| developments | |||||
| in relation to | Internal | Perpetual | |||
| manufacturing | development | software | |||
| site | programmes | licences | Patent costs | Tota l | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||
At 1 January 2024 | 411 | 20,190 | 525 | 1,209 | 22,335 |
Additions | — | 2,010 | — | 284 | 2,294 |
At 31 December 2024 | 411 | 22,200 | 525 | 1,493 | 24,629 |
Additions | — | — | 87 | — | 87 |
At 31 December 2025 | 411 | 22,200 | 612 | 1,493 | 24,716 |
| Accumulated amortisation | |||||
At 1 January 2024 | 328 | 2,514 | 285 | 154 | 3,281 |
Charge for the year | 83 | 1,019 | 124 | 148 | 1,374 |
At 31 December 2024 | 411 | 3,533 | 409 | 302 | 4,655 |
Charge for the year | — | 3,382 | 42 | 434 | 3,858 |
At 31 December 2025 | 411 | 6,915 | 451 | 736 | 8,513 |
| Net book value | |||||
At 31 December 2025 | — | 15,285 | 161 | 757 | 16,203 |
At 31 December 2024 | — | 18,667 | 116 | 1,191 | 19,974 |
At 1 January 2024 | 83 | 17,676 | 240 | 1,055 | 19,054 |
| Proportion of | ||||
| nominal value | ||||
| of shares held | ||||
| Country of | Description of | by the | Type of | |
| Name of undertaking | incorporation | shares held | Company | entity |
Ceres Power Ltd | England and Wales | £0.001 ordinary | 100% 1 | Subsidiary |
| shares | ||||
| Ceres Intellectual Property | England and Wales | £1.00 ordinary | 100% 1 | Subsidiary |
| Company Ltd | shares | |||
| Ceres Power Intermediate | England and Wales | £0.01 ordinary | 100% 1 | Subsidiary |
| Holdings Ltd | shares | |||
| Ceres Power Licence Company Ltd | England and Wales | £1.00 ordinary | 100% 1 | Subsidiary |
| shares | ||||
Ceres Holdings International Ltd | England and Wales | £1.00 ordinary | 100% 1 | Subsidiary |
| shares | ||||
| Ceres Engineering Consulting | Shanghai, China | £1.00 ordinary | 100% 2 | Subsidiary |
| (Shanghai) Co Ltd | shares | |||
RFC Power Ltd | England and Wales | £0.001 ordinary | 100% 3 | Subsidiary |
| shares |
| 31 Dec 2025 | 31 Dec 2024 | |
| £’000 | £’000 | |
Raw materials | 1,313 | 1,621 |
Work in progress | 1,319 | 759 |
Finished goods | 571 | 376 |
3,203 | 2,756 |
| 31 Dec 2025 | 31 Dec 2024 | |
| £’000 | £’000 | |
| Current: | ||
Trade receivables | 14,938 | 9,872 |
VAT receiva ble | 687 | 1,120 |
RDEC receivable | 2,814 | 6,790 |
Other receivables | 297 | 103 |
18,736 | 17,885 | |
| Non-current: | ||
Other receivables | 741 | 741 |
| 31 Dec 2025 | 31 Dec 2024 | |
| £’000 | £’000 | |
| Current: | ||
Prepayments | 1,449 | 1,430 |
1,449 | 1,430 |
| 31 Dec 2025 | 31 Dec 2024 | |
| £’000 | £’000 | |
Cash at bank and in hand | 3,287 | 10,338 |
Money market funds | 32,548 | 37,156 |
Cash and cash equivalents | 35,835 | 47,494 |
| Short-term bank deposits greater than one month and less than 12 | ||
months | 47,437 | 54,971 |
83,272 | 102,465 |
| Interest | 31 Dec 2025 | 31 Dec 2024 | |
| rate type | £’000 | £’000 | |
| Interest rate risk profile of the Group’s financial assets: | |||
Cash at bank and in hand | Floating | 3,287 | 10,338 |
Money market funds | Floating | 32,548 | 37,156 |
| Short-term bank deposits greater than one month | |||
and less than or equal to 12 months | Floating | 23,308 | 22,635 |
| Short-term bank deposits greater than one month | |||
and less than or equal to 12 months | Fixed | 24,129 | 32,336 |
83,272 | 102,465 |
| 31 Dec 2025 | 31 Dec 2024 | |
| £’000 | £’000 | |
| Current: | ||
Trade payables | 1,352 | 2,007 |
Other payables | 1,390 | 1,531 |
2,742 | 3,538 |
| 31 Dec 2025 | 31 Dec 2024 | |
| £’000 | £’000 | |
| Current: | ||
Accruals | 3,907 | 6,581 |
Deferred income | 242 | 244 |
4,149 | 6,825 | |
| Non-current: | ||
Deferred income | 976 | 1,221 |
| Carrying | Carrying | ||||
| amount | Fair value | amount | Fair value | ||
| Fair value | 31 Dec 2025 | 31 Dec 2025 | 31 Dec 2024 | 31 Dec 2024 | |
| hierarchy | £’000 | £’000 | £’000 | £’000 | |
| Financial assets at amortised | |||||
| cost | |||||
Trade and other receivables | 15,235 | 15,235 | 9,975 | 9,975 | |
Cash, cash equivalents and investments | 83,272 | 83,272 | 102,465 | 102,465 | |
98,507 | 98,507 | 112,440 | 112,440 | ||
Financial assets measured at fair value through profit or loss | |||||
Forward exchange contracts | Level 2 | — | — | 8 | 8 |
| Financial liabilities measured | |||||
| at amortised cost | |||||
Trade and other payables and accruals | (5,205) | (5,205) | (9,407) | (9,407) |
31 December 2025 | 31 December 2024 | |||||||||||
| Carrying | Contractual | 1 year | 1 to 2 | 2 to 5 | Carrying | Contractual | 1 year | 1 to 2 | 2 to 5 | |||
| amount | cash flows | or less | years | years | >5 years | amount | cash flows | or less | years | years | >5 years | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Non-derivative financial | ||||||||||||
| liabilities | ||||||||||||
Trade and other payables and accruals | (5,205) | (5,205) | (5,205) | — | — | — | (9,407) | (9,407) | (9,407) | — | — | — |
Lease liabilities | (2,409) | (2,619) | (1,027) | (993) | (321) | — | (2,223) | (2,590) | (1,027) | (812) | (751) | — |
| Derivative financial liabilities | ||||||||||||
| Forward exchange contracts: | ||||||||||||
(Outflow) | — | — | — | — | — | — | (827) | (827) | — | — | — | — |
Inflow | — | — | — | — | — | — | 848 | 848 | — | — | — | — |
| Canadian | Japanese | Chinese | ||||
| Euro | US dollar | dollar | yen | renminbi | Other | |
| 31 December 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Exposures to foreign currency risk: | ||||||
Cash and cash equivalents | 1,321 | 120 | — | 4 | 171 | 19 |
Trade and other receivables | 14 | — | — | — | — | 2 |
Other current assets | — | — | — | — | 22 | — |
Trade payables and payments on account | (11) | (134) | — | — | (86) | — |
Other current liabilities | — | — | — | — | (14) | — |
Forward currency contracts – (outflow)/inflow | — | — | — | — | — | — |
Balance sheet exposure | 1,324 | (14) | — | 4 | 93 | 21 |
| Canadian | Japanese | Chinese | ||||
| Euro | US dollar | dollar | yen | renminbi | Other | |
| 31 December 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Exposures to foreign currency risk: | ||||||
Cash and cash equivalents | 2,268 | 2,910 | 171 | 52 | 167 | 5 |
Trade and other receivables | 425 | 280 | — | — | — | — |
Other current assets | — | — | — | — | 21 | — |
Trade payables and payments on account | (155) | (139) | — | — | — | — |
Other current liabilities | — | — | — | — | (11) | — |
Forward currency contracts – (outflow)/inflow | (827) | 848 | — | — | — | — |
Balance sheet exposure | 1,711 | 3,899 | 171 | 52 | 177 | 5 |
| Profit or (loss) | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Euro | (132) | (171) |
US dollar | 1 | (390) |
Canadian dollar | — | (17) |
Japanese yen | — | (5) |
Chinese renminbi | (9) | (18) |
Other | (2) | (1) |
| £’000 | |
Balance as at 1 January 2024 | 2,596 |
New finance leases recognised | 290 |
Lease payments | (1,017) |
Interest expense | 243 |
Adjustment of lease term (see Note 10) | 111 |
Balance as at 31 December 2024 | 2,223 |
New finance leases recognised | 106 |
Lease payments | (1,037) |
Interest expense | 245 |
Disposals | (63) |
Adjustment of lease term (see Note 10) | 935 |
Balance as at 31 December 2025 | 2,409 |
Current | 834 |
Non-current | 1,575 |
Balance as at 31 December 2025 | 2,409 |
Current | 731 |
Non-current | 1,492 |
Balance as at 31 December 2024 | 2,223 |
| Property | Contract | ||||
| dilapidations | Warranties | Settlement | losses | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January 2024 | 2,282 | 603 | — | 44 | 2,929 |
| Movements in the Consolidated | |||||
| Statement of Profit and Loss: | |||||
Unwinding of discount | 40 | — | — | — | 40 |
Unused provision reversed | — | (206) | — | — | (206) |
| Increase in provision | 18 | — | — | — | 18 |
At 31 December 2024 | 2,340 | 397 | — | 44 | 2,781 |
| Movements in the Consolidated | |||||
| Statement of Profit and Loss: | |||||
Unwinding of discount | 92 | — | — | — | 92 |
Unused provision reversed | — | — | — | (44) | (44) |
Change in provision | (56) | (163) | 1,980 | — | 1,761 |
At 31 December 2025 | 2,376 | 234 | 1,980 | — | 4,590 |
Current | — | 234 | 1,980 | — | 2,214 |
Non-current | 2,376 | — | — | — | 2,376 |
At 31 December 2025 | 2,376 | 234 | 1,980 | — | 4,590 |
Current | — | 397 | — | 44 | 441 |
Non-current | 2,340 | — | — | — | 2,340 |
At 31 December 2024 | 2,340 | 397 | — | 44 | 2,781 |
| 31 Dec 2025 | 31 Dec 2024 | |||
| £’000 | £’000 | |||
| Number | ||||
| of £0.10 | Number | |||
| ordinary | of £0.10 | |||
shares | £’000 | ordinary shares | £’000 | |
| Allotted and fully paid | ||||
At 1 January | 193,699,380 | 19,370 | 192,968,096 | 19,297 |
Allotted £0.10 Ordinary shares on exercise of employee share options | 995,163 | 99 | 731,284 | 73 |
At 31 December | 194,694,543 | 19,469 | 193,699,380 | 19,370 |
| 2025 | 2024 | |
| £’000 | £’000 | |
a) Sharesave schemes | 51 | (159) |
b) Long Term Incentive Plan (“LTIP”) | 1,209 | 1,123 |
1,260 | 964 |
| 2025 | 2024 | |||
| £’000 | £’000 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| (’000) | exercise price | (’000) | exercise price | |
Outstanding at 1 January | 3,000 | £1.16 | 850 | £3.52 |
Granted | 2,996 | £0.71 | 3,284 | £1.07 |
Exercised | — | — | — | — |
Lapsed/cancelled | (2,294) | £1.14 | (1,134) | £2.65 |
Outstanding at 31 December | 3,702 | £0.81 | 3,000 | £1.16 |
Exercisable | — | — | — | — |
| 2025 | 2024 | |||
| £’000 | £’000 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| Expiry date – 31 December | (’000) | exercise price | (’000) | exercise price |
2025 | — | — | 33 | £4.27 |
2026 | 40 | £3.75 | 88 | £3.13 |
2027 | 786 | £1.23 | 2,879 | £1.07 |
2028 | 2,876 | £0.73 | — | — |
| 2025 | 2024 | |||
| £’000 | £’000 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| (’000) | exercise price | (’000) | exercise price | |
Outstanding at 1 January | 7,486 | £0.10 | 4,490 | £0.10 |
Granted | 6,892 | £0.10 | 4,672 | £0.10 |
Exercised | (994) | £0.10 | (101) | £0.10 |
Lapsed | (1,138) | £0.10 | (1,575) | £0.10 |
Outstanding at 31 December | 12,246 | £0.10 | 7,486 | £0.10 |
Exercisable | 1,326 | £0.10 | 2,044 | £0.10 |
| 2025 | 2024 | |||
| £’000 | £’000 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| Expiry date – 31 December | (’000) | exercise price | (’000) | exercise price |
2026 | 405 | £0.10 | 829 | £0.10 |
2027 | 154 | £0.10 | 279 | £0.10 |
2028 | 308 | £0.10 | 490 | £0.10 |
2029 | 294 | £0.10 | 445 | £0.10 |
2030 | — | — | — | — |
2031 | — | — | — | — |
2032 | 166 | £0.10 | 283 | £0.10 |
2033 | 1,004 | £0.10 | 1,186 | £0.10 |
2034 | 3,215 | £0.10 | 3,974 | £0.10 |
2035 | 6,700 | £0.10 | — | — |
| Sharesave | Sharesave | Sharesave | |
| scheme 2025 | scheme 2024 | scheme 2023 | |
| Grant date | 13 June 2025 | 10 May 2024 | 28 April 2023 |
Share price at date of grant (£) | 0.7115 | 1.332 | 3.494 |
Exercise price (£) | 0.7115 | 1.066 | 3.128 |
Expected volatility (%) | 75% | 70% | 69% |
Expected option life (years) | 3.25 years | 3.25 years | 3.25 years |
Average risk-free interest rate (%) | 3.81% | 4.15% | 3.61% |
Expected dividend yield | Nil | Nil | Nil |
| LTIP 2025 | LTIP 2025 | LTIP 2024 | LTIP 2023 | |
| 01 December | 26 June | 28 May | 23 March | |
| Grant date | 2025 | 2025 | 2024 | 2023 |
Share price at date of grant (£) | 3.550 | 0.7910 | 2.152 | 3.91 |
Exercise price (£) | 0.1 | 0.1 | 0.1 | 0.1 |
Expected volatility (%) | 80% | 75% | 75% | 69% |
Expected option life (years) | Up to 7 years | Up to 7 years | Up to 7 years | Up to 7 years |
Average risk-free interest rate (%) | 3.76% | 3.81% | 4.31% | 3.61% |
Expected dividend yield | Nil | Nil | Nil | Nil |
| Short-term | ||
| Fixed assets | investments | |
At 1 January 2025 | 23,584 | 54,971 |
Accruals | — | 4,060 |
Non-cash impact from disposals | (66) | — |
Depreciation | (7,100) | — |
Finance income received | — | (4,149) |
Cash flows | 1,776 | (7,445) |
At 31 December 2025 | 18,194 | 47,437 |