Year ended | Year ended | ||
31 March 2024 | 31 March 2023 | ||
£’000 | £’000 | ||
Revenue | |||
Interest income on own funds | |||
Income on client funds | |||
Total revenue | 4 | ||
Introducing partner commissions and betting levies | ( | ( | |
Net operating income | 3 | ||
Operating expenses | 5 | ( | ( |
Impairment of intangible assets* | ( | ( | |
Operating profit | |||
Share of results of associates and joint ventures | ( | ||
Finance costs | 7 | ( | ( |
Profit before taxation | 8 | ||
Taxation | 9 | ( | ( |
Profit for the year attributable to owners of the parent | |||
Earnings per share | |||
Basic earnings per share | 10 | ||
Diluted earnings per share | 10 |
Year ended | Year ended | ||
31 March 2024 | 31 March 2023 | ||
£’000 | £’000 | ||
Profit for the year | |||
Other comprehensive (expense)/income: | |||
Items that may be subsequently reclassified to income statement | |||
Loss on net investment hedges, net of tax | 27 | ( | |
Gains recycled from equity to the income statement | 27 | ||
Currency translation differences | 27 | ( | ( |
Changes in the fair value of debt instruments at fair value through other comprehensive income, net of tax | 27 | ( | |
Other comprehensive expense for the year | ( | ( | |
Total comprehensive income for the year attributable to owners of the parent |
31 March 2024 | 31 March 2023 | ||
£’000 | £’000 | ||
ASSETS | |||
Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Deferred tax assets | 14 | ||
Financial investments | 19 | ||
Trade and other receivables | 16 | ||
Investments in associates | 15 | ||
Total non-current assets | |||
Current assets | |||
Trade and other receivables | 16 | ||
Derivative financial instruments | 17 | ||
Current tax recoverable | |||
Other assets | 18 | ||
Financial investments | 19 | ||
Amounts due from brokers | |||
Cash and cash equivalents | 20 | ||
Total current assets | |||
Total assets | |||
LIABILITIES | |||
Current liabilities | |||
Trade and other payables | 21 | ||
Amounts due to brokers | |||
Derivative financial instruments | 17 | ||
Lease liabilities | 23 | ||
Current tax payable | |||
Provisions | 24 | ||
Total current liabilities | |||
Non-current liabilities | |||
Lease liabilities | 23 | ||
Deferred tax liabilities | 14 | ||
Provisions | 24 | ||
Total non-current liabilities | |||
Total liabilities | |||
EQUITY | |||
Equity attributable to owners of the Company | |||
Share capital | 25 | ||
Share premium | 25 | ||
Capital redemption reserve | 25 | ||
Own shares held in trust | 26 | ( | ( |
Other reserves | 27 | ( | ( |
Retained earnings | |||
Total equity | |||
Total equity and liabilities |
Capital | ||||||||
Share | Share | redemption | Own shares | Other | Retained | Tot al | ||
capital | premium | reserve | held in trust | reserves | earnings | equity | ||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
At 1 April 2022 | ( | ( | ||||||
Profit for the year | ||||||||
Loss on net investment hedges, net of tax | ( | ( | ||||||
Gains recycled from equity to the income statement | ||||||||
Currency translation differences | ( | ( | ||||||
Changes in the fair value of debt instruments at fair value through other comprehensive income, net of tax | ( | ( | ||||||
Total comprehensive income for the year | ( | |||||||
Acquisition of own shares held in trust | 26 | ( | ( | |||||
Utilisation of own shares held in trust | 26 | |||||||
Share buyback | 25 | ( | ( | |||||
Share-based payments | ||||||||
Dividends | 11 | ( | ( | |||||
At 31 March 2023 | ( | ( | ||||||
Profit for the year | ||||||||
Gains recycled from equity to the income statement | ||||||||
Currency translation differences | ( | ( | ||||||
Changes in the fair value of debt instruments at fair value through other comprehensive income, net of tax | ||||||||
Total comprehensive income for the year | ( | |||||||
Acquisition of own shares held in trust | 26 | ( | ( | |||||
Utilisation of own shares held in trust | 26 | |||||||
Share-based payments | ||||||||
Tax on share-based payments | ||||||||
Dividends | 11 | ( | ( | |||||
At 31 March 2024 | ( | ( |
GROUP | COMPANY | ||||
Year ended | Year ended | Year ended | Year ended | ||
31 March 2024 | 31 March 2023 | 31 March 2024 | 31 March 2023 | ||
Note | £’000 | £’000 | £’000 | £’000 | |
Cash flows from operating activities | |||||
Cash generated from operations | 28 | 1,032 | 607 | ||
Interest income | 14 | — | |||
Income on client funds | |||||
Finance costs | ( | ( | (42) | (318) | |
Tax paid | ( | ( | — | — | |
Net cash generated from operating activities | 1,004 | 289 | |||
Cash flows from investing activities | |||||
Purchase of property, plant and equipment | ( | ( | — | — | |
Investment in intangible assets | ( | ( | — | — | |
Purchase of financial investments | ( | ( | — | — | |
Proceeds from maturity and disposal of financial investments | — | — | |||
Outflow on net investment hedges | ( | — | — | ||
Investment in associates | ( | — | — | ||
Amounts contributed by subsidiaries in relation to share-based payments | 281 | 1,001 | |||
Dividends received | 13,698 | 34,260 | |||
Net cash (used in)/generated from investing activities | ( | ( | 13,979 | 35,261 | |
Cash flows from financing activities | |||||
Repayment of borrowings | ( | — | — | ||
Proceeds from borrowings | — | — | |||
Principal elements of lease payments | ( | ( | — | — | |
Acquisition of own shares | ( | ( | (1,788) | (1,106) | |
Payments for share buyback | ( | — | (27,264) | ||
Dividends paid | ( | ( | (13,688) | (35,040) | |
Net cash used in financing activities | ( | ( | (15,476) | (63,410) | |
Net increase/(decrease) in cash and cash equivalents | ( | (493) | (27,860) | ||
Cash and cash equivalents at the beginning of the year | 20 | 586 | 28,446 | ||
Effect of foreign exchange rate changes | ( | ( | — | — | |
Cash and cash equivalents at the end of the year | 20 | 93 | 586 |
Item | Amortisation policy |
Computer software (purchased and developed) | 3–10 years or life of licence |
Trademarks and trading licences | 10–20 years |
Client relationships | 10–14 years |
Item | Depreciation policy |
Furniture, fixtures and equipment | 5 years |
Computer hardware | 5 years |
Leasehold improvements | Life of lease |
Year ended 31 March 2024 | |||
Trading | Investing | Total | |
GROUP | £’000 | £’000 | £’000 |
Revenue | 279,018 | 45,684 | 324,702 |
Interest income on own funds | 9,630 | 1,616 | 11,246 |
Income on client funds | 14,423 | 9,374 | 23,797 |
Total revenue | 303,071 | 56,674 | 359,745 |
Introducing partner commissions and betting levies | (15,233) | (11,729) | (26,962) |
Net operating income | 287,838 | 44,945 | 332,783 |
Operating costs | (200,527) | (54,367) | (254,894) |
Impairment of intangible assets | (2,298) | (10,024) | (12,322) |
Operating profit/(loss) | 85,013 | (19,446) | 65,567 |
Share of results of associates | (283) | — | (283) |
Finance costs | (1,947) | (4) | (1,951) |
Profit/(loss) before taxation | 82,783 | (19,450) | 63,333 |
Year ended 31 March 2023 | |||
Trading | Investing | Total | |
GROUP | £’000 | £’000 | £’000 |
Revenue | 255,528 | 55,682 | 311,210 |
Interest income on own funds | 4,129 | 632 | 4,761 |
Income on client funds | 3,262 | 5,904 | 9,166 |
Total revenue | 262,919 | 62,218 | 325,137 |
Introducing partner commissions and betting levies | (18,960) | (17,754) | (36,714) |
Net operating income | 243,959 | 44,464 | 288,423 |
Operating costs | (188,164) | (45,349) | (233,513) |
Impairment of intangible assets* | (432) | — | (432) |
Operating profit/(loss) | 55,363 | (885) | 54,478 |
Finance costs | (2,136) | (179) | (2,315) |
Profit/(loss) before taxation | 53,227 | (1,064) | 52,163 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
UK | 92,332 | 94,943 |
Australia | 109,425 | 91,314 |
Other countries | 131,026 | 102,166 |
332,783 | 288,423 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Total | Tot al | |
UK | 32,981 | 30,996 |
Australia | 23,405 | 25,348 |
Other countries | 6,368 | 4,469 |
Total non-current assets | 62,754 | 60,813 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Trading | 274,309 | 252,012 |
Investing | 45,684 | 55,687 |
Other | 4,709 | 3,511 |
Total | 324,702 | 311,210 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Bank and broker interest* | 9,661 | 4,316 |
Interest on financial investments | 1,556 | 440 |
Other interest income | 29 | 5 |
Total | 11,246 | 4,761 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Income on client funds | 23,797 | 9,166 |
Total | 23,797 | 9,166 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Net staff costs (note 6) | 118,469 | 101,560 |
IT costs | 39,697 | 33,723 |
Sales and marketing | 35,583 | 38,304 |
Premises | 6,657 | 5,706 |
Legal and professional fees | 13,937 | 8,605 |
Regulatory fees | 4,294 | 9,436 |
Depreciation and amortisation | 15,101 | 15,205 |
Bank charges | 5,055 | 7,362 |
Irrecoverable sales tax | 5,546 | 2,972 |
Other | 10,568 | 10,810 |
254,907 | 233,683 | |
Capitalised internal software development costs | (13) | (170) |
Operating expenses | 254,894 | 233,513 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Wages and salaries | 108,291 | 92,758 |
Social security costs | 13,950 | 11,850 |
Other pension costs | 3,439 | 2,743 |
Share-based payments | 2,757 | 2,229 |
Total Director and employee costs | 128,437 | 109,580 |
Contract staff costs | 1,703 | 3,101 |
130,140 | 112,681 | |
Capitalised internal software development costs | (11,671) | (11,121) |
Net staff costs | 118,469 | 101,560 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
Number | Number | |
By activity: | ||
Key management | 10 | 9 |
Client acquisition and maintenance | 523 | 489 |
IT development and support | 348 | 315 |
Global support functions | 284 | 254 |
Total Directors and employees | 1,165 | 1,067 |
Contract staff | 16 | 20 |
Total staff | 1,181 | 1,087 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Interest and fees on bank borrowings | 985 | 1,657 |
Interest on lease liabilities | 966 | 658 |
Total | 1,951 | 2,315 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Profit before tax is stated after charging: | ||
Depreciation | 9,658 | 9,962 |
Amortisation and impairment of intangible assets | 17,765 | 5,675 |
Net foreign exchange gain | 1,134 | 1,044 |
Auditor’s remuneration for audit and other services (see below) | 3,234 | 2,490 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Audit services | ||
Audit of CMC Markets plc’s Financial Statements | 1,069 | 814 |
Audit of CMC Markets plc’s subsidiaries | 1,340 | 978 |
Total audit fees | 2,409 | 1,792 |
Non-audit services | ||
Audit-related services | 825 | 698 |
Total non-audit fees | 825 | 698 |
Total fees | 3,234 | 2,490 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Analysis of charge for the year | ||
Current tax: | ||
Current tax on profit for the year | 18,839 | 9,873 |
Adjustments in respect of previous years | (991) | (991) |
Total current tax | 17,848 | 8,882 |
Deferred tax: | ||
Origination and reversal of temporary differences | (1,878) | 1,180 |
Adjustments in respect of previous years | 477 | 200 |
Impact of change in tax rate | — | 462 |
Total deferred tax | (1,401) | 1,842 |
Total tax | 16,447 | 10,724 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Profit before taxation | 63,333 | 52,163 |
Profit multiplied by the standard rate of corporation tax in the UK of 25% (year ended 31 March 2023: 19%) | 15,833 | 9,911 |
Adjustment in respect of foreign tax rates | 743 | 1,205 |
Adjustments in respect of previous years | (514) | (791) |
Impact of change in tax rate | — | 462 |
Expenses not deductible for tax purposes | 319 | (104) |
Unrecognised tax losses | 66 | 41 |
Total tax | 16,447 | 10,724 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Tax on items recognised directly in equity | ||
Tax credit on share-based payments | (876) | — |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
Earnings attributable to Ordinary Shareholders (£’000) | 46,886 | 41,439 |
Weighted average number of shares used in the calculation of basic EPS (’000) | 279,962 | 282,295 |
Dilutive effect of share options (’000) | — | 1,598 |
Weighted average number of shares used in the calculation of diluted EPS (’000) | 279,962 | 283,893 |
Basic EPS | 16.7p | 14.7p |
Diluted EPS | 16.7p | 14.6p |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Declared and paid in each year | ||
Final dividend for 2023 at | 10,893 | 25,250 |
Interim dividend for 2024 at 1.00p per share (2023: 3.50p) | 2,795 | 9,790 |
Total | 13,688 | 35,040 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
Pence | Pence | |
Declared per share | ||
Interim dividend | 1.00 | 3.50 |
Final dividend | 7.30 | 3.90 |
Total dividend | 8.30 | 7.40 |
Computer | Trademarks and | Client | Cryptocurrency | Assets under | |||
Goodwill | software | trading licences | relationships | assets | development | Tot al | |
GROUP | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Cost | |||||||
At 1 April 2022 | 11,500 | 132,187 | 1,052 | 3,095 | — | 23,608 | 171,442 |
Additions | — | 291 | 23 | — | — | 11,316 | 11,630 |
Transfers | — | 12,803 | — | 14,103 | — | (26,906) | — |
Foreign currency translation | — | (1,290) | (29) | (703) | — | (311) | (2,333) |
At 31 March 2023 | 11,500 | 143,991 | 1,046 | 16,495 | — | 7,707 | 180,739 |
Additions | — | 338 | — | — | 200 | 11,706 | 12,244 |
Transfers | — | 9,671 | — | — | — | (9,671) | — |
Disposals | — | (1,730) | — | — | — | — | (1,730) |
Foreign currency translation | — | (1,222) | (27) | (790) | — | (235) | (2,274) |
At 31 March 2024 | 11,500 | 151,048 | 1,019 | 15,705 | 200 | 9,507 | 188,979 |
Accumulated amortisation | |||||||
At 1 April 2022 | (11,500) | (125,612) | (907) | (3,095) | — | — | (141,114) |
Charge for the year | — | (4,441) | (34) | (768) | — | — | (5,243) |
Impairment | — | (432) | — | — | — | — | (432) |
Foreign currency translation | — | 1,181 | 27 | 184 | — | — | 1,392 |
At 31 March 2023 | (11,500) | (129,304) | (914) | (3,679) | — | — | (145,397) |
Charge for the year | — | (3,953) | (34) | (1,456) | — | — | (5,443) |
Impairment | — | (9,161) | — | — | — | (3,161) | (12,322) |
Disposals | — | 1,730 | — | — | — | — | 1,730 |
Foreign currency translation | — | 1,137 | 25 | 197 | — | — | 1,359 |
At 31 March 2024 | (11,500) | (139,551) | (923) | (4,938) | — | (3,161) | (160,073) |
Carrying amount | |||||||
At 1 April 2022 | — | 6,575 | 145 | — | — | 23,608 | 30,328 |
At 31 March 2023 | — | 14,687 | 132 | 12,816 | — | 7,707 | 35,342 |
At 31 March 2024 | — | 11,497 | 96 | 10,767 | 200 | 6,346 | 28,906 |
Furniture, | ||||||
Leasehold | fixtures and | Computer | Right-of-use | Construction in | ||
improvements | equipment | hardware | asset | progress | Tot al | |
GROUP | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Cost | ||||||
At 1 April 2022 (Restated) | 16,883 | 8,922 | 37,375 | 21,845 | — | 85,025 |
Additions | 722 | 479 | 5,788 | 2,872 | 211 | 10,072 |
Reclassification | 36 | 18 | — | — | (54) | — |
Disposals | (887) | (72) | (579) | (1,813) | — | (3,351) |
Foreign currency translation | (189) | (26) | (164) | (270) | (5) | (654) |
At 31 March 2023 | 16,565 | 9,321 | 42,420 | 22,634 | 152 | 91,092 |
Additions | 3,006 | 647 | 3,779 | 9,587 | — | 17,019 |
Reclassification | — | 89 | 61 | — | (150) | — |
Disposals | (2,769) | (117) | (514) | (1,306) | — | (4,706) |
Foreign currency translation | (260) | (111) | (244) | (595) | (2) | (1,212) |
At 31 March 2024 | 16,542 | 9,829 | 45,502 | 30,320 | — | 102,193 |
Accumulated depreciation | ||||||
At 1 April 2022 (Restated) | (13,521) | (8,280) | (28,360) | (11,694) | — | (61,855) |
Charge for the year | (1,585) | (407) | (3,749) | (4,221) | — | (9,962) |
Disposals | 839 | 59 | 340 | 1,801 | — | 3,039 |
Foreign currency translation | 175 | 22 | 108 | 152 | — | 457 |
At 31 March 2023 | (14,092) | (8,606) | (31,661) | (13,962) | — | (68,321) |
Charge for the year | (1,136) | (293) | (4,163) | (4,066) | — | (9,658) |
Disposals | 2,549 | 116 | 256 | 601 | — | 3,522 |
Foreign currency translation | 208 | 83 | 174 | 345 | — | 810 |
At 31 March 2024 | (12,471) | (8,700) | (35,394) | (17,082) | — | (73,647) |
Carrying amount | ||||||
At 1 April 2022 (Restated) | 3,362 | 642 | 9,015 | 10,151 | — | 23,170 |
At 31 March 2023 | 2,473 | 715 | 10,759 | 8,672 | 152 | 22,771 |
At 31 March 2024 | 4,071 | 1,129 | 10,108 | 13,238 | — | 28,546 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
GROUP | £’000 | £’000 |
At 1 April | 756 | 2,713 |
Charge to income for the year | 1,401 | (1,380) |
Charge to equity for the year | 876 | — |
Change in tax rate | — | (462) |
Foreign currency translation | (100) | (115) |
At 31 March | 2,933 | 756 |
Accelerated | Intangible | |||||
capital | fixed | Share based | Accruals and | |||
Tax losses | allowances | assets | payments | provisions | Tot al | |
GROUP | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
At 1 April 2022 | 93 | (278) | (1,728) | 273 | 4,353 | 2,713 |
Charge to income for the year | 5 | (1,590) | (625) | (52) | 882 | (1,380) |
Change in tax rate | (7) | (192) | (182) | (16) | (65) | (462) |
Foreign currency translation | 4 | (22) | — | — | (97) | (115) |
At 31 March 2023 | 95 | (2,082) | (2,535) | 205 | 5,073 | 756 |
Charge to income for the year | 79 | (708) | 451 | 119 | 1,460 | 1,401 |
Charge to equity for the year | — | — | — | 876 | — | 876 |
Foreign currency translation | (3) | (2) | (106) | — | 11 | (100) |
At 31 March 2024 | 171 | (2,792) | (2,190) | 1,200 | 6,544 | 2,933 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
COMPANY | £’000 | £’000 |
At 1 April (Restated) | 167,090 | 167,722 |
Capital contribution relating to share-based payments | 2,364 | 2,121 |
Amounts contributed by subsidiaries in relation to share-based payments | (1,006) | (2,753) |
At 31 March | 168,448 | 167,090 |
Country of | |||
incorporation | Principal activities | Held | |
CMC Markets Holdings Ltd | England | Holding company | Directly |
CMC Markets UK Holdings Ltd | England | Holding company | Indirectly |
CMC Markets Investments Limited | England | Online investing | Indirectly |
CMC Markets Investments Nominee Limited | England | Nominee entity | Indirectly |
CMC Markets UK plc | England | Online trading | Indirectly |
Information Internet Ltd | England | IT development | Indirectly |
CMC Spreadbet plc | England | Financial spread betting | Indirectly |
CMC Markets Overseas Holdings Ltd | England | Holding company | Indirectly |
CMC Markets CFD Overseas Holdings Limited | England | Dormant | Indirectly |
CMC Markets Holdings Ventures Limited | England | Holding company | Indirectly |
CMC Markets Ventures Limited | England | Holding company | Indirectly |
Opto Markets Limited | England | Holding company | Indirectly |
CMC Markets Asia Pacific Pty Ltd | Australia | Online trading | Indirectly |
CMC Markets Group Australia Pty Ltd | Australia | Holding company | Indirectly |
CMC Markets Stockbroking Ltd | Australia | Stockbroking | Indirectly |
CMC Markets Stockbroking Services Pty Lt | Australia | Employee services | Indirectly |
CMC Markets Stockbroking Nominees Pty Ltd | Australia | Nominee entity | Indirectly |
CMC Markets Stockbroking Nominees (No. 2 Account) Pty Ltd | Australia | Nominee entity | Indirectly |
CMC Markets Canada Inc | Canada | Online trading | Indirectly |
CMC Markets NZ Ltd | New Zealand | Online trading | Indirectly |
CMC Markets Singapore Pte Ltd | Singapore | Online trading | Indirectly |
CMC Markets Singapore Invest Pte Ltd | Singapore | Online investing | Indirectly |
CMC Business Services (Shanghai) Limited | China | Training and education | Indirectly |
CMC Markets Germany GmbH | Germany | Online trading | Indirectly |
CMC Markets Middle East Ltd | UAE | Online trading | Indirectly |
CMC Markets Bermuda Holdings Ltd | Bermuda | Holding company | Indirectly |
CMC Markets Bermuda Ltd | Bermuda | Online trading | Indirectly |
Opto Markets LLC | USA | Online trading | Indirectly |
Country of | |
incorporation | |
CMC Markets plc Employee Share Trust | Jersey |
CMC Markets plc UK Share Incentive Plan | England |
CMC Markets plc (Discretionary Schemes) Employee Share Trust | England |
GROUP | COMPANY | |||
31 March 2024 | 31 March 2023 | 31 March 2024 | 31 March 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Current | ||||
Gross trade receivables | 9,936 | 8,721 | — | |
Less: loss allowance | (3,964) | (4,247) | — | — |
Trade receivables | 5,972 | 4,474 | — | — |
Amounts due from Group companies | — | — | — | 1,879 |
Prepayments | 13,552 | 14,985 | 52 | 51 |
Accrued income | 3,778 | 2,335 | — | 2 |
Stockbroking debtors | 126,339 | 105,103 | — | — |
Other debtors and advances | 12,415 | 3,719 | 5,495 | — |
162,056 | 130,616 | 5,547 | 1,932 | |
Non-current | ||||
Other debtors | 2,753 | 2,666 | — | — |
Total | 164,809 | 133,282 | 5,547 | 1,932 |
31 March 2024 | 31 March 2024 | 31 March 2023 | 31 March 2023 | |
Notional | Carrying | Notional | Carrying | |
amount | amount | amount | amount | |
£m | £’000 | £m | £’000 | |
Held for trading | ||||
Client trading positions | 394.0 | 31,627 | 120.9 | 13,125 |
Held for hedging | ||||
Forward foreign exchange contracts – economic hedges | — | — | 73.6 | 1,106 |
Total | 394.0 | 31,627 | 194.5 | 14,231 |
31 March 2024 | 31 March 2024 | 31 March 2023 | 31 March 2023 | |
Notional | Carrying | Notional | Carrying | |
amount | amount | amount | amount | |
£m | £’000 | £m | £’000 | |
Held for trading | ||||
Client trading positions | 181.4 | (7,074) | 35.7 | (2,033) |
Held for hedging | ||||
Forward foreign exchange contracts – economic hedges | — | — | — | — |
Total | 181.4 | (7,074) | 35.7 | (2,033) |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Exchange | 10,382 | 1,178 |
Vaults | 1,876 | 806 |
Total | 12,258 | 1,984 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Investment in debt instruments classified at FVOCI | ||
UK government securities | 16,162 | 30,572 |
Corporate bonds | 34,349 | — |
Financial assets mandatorily measured at FVPL | ||
Equity securities | 410 | 34 |
Total | 50,921 | 30,606 |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Analysis of financial investments | ||
Non-current | 32 | 34 |
Current | 50,889 | 30,572 |
Total | 50,921 | 30,606 |
GROUP | COMPANY | |||
31 March 2024 | 31 March 2023 | 31 March 2024 | 31 March 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Cash and cash equivalents | 160,300 | 146,218 | 93 | 586 |
Analysed as: | ||||
Cash at bank | 160,300 | 146,218 | 93 | 586 |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Cash and cash equivalents | 160,300 | 146,218 |
Borrowings | — | — |
Share buyback liability | — | — |
Lease liabilities | (16,915) | (11,818) |
Net cash | 143,385 | 134,400 |
Changes in | ||||||
Lease | Share buyback | liabilities arising | Cash and cash | |||
Borrowings | liabilities | liability | from financing | equivalents | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 April 2022 (Restated) | (194) | (14,251) | (27, 264) | (41,709) | 176,578 | 134,869 |
Cash flows | — | — | — | — | (29,058) | (29,058) |
Financing cash flows | 194 | 5,454 | 27, 26 4 | 32,912 | — | 32,912 |
Inception/modification of leases | — | (3,223) | — | (3,223) | — | (3,223) |
Foreign exchange adjustments | — | 202 | — | 202 | (1,302) | (1,100) |
At 31 March 2023 | — | (11,818) | — | (11,818) | 146,218 | 134,400 |
Cash flows | — | — | — | — | 17,506 | 17,506 |
Financing cash flows | — | 5,531 | — | 5,531 | — | 5,531 |
Inception/modification of leases | — | (10,960) | — | (10,960) | — | (10,960) |
Foreign exchange adjustments | — | 332 | — | 332 | (3,424) | (3,092) |
At 31 March 2024 | — | (16,915) | — | (16,915) | 160,300 | 143,385 |
GROUP | COMPANY | |||
31 March 2024 | 31 March 2023 | 31 March 2024 | 31 March 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Client payables | 119,591 | 49,409 | — | — |
Tax and social security | 759 | 1,272 | — | — |
Stockbroking creditors | 116,029 | 98,428 | — | — |
Amount due to Group companies | — | — | 4,426 | — |
Accruals and other creditors | 36,432 | 33,175 | 217 | 122 |
Total | 272,811 | 182,284 | 4,643 | 122 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
At 1 April | 11,818 | 14,251 |
Additions/modifications of new leases during the year | 10,960 | 3,223 |
Interest expense | 966 | 658 |
Lease payments made during the year | (6,497) | (6,112) |
Foreign currency translation | (332) | (202) |
At 31 March | 16,915 | 11,818 |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Analysis of lease liabilities | ||
Non-current | 12,000 | 6,228 |
Current | 4,915 | 5,590 |
Total | 16,915 | 11,818 |
Restructuring | Property | |||
costs | related | Other | Tot al | |
£’000 | £’000 | £’000 | £’000 | |
At 1 April 2022 | — | 2,416 | 70 | 2,486 |
Additional provision | — | 82 | 856 | 938 |
Utilisation of provision | — | (143) | (370) | (513) |
Currency translation | — | (9) | — | (9) |
At 31 March 2023 | — | 2,346 | 556 | 2,902 |
Additional provision | 2,186 | 16 | 1,646 | 3,848 |
Utilisation of provision | — | — | (407) | (407) |
Unutilised provisions reversed | — | (1,955) | (157) | (2,112) |
Currency translation | — | (21) | (16) | (37) |
At 31 March 2024 | 2,186 | 386 | 1,622 | 4,194 |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Analysis of total provisions | ||
Current | 3,937 | 815 |
Non-current | 257 | 2,087 |
Total | 4,194 | 2,902 |
Number | £’000 | |||
GROUP AND COMPANY | 31 March 2024 | 31 March 2023 | 31 March 2024 | 31 March 2023 |
Authorised | ||||
Ordinary Shares of 25p | 400,000,000 | 400,000,000 | 100,000 | 100,000 |
Allotted, issued and fully paid | ||||
Ordinary Shares of 25p | 279,815,463 | 279,815,463 | 69,953 | 69,953 |
Deferred Shares of 25p | 2,478,086 | 2,478,086 | 620 | 620 |
Total | 282,293,549 | 282,293,549 | 70,573 | 70,573 |
Ordinary Shares | Deferred Shares | Tot al | |
Number | Number | Number | |
At 1 April 2022 | 290,293,919 | 2,478,086 | 292,772,005 |
New shares issued | — | — | — |
Shares cancelled | (10,478,456) | — | (10,478,456) |
At 31 March 2023 | 279,815,463 | 2,478,086 | 282,293,549 |
New shares issued | — | — | — |
Shares cancelled | — | — | — |
At 31 March 2024 | 279,815,463 | 2,478,086 | 282,293,549 |
Capital | |||||
redemption | |||||
Ordinary Shares | Deferred Shares | Share premium | reserve | Tot al | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 April 2022 | 72,573 | 620 | 46,236 | 281 | 119,710 |
New shares issued | — | — | — | — | — |
Shares cancelled | (2,620) | — | — | 2,620 | — |
At 31 March 2023 | 69,953 | 620 | 46,236 | 2,901 | 119,710 |
New shares issued | — | — | — | — | — |
Shares cancelled | — | — | — | — | — |
At 31 March 2024 | 69,953 | 620 | 46,236 | 2,901 | 119,710 |
GROUP AND COMPANY Number | £’000 | |
Ordinary Shares of 25p | ||
At 1 April 2022 | 653,615 | 1,094 |
Acquisition | 460,840 | 1,106 |
Utilisation | (408,688) | (691) |
At 31 March 2023 | 705,767 | 1,509 |
Acquisition | 1,046,565 | 1,788 |
Utilisation | (328,336) | (708) |
At 31 March 2024 | 1,423,996 | 2,589 |
Share | ||||||
Translation | Net investment | FVOCI | Merger | buyback | ||
reserve | hedging reserve | reserve | reserve | reserve | Tot al | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 April 2022 | 7,827 | (8,662) | (81) | (47,800) | (27,264) | (75,980) |
Currency translation differences | (1,760) | — | — | — | — | (1,760) |
Share buyback | — | — | — | — | 27, 264 | 27, 264 |
Gains recycled from equity to income statement | 237 | — | — | — | — | 237 |
Losses on net investment hedges | — | (86) | — | — | — | (86) |
Losses on financial investments at FVOCI | — | — | (210) | — | — | (210) |
At 31 March 2023 | 6,304 | (8,748) | (291) | (47,800) | — | (50,535) |
Currency translation differences | (5,285) | — | — | — | — | (5,285) |
Share buyback | — | — | — | — | — | — |
Gains recycled from equity to income statement | 237 | — | — | — | — | 237 |
Losses on net investment hedges | — | — | — | — | — | — |
Losses on financial investments at FVOCI | — | — | 144 | — | — | 144 |
At 31 March 2024 | 1,256 | (8,748) | (147) | (47,800) | — | (55,439) |
Year ended 31 March | Number of shares purchased | Aggregate purchase amount | Average price of shares purchased |
2023 | 10,478,456 | £27,236,000 | £2.60 |
GROUP | COMPANY | |||
Year ended | Year ended | Year ended | Year ended | |
31 March 2024 | 31 March 2023 | 31 March 2024 | 31 March 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Cash flows from operating activities | ||||
Profit before taxation | 63,333 | 52,163 | 13,072 | 33,763 |
Adjustments for: | ||||
Interest income | (11,246) | (4,761) | (14) | — |
Income on client funds | (23,797) | (9,166) | — | — |
Dividends received | — | — | (13,698) | (34,260) |
Finance costs | 1,951 | 2,315 | 42 | 318 |
Depreciation | 9,658 | 9,962 | — | — |
Amortisation and impairment of intangible assets | 17,765 | 5,675 | — | — |
Research and development tax credit | (497) | (651) | — | — |
Share of results of associate | 283 | — | — | — |
Loss/(profit) on disposal of property, plant and equipment | 479 | (27) | — | — |
Other non-cash movements including exchange rate movements | (187) | 980 | — | — |
Share-based payment | 2,092 | 1,651 | — | — |
Changes in working capital | ||||
(Increase)/decrease in trade and other receivables | (31,181) | 17,222 | (2,891) | 840 |
(Increase)/decrease in amounts due from/due to brokers | (42,673) | 17,261 | — | — |
(Increase)/decrease in other assets | (10, 274) | 11,459 | — | — |
Increase/(decrease) in trade and other payables | 90,520 | (20,792) | 4,521 | (54) |
Increase in net derivative financial instrument liabilities | (12,355) | (7,167) | — | — |
Increase in provisions | 3,268 | 460 | — | — |
Cash generated from operations | 57,139 | 76,584 | 1,032 | 607 |
31 March 2024 | ||||
Assets | Assets | Assets at | ||
at FVOCI | at FVPL | amortised cost | Total | |
GROUP | £’000 | £’000 | £’000 | £’000 |
Financial assets | ||||
Cash and cash equivalents | — | — | 160,300 | 160,300 |
Financial investments | 50,511 | 410 | — | 50,921 |
Amounts due from brokers | — | — | 228,882 | 228,882 |
Derivative financial instruments | — | 31,627 | — | 31,627 |
Trade and other receivables excluding non-financial assets | — | — | 150,709 | 150,709 |
50,511 | 32,037 | 539,891 | 622,439 |
31 March 2024 | ||||
Liabilities | Liabilities | Liabilities at | ||
at FVOCI | at FVPL | amortised cost | Total | |
GROUP | £’000 | £’000 | £’000 | £’000 |
Financial liabilities | ||||
Trade and other payables excluding non-financial liabilities | — | — | (272,052) | (272,052) |
Amounts due to brokers | — | — | (6,982) | (6,982) |
Derivative financial instruments | — | (7,074) | — | (7,074) |
Lease liabilities | — | — | (16,915) | (16,915) |
— | (7,074) | (295,949) | (303,023) |
31 March 2023 | ||||
Assets | Assets | Assets at | ||
at FVOCI | at FVPL | amortised cost | Tot al | |
GROUP | £’000 | £’000 | £’000 | £’000 |
Financial assets | ||||
Cash and cash equivalents | — | — | 146,218 | 146,218 |
Financial investments | 30,572 | 34 | — | 30,606 |
Amounts due from brokers | — | — | 188,154 | 188,154 |
Derivative financial instruments | — | 14,231 | — | 14,231 |
Trade and other receivables excluding non-financial assets | — | — | 117, 905 | 117,905 |
30,572 | 14,265 | 452,277 | 497,114 |
31 March 2023 | ||||
Liabilities | Liabilities | Liabilities at | ||
at FVOCI | at FVPL | amortised cost | Tot al | |
GROUP | £’000 | £’000 | £’000 | £’000 |
Financial liabilities | ||||
Trade and other payables excluding non-financial liabilities | — | — | (181,012) | (181,012) |
Amounts due to brokers | — | — | (8,927) | (8,927) |
Derivative financial instruments | — | (2,033) | — | (2,033) |
Lease liabilities | — | — | (11,818) | (11,818) |
— | (2,033) | (201,757) | (203,790) |
31 March 2024 | ||||
Assets | Assets | Assets at | ||
at FVOCI | at FVPL | amortised cost | Total | |
COMPANY | £’000 | £’000 | £’000 | £’000 |
Financial assets | ||||
Cash and cash equivalents | — | — | 93 | 93 |
Trade and other receivables excluding non-financial assets | — | — | 5,495 | 5,495 |
— | — | 5,588 | 5,588 |
31 March 2024 | ||||
Liabilities | Liabilities | Liabilities at | ||
at FVOCI | at FVPL | amortised cost | Total | |
COMPANY | £’000 | £’000 | £’000 | £’000 |
Financial liabilities | ||||
Trade and other payables excluding non-financial liabilities | — | — | (4,643) | (4,643) |
— | — | (4,643) | (4,643) |
31 March 2023 | ||||
Assets | Assets | Assets at | ||
at FVOCI | at FVPL | amortised cost | Tot al | |
COMPANY | £’000 | £’000 | £’000 | £’000 |
Financial assets | ||||
Cash and cash equivalents | — | — | 586 | 586 |
Trade and other receivables excluding non-financial assets | — | — | 1,879 | 1,879 |
— | — | 2,465 | 2,465 |
31 March 2023 | ||||
Liabilities | Liabilities | Liabilities at | ||
at FVOCI | at FVPL | amortised cost | Tot al | |
COMPANY | £’000 | £’000 | £’000 | £’000 |
Financial liabilities | ||||
Trade and other payables excluding non-financial liabilities | — | — | (122) | (122) |
— | — | (122) | (122) |
31 March 2024 | |||||
Less than | Three months | After | |||
On demand | three months | to one year | one year | Total | |
GROUP | £’000 | £’000 | £’000 | £’000 | £’000 |
Financial assets | |||||
Cash and cash equivalents | 160,300 | — | — | — | 160,300 |
Financial investments | 410 | 18,633 | 32,966 | — | 52,009 |
Amounts due from brokers | 228,882 | — | — | — | 228,882 |
Derivative financial instruments | 31,627 | — | — | — | 31,627 |
Trade and other receivables excluding non-financial assets | 140,785 | 2,466 | 456 | 1,508 | 145,214 |
562,004 | 21,099 | 33,422 | 1,508 | 618,032 | |
Financial liabilities | |||||
Trade and other payables excluding non-financial liabilities | (272,052) | — | — | — | (272,052) |
Amounts due to brokers | (6,982) | — | — | — | (6,982) |
Derivative financial instruments | (7,074) | — | — | — | (7,074) |
Lease liabilities | — | (1,612) | (4,162) | (14,776) | (20,550) |
(286,108) | (1,612) | (4,162) | (14,776) | (306,658) | |
Net liquidity gap | 275,896 | 19,487 | 29,260 | (13,268) | 311,374 |
31 March 2023 | |||||
Less than | Three months | After | |||
On demand | three months | to one year | one year | Tot al | |
GROUP | £’000 | £’000 | £’000 | £’000 | £’000 |
Financial assets | |||||
Cash and cash equivalents | 146,218 | — | — | — | 146,218 |
Financial investments | 34 | — | 15,330 | 16,007 | 31,371 |
Amounts due from brokers | 188,154 | — | — | — | 188,154 |
Derivative financial instruments | 13,125 | 1,106 | — | — | 14,231 |
Trade and other receivables excluding non-financial assets | 113,283 | 2,465 | 495 | 1,662 | 117, 905 |
460,814 | 3,571 | 15,825 | 17,669 | 497,879 | |
Financial liabilities | |||||
Trade and other payables excluding non-financial liabilities | (181,012) | — | — | — | (181,012) |
Amounts due to brokers | (8,927) | — | — | — | (8,927) |
Derivative financial instruments | (2,033) | — | — | — | (2,033) |
Lease liabilities | — | (1,525) | (4,412) | (8,041) | (13,978) |
(191,972) | (1,525) | (4,412) | (8,041) | (205,950) | |
Net liquidity gap | 268,842 | 2,046 | 11,413 | 9,628 | 291,929 |
31 March 2024 | |||||
Less than | Three months | After | |||
On demand | three months | to one year | one year | Total | |
COMPANY | £’000 | £’000 | £’000 | £’000 | £’000 |
Financial assets | |||||
Cash and cash equivalents | 93 | — | — | — | 93 |
93 | — | — | — | 93 | |
Financial liabilities | |||||
Trade and other payables excluding non-financial liabilities | (4,643) | — | — | — | (4,643) |
(4,643) | — | — | — | (4,643) | |
Net liquidity gap | (4,550) | — | — | — | (4,550) |
31 March 2023 | |||||
Less than | Three months | After | |||
On demand | three months | to one year | one year | Tot al | |
COMPANY | £’000 | £’000 | £’000 | £’000 | £’000 |
Financial assets | |||||
Cash and cash equivalents | 586 | — | — | — | 586 |
Trade and other receivables excluding non-financial assets | 1,879 | — | — | — | 1,879 |
2,465 | — | — | — | 2,465 | |
Financial liabilities | |||||
Trade and other payables excluding non-financial liabilities | (122) | — | — | — | (122) |
(122) | — | — | — | (122) | |
Net liquidity gap | 2,343 | — | — | — | 2,343 |
31 March 2024 | ||||
Gross amounts | ||||
Gross amounts | of recognised | Net amounts | ||
of recognised | financial | subject to | ||
financial | instruments | offsetting | ||
instruments | offset | arrangements | ||
GROUP | £’000 | £’000 | £’000 | |
Financial assets | ||||
Trade and other receivables | 16 | 1,400 | (337) | 1,063 |
Amounts due from brokers | 261,335 | (32,453) | 228,882 | |
262,735 | (32,790) | 229,945 | ||
Financial liabilities | ||||
Trade and other payables | 21 | (303,296) | 183,705 | (119,591) |
Amounts due to brokers | (7,986) | 1,004 | (6,982) | |
(311,282) | 184,709 | (126,573) |
31 March 2023 | ||||
Gross amounts | ||||
Gross amounts | of recognised | Net amounts | ||
of recognised | financial | subject to | ||
financial | instruments | offsetting | ||
instruments | offset | arrangements | ||
GROUP | £’000 | £’000 | £’000 | |
Financial assets | ||||
Amounts due from brokers | 193,558 | (5,404) | 188,154 | |
193,558 | (5,404) | 188,154 | ||
Financial assets | ||||
Trade and other payables | 21 | (51,041) | 1,632 | (49,409) |
Amounts due to brokers | (8,931) | 4 | (8,927) | |
(59,972) | 1,636 | (58,336) |
31 March 2024 | ||||
Level 1 | Level 2 | Level 3 | Total | |
GROUP | £’000 | £’000 | £’000 | £’000 |
Financial investments | 50,889 | — | 32 | 50,921 |
Derivative financial instruments (current assets) | — | 31,627 | — | 31,627 |
Derivative financial instruments (current liabilities) | — | (7,074) | — | (7,074) |
50,889 | 24,553 | 32 | 75,474 |
31 March 2023 | ||||
Level 1 | Level 2 | Level 3 | Tot al | |
GROUP | £’000 | £’000 | £’000 | £’000 |
Financial investments | 30,572 | — | 34 | 30,606 |
Derivative financial instruments (current assets) | — | 14,231 | — | 14,231 |
Derivative financial instruments (current liabilities) | — | (2,033) | — | (2,033) |
30,572 | 12,198 | 34 | 42,804 |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Asset class | ||
Consolidated equities | 41,367 | 38,872 |
Commodities | 10,545 | 6,562 |
Fixed income and interest rates | 2,613 | 677 |
Foreign exchange | 26,182 | 21,806 |
Cryptocurrencies | 699 | 589 |
81,406 | 68,506 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Market risk | (10,778) | (18,284) |
31 March 2024 | ||
Absolute | Absolute | |
increase | decrease | |
GROUP | £’000 | £’000 |
Impact of | 1.00% change | 1.00% change |
Profit after tax | 4,232 | (5,287) |
Equity | 4,232 | (5,287) |
31 March 2023 | ||
Absolute | Absolute | |
increase | decrease | |
GROUP | £’000 | £’000 |
Impact of | 1.00% change | 0.50% change |
Profit after tax | 4, 274 | (2,572) |
Equity | 4, 274 | (2,572) |
31 March 2024 | |||||
Net derivative | |||||
Cash and cash | Amounts due | financial | |||
equivalents | from brokers | Other assets | instruments | Total | |
GROUP | £’000 | £’000 | £’000 | £’000 | £’000 |
AA+ to AA- | 32,841 | 3 | — | — | 32,844 |
A+ to A- | 30,535 | 131,631 | — | — | 162,166 |
BBB+ to BBB- | 60,897 | 84,042 | — | — | 144,939 |
Unrated | 36,027 | 13,206 | 12,258 | 24,553 | 86,044 |
160,300 | 228,882 | 12,258 | 24,553 | 425,993 |
31 March 2023 (Restated) | |||||
Net derivative | |||||
Cash and cash | Amounts due | financial | |||
equivalents | from brokers | Other assets | instruments | Tot al | |
GROUP | £’000 | £’000 | £’000 | £’000 | £’000 |
AA+ to AA- | 52,744 | — | — | — | 52,744 |
A+ to A- | 37,138 | — | — | — | 37,138 |
BBB+ to BBB- | 41,361 | 182,951 | — | 1,106 | 225,418 |
Unrated | 14,975 | 5,203 | 1,984 | 11,092 | 33,254 |
146,218 | 188,154 | 1,984 | 12,198 | 348,554 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
At the beginning of the year | 4,247 | 6,219 |
Loss allowance on trade receivables (reversed)/provided | 190 | (357) |
Trade receivables written off | (473) | (1,615) |
At the end of the year | 3,964 | 4,247 |
31 March 2024 | ||
Debt | Provision | |
GROUP | £’000 | £’000 |
Less than one month | 5,596 | 1 |
One to three months | 42 | 15 |
Three to twelve months | 270 | 203 |
Over twelve months | 4,028 | 3,745 |
9,936 | 3,964 |
31 March 2023 | ||
Debt | Provision | |
GROUP | £’000 | £’000 |
Less than one month | 936 | 23 |
One to three months | 3,367 | 11 |
Three to twelve months | 189 | 146 |
Over twelve months | 4,229 | 4,066 |
8,721 | 4,247 |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Cash and cash equivalents (net of bank overdraft) | 160,300 | 146,218 |
Amount due from brokers | 228,882 | 188,154 |
Other assets | 12,258 | 1,984 |
Financial investments | 50,921 | 30,606 |
Derivative financial instruments (excluding client CFD positions) (current assets) | — | 1,106 |
452,361 | 368,068 | |
Less: title transfer funds | (119,591) | (49,409) |
Less: amount due to brokers | (6,982) | (8,927) |
Less: derivative financial instruments (excluding client CFD positions) (current liabilities) | — | — |
Own funds | 325,788 | 309,732 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Operating activities | ||
Profit before tax | 63,333 | 52,163 |
Adjustments for: | ||
Depreciation and amortisation | 27,423 | 15,637 |
Other non-cash adjustments | 2,045 | 1,629 |
Tax paid | (8,602) | (17,060) |
Own funds generated from operating activities | 84,199 | 52,369 |
Movement in working capital | (21,036) | (13,995) |
Outflow from investing activities | ||
Net purchase of property, plant and equipment and intangible assets | (19,876) | (28,221) |
Other outflow from investing activities | (2,800) | (8) |
Outflow from financing activities | ||
Dividends paid | (13,688) | (35,040) |
Share buyback | — | (27, 26 4) |
Other outflow from financing activities | (7,319) | (6,754) |
Total outflow from investing and financing activities | (43,683) | (97, 287) |
Increase/(decrease) in own funds | 19,480 | (58,913) |
Own funds at the beginning of the year | 309,732 | 369,947 |
Effect of foreign exchange rate changes | (3,424) | (1,302) |
Own funds at the end of the year | 325,788 | 309,732 |
Number | ||||||||
Dividend | ||||||||
equivalent | ||||||||
Awarded | Forfeited | awarded | Exercised | |||||
Share price | At the start | during the | during the | during the | during the | At the end | ||
Scheme | at award | Vesting date | of the year | year | year | year | year | of the year |
Combined Incentive Plan | 349.2p | 20 July 2023 | 107,774 | — | (14,212) | — | (93,562) | — |
Combined Incentive Plan | 349.2p | 20 July 2024 | 80,831 | — | (10,640) | 1,704 | — | 71,895 |
Combined Incentive Plan | 349.2p | 20 July 2025 | 80,828 | — | (10,637) | 1,704 | — | 71,895 |
Combined Incentive Plan | 445.8p | 22 July 2024 | 117,692 | — | (24,000) | 1,772 | — | 95,464 |
Combined Incentive Plan | 445.8p | 21 July 2025 | 88,268 | — | (18,000) | 1,329 | — | 71,597 |
Combined Incentive Plan | 445.8p | 20 July 2026 | 88,268 | — | (18,000) | 1,329 | — | 71,597 |
Combined Incentive Plan | 280.8p | 14 July 2025 | 96,788 | — | (12,647) | 2,129 | — | 86,270 |
Combined Incentive Plan | 280.8p | 13 July 2026 | 72,591 | — | (9,482) | 1,596 | — | 64,705 |
Combined Incentive Plan | 280.8p | 12 July 2027 | 72,591 | — | (9,484) | 1,596 | — | 64,703 |
Long Term Incentive Plan | 445.8p | 20 July 2023 | 402,093 | — | (10,115) | — | (391,978) | — |
Long Term Incentive Plan | 280.8p | 20 July 2025 | 1,473,020 | — | (301,298) | 38,498 | — | 1,210,220 |
Combined Incentive Plan | 149.5p | 21 July 2025 | — | 167,397 | — | 4,376 | 171,773 | |
Combined Incentive Plan | 149.5p | 21 July 2026 | — | 125,548 | — | 3,282 | 128,830 | |
Combined Incentive Plan | 149.5p | 21 July 2027 | — | 125,548 | — | 3,282 | — | 128,830 |
Total | 2,680,744 | 418,493 | (438,515) | 62,597 | (485,540) | 2,237,779 |
Awarded | Forfeited | Exercised | |||||
At the start | during the | during the | during the | At the end | |||
Scheme | Exercise price | Vesting date | of the year | year | year | year | of the year |
Long Term Incentive Plan | 152.8p | 21 July 25 | — | 2,069,308 | (384,718) | — | 1,684,590 |
Long Term Incentive Plan | 229.2p | 21 July 26 | — | 5,653,374 | (1,051,050) | — | 4,602,324 |
Long Term Incentive Plan | 305.6p | 21 July 27 | — | 5,169,124 | (961,022) | — | 4,208,102 |
— | 12,891,806 | (2,396,790) | — | 10,495,016 |
Number | ||||||||
Awarded | Forfeited | Exercised | ||||||
Country | Share price | Vesting | At the start | during the | during the | during the | At the end | |
of award | Award date | at award | period/date | of the year | year | year | year | of the year |
UK | April 2020 to | 194.6p to | April 2023 to | 45,808 | — | (1,689) | (44,119) | — |
March 2021 | 425.2p | March 2024 | ||||||
UK | April 2021 to | 225.8p to | April 2024 to | 66,858 | — | (3,958) | (5,123) | 57,777 |
March 2022 | 518.0p | March 2025 | ||||||
UK | April 2022 to | 219.0p to | April 2025 to | 97,839 | — | (9,618) | (7,103) | 81,118 |
March 2023 | 313.6p | March 2026 | ||||||
UK | April 2023 to | 90.8p to | April 2026 to | — | 211,025 | (8,102) | (9,425) | 193,498 |
March 2024 | 182.0p | March 2027 | ||||||
Australia | 5 April 2020 | 201.0p | 5 April 2023 | 2,314 | — | — | (2,314) | — |
Australia | 6 April 2021 | 527.0p | 6 April 2024 | 2,563 | — | — | — | 2,563 |
Australia | 6 April 2022 | 270.0p | 8 April 2025 | 3,174 | — | — | — | 3,174 |
Australia | 6 April 2023 | 175.0p | 6 April 2026 | — | 6,950 | — | — | 6,950 |
Total | 218,556 | 217,975 | (23,367) | (68,084) | 345,080 |
Year ended | |||
Year ended 31 March 2024 | 31 March 2023 | ||
Options | Share awards | Share awards | |
GROUP | Number | Number | Number |
At beginning of year | — | 2,899,300 | 1,712,119 |
Awarded (including dividend equivalents) | 12,891,806 | 707,597 | 1,947,449 |
Forfeited | (2,396,790) | (493,413) | (187,699) |
Exercised | — | (531,973) | (572,569) |
At end of year | 10,495,016 | 2,581,511 | 2,899,300 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Amounts due from subsidiaries | — | 1,879 |
Amounts due to subsidiaries | 4,426 | — |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Key management compensation: | ||
Short-term employee benefits | 3,280 | 2,620 |
Post-employment benefits | 88 | 57 |
Share-based payments | 632 | 609 |
4,000 | 3,286 |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Aggregate remuneration of highest paid Director | 1,027 | 871 |