Year ended | Year ended | ||
£m | Notes | 31 December 2025 | 31 December 2024 |
| Continuing operations | |||
Revenue | 5 | ||
Cost of sales | 6 | ( | ( |
Gross profit | |||
Administrative costs | 6 | ( | ( |
Losses on trade receivables | 6 | ( | ( |
Share of results of associates | 28 | ||
Other income | |||
Operating profit | |||
Net finance costs | 10 | ( | ( |
Profit before tax | |||
Income tax expense | 11 | ( | ( |
Profit for the year | |||
| Attributable to: | |||
Equity holders of the parent | |||
Non-controlling interest | |||
| Earnings per share attributable to equity holders: | |||
Basic earnings per share (pence) | 12 | ||
Diluted earnings per share (pence) | 12 |
Year ended | Year ended | ||
£m | Notes | 31 December 2025 | 31 December 2024 |
Profit for the year | |||
| Other comprehensive income | |||
| Items that will be classified subsequently to profit or loss | |||
| when specific conditions are met: | |||
Net exchange (loss)/gain on translation of foreign entities | 24 | ( | |
Other comprehensive (loss)/income, net of tax | ( | ||
Total comprehensive income for the year | |||
| Attributable to: | |||
Equity holders of the parent | |||
Non-controlling interest |
£m | Notes | 31 December 2025 | 31 December 2024 |
| Non-current assets | |||
Property, plant and equipment | 14 | ||
Goodwill | 13 | ||
Other intangible assets | 13 | ||
Investment in associate | 28 | ||
Deferred tax assets | 18 | ||
| Current assets | |||
Trade and other receivables | 17 | ||
Current tax receivable | |||
Short-term derivative assets | 16 | ||
Cash and cash equivalents | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Deferred revenue | 5 | ( | ( |
Short-term lease liabilities | 15 | ( | ( |
Current tax payable | ( | ( | |
Short-term derivative liabilities | 16 | ( | ( |
Short-term provisions | 23 | ( | |
( | ( | ||
Net current liabilities | ( | ( | |
| Non-current liabilities | |||
Long-term trade and other payables | 19 | ( | ( |
Deferred revenue | 5 | ( | ( |
Long-term provisions | 23 | ( | ( |
Deferred tax liabilities | 18 | ( | |
Long-term lease liabilities | 15 | ( | ( |
Long-term borrowings | 20 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 24 | ||
Treasury reserve | 24 | ( | ( |
Other reserve | 24 | ( | ( |
Foreign currency translation reserve | 24 | ( | ( |
Retained profit | |||
Equity attributable to equity holders of the parent | |||
Non-controlling interest | 24 | ||
Total equity |
| Equity | |||||||||
Foreign | attributable | ||||||||
currency | to equity | Non- | |||||||
Share | Treasury | Other | translation | Retained | holders of | controlling | Tota l | ||
£m | Notes | capital | reserve | reserve | reserve | profit | the parent | interest | equity |
Balance at 1 January 2024 | ( | ( | ( | ||||||
Profit for the year | |||||||||
| Other comprehensive income: | |||||||||
Net exchange (loss)/gain on translation of foreign entities | 24 | ( | ( | ||||||
Total comprehensive income for the year | ( | ||||||||
| Transactions with owners: | |||||||||
Share buyback | 24 | ( | ( | ( | |||||
Dividends | 24 | ( | ( | ( | |||||
Vesting of share options | 25 | ( | |||||||
Gain from sale of 40% of Healthcare business, net of transaction costs incurred | 24 | ( | |||||||
Equity issued to holders of non-controlling interest | 24 | ||||||||
Share buyback and cancellation scheme | 24 | ( | ( | ( | |||||
Share-based payments charge | 25 | ||||||||
Tax on share-based payments | 11 | ||||||||
Balance at 31 December 2024 | ( | ( | ( | ||||||
Profit for the year | |||||||||
| Other comprehensive income: | |||||||||
Net exchange loss on translation of foreign entities | 24 | ( | ( | ( | ( | ||||
Total comprehensive income for the year | ( | ||||||||
| Transactions with owners: | |||||||||
Share buyback | 24 | ( | ( | ( | |||||
Dividends | 24 | ( | ( | ( | |||||
Vesting of share options | 25 | ( | |||||||
Gain from completion of sale of 40% of Healthcare business | 24 | ( | |||||||
Share buyback and cancellation scheme | 24 | ( | ( | ( | |||||
Share-based payments credit | 25 | ( | ( | ( | ( | ||||
Tax on share-based payments | 11 | ( | ( | ( | ( | ||||
Balance at 31 December 2025 | ( | ( | ( |
Year ended | Year ended | ||
£m | Notes | 31 December 2025 | 31 December 2024 |
| Cash flows from operating activities | |||
Profit for the year | |||
| Adjustments for: | |||
Depreciation | 14 | ||
Amortisation | 13 | ||
Other income | ( | ( | |
Net exchange differences | ( | ||
Impairment | |||
Net finance costs | 10 | ||
Taxation recognised in profit or loss | 11 | ||
Share-based payments (credit)/charge | 25 | ( | |
Decrease/(increase) in trade and other receivables | 22 | ( | |
(Decrease)/increase in trade and other payables | 22 | ( | |
Revaluation of short- and long-term derivatives | 16 | ( | |
Increase in provisions | 23 | ||
Cash generated from operations | |||
Interest paid | ( | ( | |
Income taxes paid | ( | ( | |
Contingent consideration paid | 27 | ( | ( |
Total cash flows from operating activities | |||
| Cash flows from investing activities | |||
Acquisitions | 27 | ( | ( |
Proceeds from disposal of subsidiary | 7 | ||
Purchase of property, plant and equipment | 14 | ( | ( |
Purchase of intangible assets | 13 | ( | ( |
Total cash flows used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Settlement of borrowings in relation to acquisitions | 27 | ( | ( |
Proceeds from borrowings | 20 | ||
Repayment of borrowings | 20 | ( | |
Loan refinancing fee | 20 | ( | ( |
Acquisition of own shares | 24 | ( | ( |
Acquisition of own shares for cancellation | 24 | ( | ( |
Principal elements of lease payments | 20 | ( | ( |
Dividends paid | 24 | ( | ( |
Proceeds from sale of 40% of Healthcare business to non-controlling interest | 24 | ||
Receipt of loan from related party | 24 | ||
| Transaction costs relating to sale of 40% of Healthcare business | |||
to non-controlling interest | 24 | ( | |
Total cash flows (used in)/from financing activities | ( | ||
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of year | |||
Effects of currency translation on cash and cash equivalents | ( | ||
Cash and cash equivalents at end of year |
| Share-based payments and associated | Share-based payment expenses are excluded from Adjusted EBITDA as they |
| costs | are a predominantly non-cash charge and the awards are equity-settled. |
| Impairment | The Group excludes these costs from Adjusted EBITDA where the nature of the |
| item, or its size, is not related to the operational performance of the Group and | |
| allows for comparability of underlying results. | |
| Revaluation of short- and long-term | Gains and losses are recognised within Adjusted EBITDA when they are realised |
| derivatives | in cash terms and therefore we exclude non-cash movements arising from |
| Unrealised operating foreign exchange | fluctuations in exchange rates which better aligns Adjusted EBITDA with the |
| cash performance of the business. | |
| gain/loss |
| Restructuring, corporate projects and | The Group excludes these costs where the nature of the item, or its size, is not |
| refinancing costs | related to the operational performance of the Group and allows for |
| Acquisition and integration costs (including | comparability of underlying results. |
| contingent consideration) | |
| Amortisation and impairment of acquired | The amortisation charge for those intangible assets recognised on business |
| intangible assets | combinations is excluded since they are non-cash charges arising from |
| historical investment activities. Any impairment charges recognised in relation | |
| to these intangible assets are also excluded. This is a common adjustment | |
| made by acquisitive information service businesses and is therefore consistent | |
| with peers. Revenues associated with acquisitions, in the year of acquisition, | |
| are excluded from the calculation of underlying revenue. |
DA&I: | DA&I: | |||
£m | Non-Healthcare | Healthcare | Corporate | Total |
Revenue | 198.8 | 123.3 | – | 322.1 |
Operating costs | (148.6) | (61.5) | (1.8) | (211.9) |
Adjusted EBITDA | 50.2 | 61.8 | (1.8) | 110.2 |
Share-based payments credit | 10.7 | 4.7 | – | 15.4 |
| Restructuring, corporate projects and refinancing | ||||
costs | (5.7) | (1.5) | (4.0) | (11.2) |
Acquisition and integration costs | (5.8) | (1.3) | – | (7.1) |
Costs relating to share-based payment schemes | (1.5) | (0.2) | – | (1.7) |
Revaluation gain on short- and long-term derivatives | 0.6 | 0.6 | – | 1.2 |
Unrealised operating foreign exchange (loss)/gain | (2.0) | 2.4 | – | 0.4 |
India Wage Code liability true-up | (1.3) | (0.4) | – | (1.7) |
Amortisation of acquired intangibles | (9.6) | (2.5) | – | (12.1) |
| Amortisation (excluding amortisation of acquired | ||||
intangible assets) | (4.2) | (0.1) | – | (4.3) |
Depreciation | (4.9) | (1.7) | – | (6.6) |
Impairment | (1.3) | – | – | (1.3) |
Finance costs | (7.2) | (4.8) | – | (12.0) |
Taxation | (4.7) | (14.4) | – | (19.1) |
Profit after tax | 13.3 | 42.6 | (5.8) | 50.1 |
DA&I: | DA&I: | |||
£m | Non-Healthcare | Healthcare | Corporate | Total |
Revenue | 176.1 | 109.4 | – | 285.5 |
Operating costs | (117.9) | (48.5) | (2.3) | (168.7) |
Adjusted EBITDA | 58.2 | 60.9 | (2.3) | 116.8 |
| Unallocated group costs: | ||||
Share-based payments charge | (24.1) | |||
Restructuring, corporate projects and refinancing costs | (5.3) | |||
Acquisition and integration costs | (4.0) | |||
Costs relating to share-based payment schemes | (0.3) | |||
Revaluation loss on short- and long-term derivatives | (1.7) | |||
Unrealised operating foreign exchange gain | 0.3 | |||
Amortisation of acquired intangibles | (8.9) | |||
| Amortisation (excluding amortisation of acquired | ||||
intangible assets) | (1.9) | |||
Depreciation | (5.8) | |||
Finance costs | (10.2) | |||
Taxation | (18.4) | |||
Profit after tax | 36.5 |
| Total | |||||
DA&I: | Remaining | Reported to | |||
£m | Healthcare | Group | CODM | Reclassifications* | Total |
Non-current assets | 78.3 | 462.7 | 541.0 | – | 541.0 |
Current assets | 73.8 | 74.3 | 148.1 | – | 148.1 |
Total assets | 152.1 | 537.0 | 689.1 | – | 689.1 |
Current liabilities | (53.7) | (115.5) | (169.2) | 3.8 | (165.4) |
Non-current liabilities | (42.4) | (151.5) | (193.9) | (3.8) | (197.7) |
Total liabilities | (96.1) | (267.0) | (363.1) | – | (363.1) |
| Total | |||||
DA&I: | Remaining | Reported to | |||
£m | Healthcare | Group | CODM | Reclassifications* | Total |
Non-current assets | 77.1 | 435.9 | 513.0 | – | 513.0 |
Current assets | 61.7 | 81.1 | 142.8 | – | 142.8 |
Total assets | 138.8 | 517.0 | 655.8 | – | 655.8 |
Current liabilities | (59.9) | (111.0) | (170.9) | 4.4 | (166.5) |
Non-current liabilities | (36.1) | (27.9) | (64.0) | (4.4) | (68.4) |
Total liabilities | (96.0) | (138.9) | (234.9) | – | (234.9) |
Asia | Rest of | ||||||
£m | UK | Europe | Americas 1 | Pacific | MENA 2 | World | Total |
Revenue from external customers | 48.8 | 85.1 | 126.8 | 28.6 | 22.9 | 9.9 | 322.1 |
Asia | Rest of | ||||||
£m | UK | Europe | Americas 1 | Pacific | MENA 2 | World | Total |
Revenue from external customers | 44.3 | 78.2 | 104.0 | 27.7 | 22.2 | 9.1 | 285.5 |
| Deferred Revenue recognised within | ||||
Revenue recognised in the | the Consolidated Statement of | |||
Consolidated Income Statement | Financial Position | |||
Year ended | Year ended | As at | As at | |
31 December 2025 | 31 December 2024 | 31 December 2025 | 31 December 2024 | |
| £m | Restated* | |||
| Services transferred: | ||||
Over a period of time | 237.0 | 215.2 | 89.6 | 89.0 |
At a point in time | 85.1 | 70.3 | 27.7 | 25.6 |
Total | 322.1 | 285.5 | 117.3 | 114.6 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
Cost of sales | 161.7 | 136.6 |
Administrative costs | 77.9 | 83.4 |
239.6 | 220.0 | |
Losses on trade receivables | 1.7 | 1.0 |
Total operating expenses | 241.3 | 221.0 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
Depreciation of property, plant and equipment | 6.6 | 5.8 |
Amortisation of intangible assets | 16.4 | 10.8 |
Gain (including realised and unrealised) on foreign exchange | – | (1.0) |
Auditor’s remuneration | 2.7 | 1.8 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
Audit of the Company’s and the consolidated financial statements | 0.7 | 0.8 |
Audit of the subsidiary companies’ financial statements | 0.9 | 0.9 |
All other services (including half year review) | 1.1 | 0.1 |
Total auditor’s remuneration | 2.7 | 1.8 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
Share-based payments (credit)/charge | (15.4) | 24.1 |
Amortisation of acquired intangibles | 12.1 | 8.9 |
Restructuring, corporate projects and refinancing costs | 11.2 | 5.3 |
Acquisition and integration costs | 7.1 | 4.0 |
India Wage Code liability true-up | 1.7 | – |
Costs relating to share-based payments scheme | 1.7 | 0.3 |
Revaluation (gain)/loss on short- and long-term derivatives | (1.2) | 1.7 |
Unrealised operating foreign exchange gain | (0.4) | (0.3) |
Impairment | 1.3 | – |
Total adjusting items | 18.1 | 44.0 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
Wages and salaries | 147.2 | 121.9 |
Social security costs | 13.1 | 9.8 |
Pension costs | 2.9 | 1.8 |
Share-based payments (credit)/charge (note 25) | (15.4) | 24.1 |
147.8 | 157.6 |
Year ended | Year ended | |
31 December 2025 | 31 December 2024 | |
No. | No. | |
Researchers and analysts | 2,779 | 2,783 |
Sales and admin | 876 | 774 |
3,655 | 3,557 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
Short-term employee benefits | 5.0 | 3.7 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments (credit)/charge | (3.2) | 8.7 |
1.9 | 12.5 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
Loan interest cost | 10.8 | 13.6 |
Lease interest cost | 1.2 | 1.1 |
Revaluation of interest rate swap | – | (2.8) |
Other interest cost | 0.2 | – |
Other interest income | (0.2) | (1.7) |
12.0 | 10.2 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
| Income statement | ||
| Current income tax: | ||
Current income tax | (15.4) | (43.3) |
Adjustments in respect of prior years | (0.6) | 0.3 |
(16.0) | (43.0) | |
| Deferred income tax: | ||
Relating to origination and reversal of temporary differences | (5.6) | 25.1 |
Effect of change in tax rates | (0.1) | (0.1) |
Adjustments in respect of deferred tax of previous years | 0.1 | (0.8) |
Movement in unrecognised deferred tax | 2.5 | 0.4 |
(3.1) | 24.6 | |
Total income tax expense in income statement | (19.1) | (18.4) |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
| Recognised in statement of changes in equity | ||
Corporation tax income on share options exercised | 0.2 | 0.4 |
Deferred tax expense on share-based payments | (2.7) | – |
Total tax (expense)/income recognised directly in equity | (2.5) | 0.4 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
Profit before tax | 69.2 | 54.9 |
Tax at the UK corporation tax rate of 25.0% (2024: 25.0%) | (17.3) | (13.7) |
| Effects of: | ||
Non-taxable income for tax purposes | – | 0.1 |
Non-deductible expenses for tax purposes | (2.1) | (1.9) |
Fixed asset disposals | (0.6) | (0.1) |
Movement in share-based payments | (1.0) | (0.5) |
Effect of tax rates in overseas jurisdictions | 0.3 | 0.7 |
Overseas tax | (0.3) | (2.8) |
Effect of change in tax rates | (0.1) | (0.1) |
Adjustments in respect of current income tax of previous years | (0.5) | (0.5) |
Movement in unrecognised deferred tax | 2.5 | 0.4 |
(19.1) | (18.4) |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
Earnings per share attributable to equity holders from continuing operations: | ||
| Basic | ||
Profit for the period attributable to equity shareholders (£m) | 50.1 | 36.5 |
Less: non-controlling interest (£m) | (17.0) | (6.9) |
| Profit for the period attributable to ordinary shareholders of the parent | ||
company (£m) | 33.1 | 29.6 |
Weighted average number of shares (no’ m) | 748.6 | 789.1 |
Basic earnings per share (pence) | 4.4 | 3.8 |
| Diluted | ||
Profit for the period attributable to equity shareholders (£m) | 50.1 | 36.5 |
Less: non-controlling interest (£m) | (17.0) | (6.9) |
| Profit for the period attributable to ordinary shareholders of the parent | ||
company (£m) | 33.1 | 29.6 |
Weighted average number of shares (no’ m) | 749.6 | 799.4 |
Diluted earnings per share (pence) | 4.4 | 3.7 |
Year ended | Year ended | |
31 December 2025 | 31 December 2024 | |
No’ m | No’ m | |
Basic weighted average number of shares, net of shares held in treasury reserve | 748.6 | 789.1 |
Dilutive share options in issue – scheme 1 | 0.7 | 1.2 |
Dilutive share options in issue – scheme 2 | – | 6.5 |
Dilutive share options in issue – scheme 4 | 0.3 | 2.6 |
Diluted weighted average number of shares | 749.6 | 799.4 |
Potentially dilutive shares | Total |
Schedule | No. |
Scheme 2 | – |
Scheme 4 | 1,900,000 |
Total | 1,900,000 |
| IP rights | |||||||
Customer | and | ||||||
£m | AUC* | Software | relationships | Brands | database | Goodwill | Total |
| Cost | |||||||
As at 1 January 2024 | 0.2 | 18.4 | 65.3 | 26.3 | 77.9 | 322.0 | 510.1 |
Additions: Business combinations | – | 1.7 | 26.3 | 9.4 | 8.9 | 46.1 | 92.4 |
Additions: Internally developed | 4.9 | – | – | – | – | – | 4.9 |
Additions: Separately acquired | – | 0.4 | – | 0.2 | – | – | 0.6 |
Transfer AUC to software | (0.5) | 0.5 | – | – | – | – | – |
Foreign currency retranslation | – | 0.1 | – | – | – | – | 0.1 |
Disposals | – | (0.1) | – | – | – | – | (0.1) |
As at 31 December 2024 | 4.6 | 21.0 | 91.6 | 35.9 | 86.8 | 368.1 | 608.0 |
Additions: Business combinations | – | 3.7 | 5.7 | 1.6 | 7.2 | 26.2 | 44.4 |
Additions: Internally developed | 3.9 | 0.5 | – | – | – | – | 4.4 |
Additions: Separately acquired | 0.4 | 0.3 | – | 0.2 | – | – | 0.9 |
Transfer AUC to software | (6.1) | 6.1 | – | – | – | – | – |
Fair value adjustment | – | – | – | – | – | 1.2 | 1.2 |
Foreign currency retranslation | – | (0.4) | – | – | – | – | (0.4) |
As at 31 December 2025 | 2.8 | 31.2 | 97.3 | 37.7 | 94.0 | 395.5 | 658.5 |
| Amortisation | |||||||
As at 1 January 2024 | – | (14.5) | (42.5) | (13.4) | (56.0) | (10.9) | (137.3) |
Additions: Business combinations | – | (1.1) | – | – | – | – | (1.1) |
Charge for the year | – | (1.9) | (4.4) | (1.3) | (3.2) | – | (10.8) |
Disposals | – | 0.1 | – | – | – | – | 0.1 |
As at 31 December 2024 | – | (17.4) | (46.9) | (14.7) | (59.2) | (10.9) | (149.1) |
Additions: Business combinations | – | (1.7) | – | – | – | – | (1.7) |
Charge for the year | – | (4.4) | (5.9) | (2.0) | (4.1) | – | (16.4) |
Impairment | – | – | (0.1) | – | – | – | (0.1) |
Foreign currency retranslation | – | 0.3 | – | – | – | – | 0.3 |
As at 31 December 2025 | – | (23.2) | (52.9) | (16.7) | (63.3) | (10.9) | (167.0) |
| Net book value | |||||||
As at 31 December 2025 | 2.8 | 8.0 | 44.4 | 21.0 | 30.7 | 384.6 | 491.5 |
As at 31 December 2024 | 4.6 | 3.6 | 44.7 | 21.2 | 27.6 | 357.2 | 458.9 |
Customer relationships | Brands | IP rights and database | ||||
Carrying | Remaining | Carrying | Remaining | Carrying | Remaining | |
value | amortisation | value | amortisation | value | amortisation | |
£m | period | £m | period | £m | period | |
AROQ | 0.3 | 3 years | – | – | – | – |
Research Views | 2.1 | 2-6 years | – | – | – | – |
GlobalData | – | – | 2.2 | 5 years | – | – |
Verdict | – | – | 0.5 | 2 years | – | – |
Life Sciences | 2.5 | 6 years | – | – | 6.2 | 7 years |
LMC | 4.5 | 2-8 years | – | – | 9.0 | 6 years |
MBI | 3.5 | 2-7 years | 7.7 | 16 years | 0.1 | 2 years |
TS Lombard | 2.7 | 7-10 years | 0.5 | 17 years | 0.5 | 2 years |
BTMI | 1.3 | 3 years | 1.7 | 9 years | 0.3 | 4 years |
LinkUp | 8.7 | 11 years | 0.7 | 9 years | 2.9 | 14 years |
Celent | 3.9 | 5 years | 1.0 | 9 years | 4.8 | 9 years |
Deallus | 9.6 | 18 years | 5.2 | 14 years | – | – |
Ai Palette | 0.3 | 4 years | 0.3 | 9 years | 1.1 | 4 years |
Stylus | 5.0 | 8 years | 1.2 | 9 years | 5.8 | 14 years |
Total carrying value | 44.4 | 21.0 | 30.7 |
Increase in revenue | Increase in costs | Pre-tax | Terminal growth | |||||
(for years 1 to 5) | (for years 1 to 5) | discount rate | rate | |||||
2025* | 2024 | 2025** | 2024 | 2025 | 2024 | 2025 | 2024 | |
DA&I: Healthcare | 4.7% | 10.1% | 1.9% | 2.0% | 13.3% | 13.1% | 2.0% | 2.0% |
DA&I: Non-Healthcare | 5.1% | 5.3% | 1.1% | 2.0% | 12.6% | 12.9% | 2.0% | 2.0% |
MBI | 2.7% | 3.8% | 1.6% | 2.0% | 13.0% | 12.8% | 2.0% | 2.0% |
Revenue growth | Discount rate | |
Cash-generating unit | falls by* | rises by* |
DA&I: Healthcare | 13.6% | 30.4% |
DA&I: Non-Healthcare | 4.9% | 8.2% |
MBI | 2.9% | 4.9% |
| Fixtures, | ||||
fittings & | Leasehold | |||
£m | Buildings | equipment | improvements | Tota l |
| Cost | ||||
As at 1 January 2024 | 43.5 | 8.7 | 2.4 | 54.6 |
Additions: Business combinations | 1.4 | 0.8 | 0.2 | 2.4 |
Additions: Separately acquired | 4.2 | 1.6 | 0.1 | 5.9 |
Foreign currency retranslation | (0.1) | (0.1) | – | (0.2) |
Disposals | (6.4) | (0.2) | – | (6.6) |
As at 31 December 2024 | 42.6 | 10.8 | 2.7 | 56.1 |
Additions: Business combinations | – | 0.3 | – | 0.3 |
Additions: Separately acquired | 3.8 | 2.1 | 0.5 | 6.4 |
Adjustments to right-of-use asset | (0.2) | – | – | (0.2) |
Foreign currency retranslation | (0.9) | (0.5) | – | (1.4) |
Disposals | (1.3) | (1.2) | – | (2.5) |
As at 31 December 2025 | 44.0 | 11.5 | 3.2 | 58.7 |
| Depreciation | ||||
As at 1 January 2024 | (19.7) | (7.4) | (0.9) | (28.0) |
Additions: Business combinations | – | (0.5) | – | (0.5) |
Charge for the year | (4.6) | (0.9) | (0.3) | (5.8) |
Foreign currency retranslation | – | 0.1 | – | 0.1 |
Disposals | 6.0 | 0.2 | – | 6.2 |
As at 31 December 2024 | (18.3) | (8.5) | (1.2) | (28.0) |
Additions: Business combinations | – | (0.2) | – | (0.2) |
Charge for the year | (4.8) | (1.5) | (0.3) | (6.6) |
Impairment | (1.2) | – | – | (1.2) |
Foreign currency retranslation | 0.4 | 0.4 | – | 0.8 |
Disposals | 1.3 | 1.2 | – | 2.5 |
As at 31 December 2025 | (22.6) | (8.6) | (1.5) | (32.7) |
| Net book value | ||||
As at 31 December 2025 | 21.4 | 2.9 | 1.7 | 26.0 |
As at 31 December 2024 | 24.3 | 2.3 | 1.5 | 28.1 |
£m | Buildings |
| Cost | |
As at 1 January 2024 | 43.5 |
Additions: Business combinations | 1.4 |
Additions: Separately acquired | 4.2 |
Foreign currency retranslation | (0.1) |
Disposals | (6.4) |
As at 31 December 2024 | 42.6 |
Additions: Separately acquired | 3.8 |
Adjustments to right-of-use asset | (0.2) |
Foreign currency retranslation | (0.9) |
Disposals | (1.3) |
As at 31 December 2025 | 44.0 |
| Depreciation | |
As at 1 January 2024 | (19.7) |
Charge for the year | (4.6) |
Disposals | 6.0 |
As at 31 December 2024 | (18.3) |
Charge for the year | (4.8) |
Impairment | (1.2) |
Foreign currency retranslation | 0.4 |
Disposals | 1.3 |
As at 31 December 2025 | (22.6) |
| Net book value | |
As at 31 December 2025 | 21.4 |
As at 31 December 2024 | 24.3 |
£m | 31 December 2025 | 31 December 2024 |
Current lease liabilities | 4.0 | 4.0 |
Non-current lease liabilities | 20.5 | 22.1 |
24.5 | 26.1 |
No. of | No. of | ||||
right-of-use | Range of | Average | No. of leases | leases with | |
assets | remaining | remaining | with extension | termination | |
leased | term | lease term | options | options | |
Office buildings | 22 | 0-9 years | 4 years | – | 1 |
Within one | One to | After | ||
£m | year | five years | five years | Total |
| As at 31 December 2025 | ||||
Lease payments | 5.0 | 16.1 | 7.0 | 28.1 |
Finance charges | (1.0) | (2.2) | (0.4) | (3.6) |
Net present values | 4.0 | 13.9 | 6.6 | 24.5 |
Within one | One to | After | ||
£m | year | five years | five years | Total |
| As at 31 December 2024 | ||||
Lease payments | 5.1 | 15.5 | 10.0 | 30.6 |
Finance charges | (1.1) | (2.7) | (0.7) | (4.5) |
Net present values | 4.0 | 12.8 | 9.3 | 26.1 |
31 December 2025 | 31 December 2024 | |||
£m | Assets | Liabilities | Assets | Liabilities |
| Held-for-trading*: | ||||
- Forward foreign currency contracts | 0.1 | (0.2) | – | (1.3) |
Total | 0.1 | (0.2) | – | (1.3) |
Current: | 0.1 | (0.2) | – | (1.3) |
Non-current: | – | – | – | – |
Euro | US Dollar | |
€m | $m | |
| Expiring in the year ending: | ||
31 December 2026 | 5.0 | 28.6 |
| US Dollar | |
| $m | |
| Expiring in the year ending: | |
31 December 2026 | 5.0 |
£m | 31 December 2025 | 31 December 2024 |
Trade receivables | 71.0 | 74.0 |
Prepayments | 12.4 | 11.0 |
Other receivables | 1.5 | 2.7 |
Accrued income | 2.3 | 2.2 |
87.2 | 89.9 |
£m | 31 December 2025 | 31 December 2024 |
Not overdue | 38.8 | 44.7 |
Overdue by up to one month | 16.3 | 13.2 |
More than one month but not more than three months overdue | 9.6 | 10.4 |
More than three months overdue | 6.3 | 5.7 |
71.0 | 74.0 |
£m | 31 December 2025 | 31 December 2024 |
Not overdue | 0.3 | – |
Overdue by up to one month | 0.1 | – |
More than one month but not more than three months overdue | 0.2 | 0.4 |
More than three months overdue | 3.0 | 3.6 |
3.6 | 4.0 |
£m | 31 December 2025 | 31 December 2024 |
Pounds Sterling | 25.1 | 24.8 |
US Dollar | 39.2 | 41.9 |
Euro | 6.5 | 7.7 |
Australian Dollar | 0.5 | 0.6 |
Other | 3.3 | 3.0 |
74.6 | 78.0 |
£m | 31 December 2025 | 31 December 2024 |
Opening expected credit loss allowance | 4.0 | 4.3 |
Increase in loss allowance | 1.7 | 1.0 |
Loss allowance on acquired companies | 0.3 | – |
Loss allowance on disposed companies | (0.1) | – |
Receivables written off during the year as uncollectable | (2.3) | (1.3) |
Closing expected credit loss allowance | 3.6 | 4.0 |
Days | 0-30 | 31-60 | 61-90 | 91-120 | 121-150 | 151-365 | 365+ | Total |
Net exposure (£m) | 18.8 | 2.6 | 2.0 | 1.5 | 0.8 | 4.7 | 1.8 | 32.2 |
ECL rate | 2.3% | 3.1% | 5.8% | 9.7% | 17.1% | 21.4% | 100.0% | |
Provision (£m) | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | 1.8 | 3.6 |
Days | 0-30 | 31-60 | 61-90 | 91-120 | 121-150 | 151-365 | 365+ | Total |
Net exposure (£m) | 13.6 | 3.3 | 1.4 | 1.7 | 1.3 | 3.1 | 1.0 | 25.4 |
ECL rate | 2.2% | 4.7% | 7.7% | 18.0% | 23.7% | 58.2% | 100.0% | |
Provision (£m) | 0.3 | 0.2 | 0.1 | 0.3 | 0.3 | 1.8 | 1.0 | 4.0 |
£m | 31 December 2025 | 31 December 2024 |
Balance brought forward | 22.0 | 2.5 |
Tax income during the period recognised in profit or loss | (3.1) | 24.6 |
Tax income during the period recognised directly in equity | (2.7) | – |
Deferred taxes acquired in business combinations | (3.2) | (5.1) |
Balance carried forward | 13.0 | 22.0 |
| The provision for deferred taxation consists of the tax effect of temporary differences in respect of: | ||
Accelerated depreciation for tax purposes | (0.3) | (0.4) |
Losses available for offsetting against future taxable income | 8.1 | 4.8 |
Share-based payments | 0.8 | 9.7 |
| Business combinations – revaluations of intangible assets to fair value | ||
(deferred tax asset) | 29.2 | 24.2 |
| Business combinations – revaluations of intangible assets to fair value | ||
(deferred tax liability) | (29.8) | (22.4) |
Restricted interest carried forward | 4.0 | 3.4 |
Other temporary differences | 1.0 | 2.7 |
Balance carried forward | 13.0 | 22.0 |
£m | 31 December 2025 | 31 December 2024 |
Deferred tax asset | 19.2 | 22.0 |
Deferred tax liability | (6.2) | – |
Net position | 13.0 | 22.0 |
£m | 31 December 2025 | 31 December 2024 |
Trade payables | 11.4 | 15.1 |
Amounts due to related parties (note 28) | 1.1 | 1.0 |
Other taxation and social security | 2.2 | 4.6 |
Accruals | 28.4 | 22.5 |
Current liabilities | 43.1 | 43.2 |
£m | 31 December 2025 | 31 December 2024 |
Accruals | 2.4 | 2.7 |
Non-current liabilities | 2.4 | 2.7 |
£m | 31 December 2025 | 31 December 2024 |
Short-term lease liabilities | 4.0 | 4.0 |
Current liabilities | 4.0 | 4.0 |
Long-term lease liabilities | 20.5 | 22.1 |
Long-term borrowings | 165.3 | 40.4 |
Non-current liabilities | 185.8 | 62.5 |
Short-term | Long-term | |||
Long-term | lease | lease | ||
£m | borrowings | liabilities 1 | liabilities 1 | Total |
As at 1 January 2024 | 263.7 | 4.3 | 21.4 | 289.4 |
| Cash flows: | ||||
– Repayment | – | (5.6) | – | (5.6) |
– Drawdown of RCF (previously held facility) | 40.0 | – | – | 40.0 |
– Settlement of loan | (305.0) | – | – | (305.0) |
– Drawdown of RCF (new facility) | 42.7 | – | – | 42.7 |
– Loan fees paid | (2.4) | – | – | (2.4) |
| Non-cash: | ||||
– Interest expense | 1.4 | – | – | 1.4 |
– Lease additions | – | 5.5 | – | 5.5 |
– Lease liabilities 2 | – | 0.5 | – | 0.5 |
– Reclassification | – | (0.7) | 0.7 | – |
As at 31 December 2024 | 40.4 | 4.0 | 22.1 | 66.5 |
| Cash flows: | ||||
– Repayment | – | (5.6) | – | (5.6) |
– Drawdown of RCF/ACF (new facility) | 123.5 | – | – | 123.5 |
– Loan fees paid | (0.5) | – | – | (0.5) |
| Non-cash: | ||||
– Interest expense | 1.9 | – | – | 1.9 |
– Lease additions | – | 3.5 | – | 3.5 |
– Lease liabilities 2 | – | 0.8 | (0.3) | 0.5 |
– Reclassification | – | 1.3 | (1.3) | – |
As at 31 December 2025 | 165.3 | 4.0 | 20.5 | 189.8 |
Healthcare Facility | Non-Healthcare Facility | |||
Date of agreement | 18 December 2024 | |||
Term of agreement | 3 years with 1 year extension option. | |||
Type of facility | Multi-currency RCF and ACF. | |||
Lenders in syndicate | 8 lenders. | |||
Fixed repayments | None, full drawn down balance repayable at date of termination of agreement. | |||
| Available facility | £130.0m RCF and £70.0m ACF. As at | £135.0m RCF and £50.0m ACF. As at | ||
| 31 December 2024, one member of the | 31 December 2024, one member of the | |||
| syndicate was outstanding to commit to | syndicate was outstanding to commit to | |||
| the facility, resulting in the total available | the facility, with the total available from | |||
| from the committed 7 lenders as at | the committed 7 lenders as at | |||
| 31 December 2024 being £114.8m RCF | 31 December 2024 being £119.2m RCF | |||
| and £61.8m ACF, totalling £176.6m. The | and £44.2m ACF, totalling £163.4m. The | |||
| final syndicate member joined the | final syndicate member joined the | |||
| facility on 31 January 2025 therefore the | facility on 31 January 2025 therefore the | |||
| full facility of £130.0m RCF and £70.0m | full facility of £135.0m RCF and £50.0m | |||
| ACF became available to draw down | ACF became available to draw down | |||
| upon on this date. | upon on this date. | |||
| Interest payable on drawn element | Agreed margin based upon covenant test result (currently 2.25% for the Healthcare | |||
| facility and 3.0% for the Non-Healthcare facility as at 31 December 2025) plus Sterling | ||||
| Overnight Index Average rate (SONIA), paid at the end of each calendar quarter. | ||||
| Interest payable on undrawn element | 0.35% of margin on drawn element. | |||
| Total drawdown | £37.0m (31 December 2024: £37.0m). | £131.0m (31 December 2024: £7.5m). | ||
£m | 31 December 2025 | 31 December 2024 |
| Current assets | ||
Cash | 51.1 | 50.5 |
Trade receivables | 71.0 | 74.0 |
Other receivables | 1.5 | 2.7 |
Accrued income | 2.3 | 2.2 |
125.9 | 129.4 | |
| Current liabilities | ||
Trade payables | (11.4) | (15.1) |
Amounts due to related parties | (1.1) | (1.0) |
Accruals | (28.4) | (22.5) |
(40.9) | (38.6) | |
| Non-current liabilities | ||
Long-term accruals | (2.4) | (2.7) |
Long-term borrowings | (165.3) | (40.4) |
(167.7) | (43.1) |
£m | 31 December 2025 | 31 December 2024 |
| Current assets | ||
Short-term derivative assets | 0.1 | – |
0.1 | – | |
| Current liabilities | ||
Short-term derivative liabilities | (0.2) | (1.3) |
(0.2) | (1.3) |
31 December 2025 | Less than | One to | Three months | One to | |
£m | one month | three months | to one year | five years | Total |
| Current assets | |||||
Cash | 51.1 | – | – | – | 51.1 |
Short-term derivative assets | – | – | 0.1 | – | 0.1 |
Trade receivables | 12.9 | 36.4 | 21.7 | – | 71.0 |
Other receivables | – | 1.5 | – | – | 1.5 |
Accrued income | 2.3 | – | – | – | 2.3 |
| Current liabilities | |||||
Short-term derivative liabilities | – | (0.2) | – | – | (0.2) |
Trade payables | (10.7) | (0.7) | – | – | (11.4) |
Amounts due to related parties | – | (1.1) | – | – | (1.1) |
Accruals | – | (28.4) | – | – | (28.4) |
| Non-current liabilities | |||||
Long-term accruals | – | – | – | (2.4) | (2.4) |
Long-term borrowings | – | – | – | (187.1) | (187.1) |
55.6 | 7.5 | 21.8 | (189.5) | (104.6) |
31 December 2024 | Less than | One to | Three months | One to | |
£m | one month | three months | to one year | five years | Total |
| Current assets | |||||
Cash | 50.5 | – | – | – | 50.5 |
Trade receivables | 18.3 | 36.7 | 19.0 | – | 74.0 |
Other receivables | – | 2.7 | – | – | 2.7 |
Accrued income | 2.2 | – | – | – | 2.2 |
| Current liabilities | |||||
Short-term derivative liabilities | – | (0.6) | (0.7) | – | (1.3) |
Trade payables | (12.9) | (2.2) | – | – | (15.1) |
Amounts due to related parties | – | – | (1.0) | – | (1.0) |
Accruals | – | (22.5) | – | – | (22.5) |
| Non-current liabilities | |||||
Long-term accruals | – | – | – | (2.7) | (2.7) |
Long-term borrowings | – | – | – | (45.8) | (45.8) |
58.1 | 14.1 | 17.3 | (48.5) | 41.0 |
• | Level 3: techniques which use inputs that have a significant effect on the recorded fair value that are not based on observable | ||
| market data. | |||
| As at 31 December 2025, the only financial instruments measured at fair value were derivative financial assets/liabilities (forward | |||
| foreign currency contracts) and these are classified as Level 2. | |||
| Type of financial | |||
instrument at Level 2 | Measurement technique | Main assumptions | Main inputs used |
£m | US Dollar | Euro | Other | Total |
| Exposures | ||||
Cash | 26.1 | 2.0 | 14.2 | 42.3 |
Short- and long-term derivative assets/(liabilities) | (0.1) | – | – | (0.1) |
Trade receivables | 39.2 | 6.5 | 3.8 | 49.5 |
Trade accounts payable | (1.5) | – | (0.4) | (1.9) |
Net exposure | 63.7 | 8.5 | 17.6 | 89.8 |
£m | US Dollar | Euro | Other | Total |
| Exposures | ||||
Cash | 27.3 | 1.1 | 16.5 | 44.9 |
Short- and long-term derivative assets/(liabilities) | (0.8) | – | – | (0.8) |
Trade receivables | 41.9 | 7.7 | 3.6 | 53.2 |
Trade accounts payable | (1.3) | – | (0.6) | (1.9) |
Net exposure | 67.1 | 8.8 | 19.5 | 95.4 |
10% decrease | 10% increase | |||
£m | 2025 | 2024 | 2025 | 2024 |
| Impact on profit before income tax: | ||||
US Dollar | 7.1 | 7.5 | (5.8) | (6.1) |
Euro | 0.9 | 0.9 | (0.8) | (0.8) |
8.0 | 8.4 | (6.6) | (6.9) |
100 basis point decrease | 100 basis point increase | |||
£m | 2025 | 2024 | 2025 | 2024 |
| Impact on: | ||||
Net earnings before income tax | (1.7) | (0.4) | 1.7 | 0.4 |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
Revenue (£m) | 322.1 | 285.5 | 273.1 | 243.2 | 189.3 | 178.4 | 178.2 |
Provision added for bad debt (£m) | 1.7 | 1.0 | 2.3 | 1.1 | 1.4 | 1.7 | 2.9 |
% of revenue | 0.5% | 0.4% | 0.8% | 0.5% | 0.7% | 1.0% | 1.6% |
| Trade and other | ||
Trade and other | payables (note 19), | |
2025 | receivables | including deferred |
£m | (note 17) | revenue |
At 31 December 2025 | 87.2 | (162.8) |
At 31 December 2024 | 89.9 | (160.5) |
Consolidated Statement of Financial Position movement | 2.7 | 2.3 |
Share-based payment (cash settled) | – | (2.6) |
Purchase of own shares for cancellation accrual | – | (0.2) |
Contingent consideration paid | – | 2.5 |
Tax related adjustments | – | (1.5) |
Lease accounting related adjustments | (0.3) | – |
Disposal of subsidiary | (1.9) | 1.3 |
Impact of foreign currency | (1.6) | 3.6 |
Movement as a result of business combinations | 1.2 | (8.3) |
Movement as shown in Consolidated Statement of Cash Flows | 0.1 | (2.9) |
| Trade and other | ||
Trade and other | payables (note 19), | |
2024 | receivables | including deferred |
£m | (note 17) | revenue |
At 31 December 2024 | 89.9 | (160.5) |
At 31 December 2023 | 69.2 | (137.0) |
Consolidated Statement of Financial Position movement | (20.7) | 23.5 |
Transaction costs relating to sale of 40% of Healthcare business to non-controlling interest | (2.8) | 2.8 |
Contingent consideration paid | – | 0.5 |
Tax related adjustments | – | (0.9) |
Movement as a result of business combinations | 9.5 | (21.2) |
Movement as shown in Consolidated Statement of Cash Flows | (14.0) | 4.7 |
Dilapidations | Dilapidations | ||
Right-of-use | Other | Total | |
£m | assets | ||
At 1 January 2024 | 0.6 | 0.9 | 1.5 |
Increase in provision | 0.1 | 0.1 | 0.2 |
At 31 December 2024 | 0.7 | 1.0 | 1.7 |
Increase in provision | 0.2 | 0.1 | 0.3 |
Release of unutilised provision | (0.1) | – | (0.1) |
At 31 December 2025 | 0.8 | 1.1 | 1.9 |
Current: | – | – | – |
Non-current: | 0.8 | 1.1 | 1.9 |
31 December 2025 | 31 December 2024 | |||||
Percentage | Percentage | |||||
of Total | of Total | |||||
No’000s | Shares | £000s | No’000s | Shares | £000s | |
Ordinary shares at 1 January (£0.0001) | 830,895 | 83 | 845,028 | 84 | ||
Cancellation of shares: share buyback programme | (66,154) | (7) | (14,133) | (1) | ||
Ordinary shares at 31 December (£0.0001) | 764,741 | 99.99 | 76 | 830,895 | 99.99 | 83 |
Deferred shares of £1.00 each | 100 | 0.01 | 100 | 100 | 0.01 | 100 |
Total authorised, allotted, called up and fully paid | 764,841 | 100 | 176 | 830,995 | 100 | 183 |
£m | 31 December 2025 | 31 December 2024 |
| Statement of Financial Position Summary: | ||
Non-current assets | 78.3 | 76.1 |
Current assets | 73.8 | 62.7 |
Current liabilities | (53.7) | (59.9) |
Non-current liabilities | (42.4) | (36.1) |
Equity attributable to owners of the Company | 56.0 | 42.8 |
Non-controlling interest | 22.4 | 17.1 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
| Income Statement Summary: | ||
Revenue | 123.3 | 63.3 |
Profit after tax | 42.6 | 17.3 |
Other comprehensive (loss)/income | (4.1) | 2.0 |
Total comprehensive income | 38.5 | 19.3 |
Total comprehensive income – non-controlling interest | 15.4 | 7.7 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
| Statement of Cash Flows Summary: | ||
Cash flows from/(used in) operating activities | 48.8 | (10.5) |
Cash flows used in investing activities | (22.4) | (18.7) |
Cash flows (used in)/from financing activities | (1.9) | 27.3 |
Total cash flows | 24.5 | (1.9) |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
(Credit)/charge for scheme 2 | (6.7) | 12.6 |
(Credit)/charge for scheme 4 | (11.3) | 11.5 |
Charge for exceptional STIP awards | 2.6 | – |
Total (credit)/charge | (15.4) | 24.1 |
Option | Weighted | ||
exercise | average | ||
price | remaining life | Number of | |
(pence) (years) | options | ||
31 December 2024 | 1/100th | 0.0 | 1,207,250 |
Exercised | 1/100th | N/A | (550,713) |
31 December 2025 | 1/100th | 0.0 | 656,537 |
Award tranche | Award 1 | Award 2 | Award 3 | Award 5 | Award 7 | Award 8 | Award 9 | |
Grant date | 31/10/19 | 07/05/20 | 25/05/20 | 22/09/20 | 23/03/21 | 31/01/23 | 22/01/24 | |
Expected dividend yield | 3.06% | 3.06% | 3.06% | 3.06% | 3.06% | 3.57% | Note 1 | |
Volatility | 26.87% | 26.87% | 26.87% | 26.87% | 26.87% | 28.62% | Note 1 | |
Initial share price (pre capital reorganisation) | £12.25 | £12.25 | £12.25 | £12.25 | £12.25 | £12.55 | Note 1 | |
Initial share price (post capital reorganisation) | £1.72 | £1.72 | £1.72 | £1.72 | £1.72 | £1.76 | Note 1 | |
Group achieves £100m EBITDA by 1 March 2024 | 25% vest | 25% vest | 25% vest | 25% vest | 25% vest | 25% vest 100% vest | ||
Fair value (pre capital reorganisation) | £11.79 | £11.79 | £11.79 | £11.79 | £11.79 | £12.07 | £14.00 | |
Fair value (post capital reorganisation) | £1.65 | £1.65 | £1.65 | £1.65 | £1.65 | £1.69 | £1.96 | |
Risk-free interest rate | 3.17% | 3.17% | 3.17% | 3.17% | 3.17% | 3.24% | Note 1 | |
Estimated forfeiture rate | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |
Remaining contractual life | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
Group achieves £110m EBITDA by 1 March 2025 | 25% vest | 25% vest | 25% vest | 25% vest | 25% vest | 25% vest | N/A | |
Fair value (pre capital reorganisation) | £11.43 | £11.43 | £11.43 | £11.43 | £11.43 | £11.65 | N/A | |
Fair value (post capital reorganisation) | £1.60 | £1.60 | £1.60 | £1.60 | £1.60 | £1.63 | N/A | |
Risk-free interest rate | 3.24% | 3.24% | 3.24% | 3.24% | 3.24% | 3.32% | N/A | |
Estimated forfeiture rate | 0% | 0% | 0% | 0% | 0% | 0% | N/A | |
Remaining contractual life | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
Group achieves £131m EBITDA by 1 March 2026 | 25% vest | 25% vest | 25% vest | 25% vest | 25% vest | 25% vest | N/A | |
Fair value (pre capital reorganisation) | £11.09 | £11.09 | £11.09 | £11.09 | £11.09 | £11.24 | N/A | |
Fair value (post capital reorganisation) | £1.55 | £1.55 | £1.55 | £1.55 | £1.55 | £1.57 | N/A | |
Risk-free interest rate | 3.20% | 3.20% | 3.20% | 3.20% | 3.20% | 3.12% | N/A | |
Estimated forfeiture rate | 5% | 5% | 5% | 5% | 5% | 4% | N/A | |
Remaining contractual life | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | N/A | |
Group achieves £153m EBITDA by 1 March 2027 | 25% vest | 25% vest | 25% vest | 25% vest | 25% vest | 25% vest | N/A | |
Fair value (pre capital reorganisation) | £10.76 | £10.76 | £10.76 | £10.76 | £10.76 | £10.85 | N/A | |
Fair value (post capital reorganisation) | £1.51 | £1.51 | £1.51 | £1.51 | £1.51 | £1.52 | N/A | |
Risk-free interest rate | 3.24% | 3.24% | 3.24% | 3.24% | 3.24% | 3.21% | N/A | |
Estimated forfeiture rate | 9% | 9% | 9% | 9% | 9% | 4% | N/A | |
Remaining contractual life | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | N/A | |
Option | Weighted | ||
exercise | average | ||
price | remaining life | Number of | |
(pence) (years) | options | ||
31 December 2024 | 1/100th | 1.2 | 19,000,711 |
Exercised | 1/100th | N/A | (6,500,702) |
Forfeited | 1/100th | N/A | (1,999,996) |
31 December 2025 | 1/100th | 0.7 | 10,500,013 |
Award tranche | Award 1 | Award 2 | Award 3 | Award 4 | Award 5 |
Grant date | 07/03/22 | 31/01/23 | 23/05/23 | 22/01/24 | 21/05/24 |
Expected dividend yield | 3.06% | 3.57% | 3.34% | 1.60% | 1.04% |
Volatility | 26.87% | 28.62% | 29.40% | 28.25% | 29.14% |
Initial share price (pre capital reorganisation) | £12.25 | £12.55 | £13.10 | £13.93 | £16.14 |
Initial share price (post capital reorganisation) | £1.72 | £1.76 | £1.83 | £1.95 | £2.26 |
Group achieves £110m EBITDA by 1 March 2025 | 10% vest | 10% vest | 10% vest | 10% vest | 10% vest |
Fair value (pre capital reorganisation) | £11.43 | £11.65 | £12.35 | £13.68 | £16.01 |
Fair value (post capital reorganisation) | £1.60 | £1.63 | £1.73 | £1.92 | £2.24 |
Risk-free interest rate | 3.24% | 3.32% | 4.10% | 4.72% | 4.74% |
Estimated forfeiture rate | 0% | 0% | 0% | 0% | 0% |
Remaining contractual life | N/A | N/A | N/A | N/A | N/A |
Group achieves £131m EBITDA by 1 March 2026 | 20% vest | 20% vest | 20% vest | 20% vest | 20% vest |
Fair value (pre capital reorganisation) | £11.09 | £11.24 | £11.94 | £11.94 | £11.94 |
Fair value (post capital reorganisation) | £1.55 | £1.57 | £1.67 | £1.67 | £1.67 |
Risk-free interest rate | 3.20% | 3.12% | 4.02% | 4.17% | 4.27% |
Estimated forfeiture rate | 9% | 8% | 8% | 8% | 8% |
Remaining contractual life | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
Group achieves £153m EBITDA by 1 March 2027 | 70% vest | 70% vest | 70% vest | 70% vest | 70% vest |
Fair value (pre capital reorganisation) | £10.76 | £10.85 | £11.55 | £11.55 | £11.55 |
Fair value (post capital reorganisation) | £1.51 | £1.52 | £1.62 | £1.62 | £1.62 |
Risk-free interest rate | 3.24% | 3.21% | 3.97% | 3.87% | 4.07% |
Estimated forfeiture rate | 16% | 8% | 8% | 8% | 8% |
Remaining contractual life | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
Award tranche | Award 6 | Award 7 | Award 8 | Award 9 |
Grant date | 23/01/25 | 11/02/25 | 20/05/25 | 20/05/25 |
Expected dividend yield | 0.81% | 0.74% | 0.59% | 0.20% |
Volatility | 30.19% | 30.07% | 36.07% | 45.98% |
Initial share price | £1.82 | £2.01 | £1.92 | £1.92 |
Group achieves a currently undetermined EBITDA target by 1 March 2026 | N/A | N/A | N/A | 100% |
Fair value | N/A | N/A | N/A | £1.92 |
Risk-free interest rate | N/A | N/A | N/A | 3.92% |
Estimated forfeiture rate | N/A | N/A | N/A | 0% |
Remaining contractual life | N/A | N/A | N/A | 0.17 |
Group achieves a currently undetermined EBITDA target by 1 March 2028 | 10% | 10% | 100% | N/A |
Fair value | £1.77 | £1.97 | £1.89 | N/A |
Risk-free interest rate | 4.07% | 3.89% | 3.96% | N/A |
Estimated forfeiture rate | 0% | 0% | 0% | N/A |
Remaining contractual life | 2.17 | 2.17 | 2.17 | N/A |
Group achieves a currently undetermined EBITDA target by 1 March 2029 | 20% | 20% | N/A | N/A |
Fair value | £1.76 | £1.95 | N/A | N/A |
Risk-free interest rate | 4.12% | 3.96% | N/A | N/A |
Estimated forfeiture rate | 0% | 0% | N/A | N/A |
Remaining contractual life | 3.17 | 3.17 | N/A | N/A |
Group achieves a currently undetermined EBITDA target by 1 March 2030 | 70% | 70% | N/A | N/A |
Fair value | £1.74 | £1.94 | N/A | N/A |
Risk-free interest rate | 4.24% | 4.12% | N/A | N/A |
Estimated forfeiture rate | 0% | 0% | N/A | N/A |
Remaining contractual life | 4.17 | 4.17 | N/A | N/A |
Option | Weighted | ||
exercise | average | ||
price | remaining life | Number of | |
(pence) (years) | options | ||
31 December 2024 | 1/100th | 1.8 | 25,204,362 |
Granted | 1/100th | N/A | 2,685,000 |
Exercised | 1/100th | N/A | (2,401,694) |
Forfeited | 1/100th | N/A | (4,275,666) |
31 December 2025 | 1/100th | 1.1 | 21,212,002 |
Carrying | Fair value | ||
£m | value | adjustments | Fair value |
| Intangible assets consisting of: | |||
Customer relationships | – | 0.4 | 0.4 |
Database | – | 1.3 | 1.3 |
Trade names | – | 0.4 | 0.4 |
| Net assets acquired consisting of: | |||
Intangible assets | 1.8 | (0.2) | 1.6 |
Cash and cash equivalents | 1.0 | – | 1.0 |
Trade and other receivables | 0.5 | – | 0.5 |
Trade and other payables | (1.2) | 0.1 | (1.1) |
Deferred tax | – | (0.4) | (0.4) |
Fair value of net assets acquired | 2.1 | 1.6 | 3.7 |
£m | Fair value |
Consideration paid in cash | 7.8 |
ESCROW payments yet to be cash settled as at 31 December 2025 | 1.8 |
Less net assets acquired | (3.7) |
Goodwill | 5.9 |
Carrying | Fair value | ||
£m | value | adjustments | Fair value |
| Intangible assets consisting of: | |||
Customer relationships | – | 5.4 | 5.4 |
Database | – | 5.9 | 5.9 |
Trade names | – | 1.2 | 1.2 |
| Net assets acquired consisting of: | |||
Intangible assets | 0.4 | – | 0.4 |
Cash and cash equivalents | 0.2 | – | 0.2 |
Trade and other receivables | 2.2 | (0.8) | 1.4 |
Trade and other payables | (13.4) | 1.5 | (11.9) |
Deferred tax | – | (3.5) | (3.5) |
Fair value of net (liabilities)/assets acquired | (10.6) | 9.7 | (0.9) |
£m | Fair value |
Consideration paid in cash | 18.9 |
Consideration to be paid 1-year post-completion | 0.5 |
Plus net liabilities acquired | 0.9 |
Goodwill | 20.3 |
£m | 31 December 2025 |
| Presented within Operating Activities | |
| Acquisition of MBI: | |
Contingent consideration | 0.3 |
| Acquisition of Ai Palette: | |
Contingent consideration | 0.4 |
| Acquisition of Jobdig, Inc: | |
Contingent consideration | 1.8 |
| 2.5 |
£m | 31 December 2025 |
| Presented within Investing Activities | |
| Acquisition of Ai Palette: | |
Cash consideration | 7. 8 |
Cash acquired | (1.0) |
| Acquisition of Stylus: | |
Cash consideration | 18.9 |
Cash acquired | (0.2) |
Settlement of transaction costs (not included within consideration) | 0.4 |
| Acquisition of Jobdig, Inc: | |
Working capital adjustment | 0.1 |
| Acquisition of Celent: | |
Working capital adjustment | (0.3) |
Transaction bonuses settled | 0.1 |
| Acquisition of Deallus: | |
Working capital adjustment | 1.2 |
| 27.0 |
£m | 31 December 2025 |
| Presented within Financing Activities | |
| Acquisition of Stylus: | |
Settlement of borrowings (not included within consideration) | 6.7 |
| 6.7 |
£m | 31 December 2024 |
| Presented within Operating Activities | |
| Acquisition of TS Lombard: | |
Contingent consideration | 0.5 |
| 0.5 |
£m | 31 December 2024 |
| Presented within Investing Activities | |
| Acquisition of BTMI: | |
Cash consideration | 6.3 |
Working capital adjustment | (0.1) |
| Acquisition of Jobdig, Inc: | |
Cash consideration | 18.4 |
Cash acquired | (1.6) |
Settlement of transaction costs (not included within consideration) | 3.8 |
| Acquisition of Celent: | |
Cash consideration | 19.2 |
| Acquisition of Deallus: | |
Cash consideration | 20.8 |
Cash acquired | (7.3) |
Settlement of transaction costs (not included within consideration) | 5.2 |
| SIA – Strategy in Action Limited | |
Cash consideration | 4.0 |
| 68.7 |
£m | 31 December 2024 |
| Presented within Financing Activities | |
Acquisition of BTMI: Settlement of borrowings (not included within consideration) | 3.7 |
Acquisition of Deallus: Settlement of borrowings (not included within consideration) | 7.0 |
| 10.7 |
Year ended | Year ended | |
£m | 31 December 2025 | 31 December 2024 |
Recharges to Washington Topco Limited and its subsidiaries | 7.3 | 6.1 |
Recharges from Washington Topco Limited and its subsidiaries | 3.0 | 7.2 |
As at | As at | |
£m | 31 December 2025 | 31 December 2024 |
Balance owed from/(to) Washington Topco Limited and its subsidiaries | 0.4 | (9.1) |
Subsidiary undertaking | Principal activity | Country of registration | Registered address | |||
| GlobalData Australia Pty Limited | Data and analytics | c/o Brown Hamilton Partners, Unit 1, | ||||
| GD Healthcare Australia Pty Limited** | Data and analytics | Australia | 31-39 Norcal Road, Nunawading, | |||
| Victoria 3131, Australia | ||||||
Stylus Australia Pty Ltd* | Data and analytics | Australia | 40-42 Scott Street, Dandenong, | |||
| Victoria 3175, Australia | ||||||
| GlobalData Brasil, serviços e | Data and analytics | Brazil | Rua Tuiuti, 436 Conj 31 – Tatuapé, | |||
| informações empresariais Ltda.* | São Paulo – SP, 03081-003, Brazil | |||||
| Adfinitum Networks Inc* | Data and analytics | Canada | 77 King Street West, Suite 400, | |||
| GD Healthcare Canada Inc** | Data and analytics | Toronto, Ontario, M5K 0A1, Canada | ||||
Room | 1201 | , Block 1, No. 258 Zhijiang | ||||
Deallus Consulting China Limited** | Data and analytics | China | Road, Fengxian District, Shanghai, | |||
| China | ||||||
| GlobalData Trading (Shanghai) Co | Room 368, Area 302, No.211, North | |||||
| Limited** | Data and analytics | China | Fute Road, Pilot Free Trade Zone, | |||
| Shanghai, China | ||||||
| GlobalData Information Services | Data and analytics | China | No. 1728-1746 West Nanjing Road, | Suite 1016J, 10th Floor, Building 1, | ||
| (Shanghai) Co. Ltd* | Jing’an District, Shanghai, China | |||||
| Unit 35, 13/f Gem Tower, 1306A, | ||||||
| Langbo Economic Research and | Data and analytics | China | Xizhilang Building, No.2022, | |||
| Consulting (Shenzhen) Co Ltd* | Community Center Road, Yuehai St, | |||||
| Nanshan District, Shenzhen, China | ||||||
| Lombard Street Research (Asia) Limited* | Data and analytics | Flat/RM 2005, 20/ | F, Infinitus Plaza, | |||
| TS Lombard (Asia) Limited* | Non-trading | China | 199 | Des Voeux Road, Sheung Wan, | ||
| Hong Kong | ||||||
Subsidiary undertaking | Principal activity | Country of registration | Registered address | |
ALF Insight Limited* (1) (08297172) | Data and analytics | |||
| Business Trade Media International | Data and analytics | |||
Limited* (1) (06212740) | ||||
Canadean Limited (1) (01078157) | Data and analytics | |||
Deallus Consulting Limited** (1) (05253532) | Data and analytics | |||
Deallus Holdings Limited** (1) (08010207) | Data and analytics | |||
Galahad Bidco Limited** (1) (09794065) | Holding company | |||
Galahad Midco Limited** (1) (09792375) | Holding company | |||
Galahad Topco Limited** (1) (09792184) | Holding company | |||
GD UK Healthcare Limited** (1) (15308175) | Data and analytics | |||
| GD Healthcare Holding | Holding company | |||
Limited** (1) (15308168) | ||||
GlobalData Holding Limited (1) (09901453) | Holding company | |||
| GlobalData Investments | Non-trading | |||
Limited* (1) (13415599) | ||||
| GlobalData UK Limited* | Data and analytics | |||
| GlobalData EBT Trustees | Non-trading | |||
Limited* (1) (12970237) | ||||
LMC Automotive Limited* (1) (07661200) | Data and analytics | John Carpenter House, | ||
LMC International Limited* (1) (05883865) | Data and analytics | England & Wales | John Carpenter Street, London, | |
| Lombard Street Research | Data and analytics | EC4Y 0AN, United Kingdom | ||
Limited* (1) (02357712) | ||||
| Lombard Street Research Financial | Data and analytics | |||
| Services Limited* | ||||
| Media Business Insight | Data and analytics | |||
Limited* (1) (08248880) | ||||
| Media Business Insight Holdings Limited* | Holding company | |||
(1) | (08810971) | |||
Progressive Content Limited* (1) (06212739) | Data and analytics | |||
| Data and analytics | ||||
| Progressive Digital Media | ||||
Limited (1) (01813905) | Data and analytics | |||
Stylus Media Group Limited* (1) (07053320) | Non-trading | |||
| Stylus Media Group EBT | ||||
Limited* (1) (07205043) | Non-trading | |||
Trusted Sources Limited* (1) (05732805) | Data and analytics | |||
Trusted Sources UK Limited* (1) (05761153) | Holding company | |||
TSL Research Group Limited* (1) (10232483) | Holding company | |||
| Washington Topco Limited | Holding company | |||
Washington Midco Limited** (1) (15357821) | Holding company | |||
Washington Bidco Limited** (1) (15357917) |
Subsidiary undertaking | Principal activity | Country of registration | Registered address | |
GlobalData France SAS* | Data and analytics | France | 133 bis Rue de l’Universite, 75007, | |
| Paris, France | ||||
| 6/A, 7th Main, 1st Block, Koramangala | ||||
AIPalette India Private Limited* | Data and analytics | India | Industrial Layout, Koramangala, | |
| Bangalore, Bangalore South, | ||||
| Karnataka, 560034, India | ||||
| Unit No. 705-708, 7th Floor, JMD | ||||
Deallus Consulting India Private Limited** Data and analytics | India | Regent Square. MG Road, Gurugram, | ||
| DLF QE, Gurgaon, Haryana, 122002, | ||||
| India | ||||
| GD Research Centre Private Limited* | Data and analytics | 3rd Floor, Jyothi Pinnacle Building, | ||
| Vatrix Healthcare Data India Private | Data and analytics | India | SY No.11, Kondapur Village, | |
| Limited** | Serilingampally Mandal, | |||
| Ranga Reddy Dist, Hyderabad, | ||||
| Telangana- 500081, India | ||||
| Deallus Consulting Japan K.K** | Data and analytics | Tokyo Club Building 11F, 3-2-6 | ||
| GD Healthcare Japan KK** | Data and analytics | Japan | Kasumigaseki, Chiyoda-ku, Tokyo, | |
| GlobalData Japan KK* | Data and analytics | Japan | ||
Stylus Japan K.K.* | Data and analytics | Japan | 3F, 2-20-7, Azabu Juban, | |
| Minato-ku, Tokyo | ||||
| Canadean Mexico Y Centro America, | Avenida Ejército Nacional 769 Piso 2. | |||
| F. De R.L. De C.V* | Data and analytics | Mexico | Colonia Granada. Alcaldía Miguel | |
| Hidalgo. CP 11520. Ciudad de México | ||||
Ai Palette Pte Ltd* | Data and analytics | Singapore | 1 Scotts Road, #24-10, Shaw Centre, | |
| Singapore 228208 | ||||
GD Healthcare Singapore PTE. Limited** | Data and analytics | Singapore | 3791 | Jalan Bukit Merah, 03-03 |
| E-Centre, Redhill, Singapore 159471 | ||||
| The Executive Centre Singapore, | ||||
GlobalData Pte Limited* | Data and analytics | Singapore | Capital Square, Level 7 Capital Square, | |
| 23 Church Street, Singapore 049481 | ||||
| Samsung-dong, ASEM tower, | ||||
Progressive Media Korea Limited* | Data and analytics | South Korea | 37th Floor, 517 Yeongdong-daero, | |
| Gangnam Gu, Seoul, Republic of Korea | ||||
| Dogok-dong, Tower Palace, | ||||
GD Healthcare Korea Limited** | Data and analytics | South Korea | Rm. 2005, | 20th Floor, Je Di-dong, |
| 56 Eonju-ro 30-gil, Gangnam-gu, | ||||
| Seoul, Republic of Korea | ||||
Deallus AB** | Data and analytics | Sweden | Massingsgatan 5 42671, Vastra, | |
| Frolun, Sweden | ||||
GlobalData Switzerland GmbH* | Data and analytics | Switzerland | Route de Divonne 44, 1260 Nyon, | |
| Switzerland | ||||
| LMC Automotive (Thailand) Company | Nuam Building, Unit 1106, 11th floor, | |||
| Limited* | Data and analytics | Thailand | 66 Sukhumvit 21 Road, Klongtoeynua, | |
| Watthana, Bangkok 10110, Thailand | ||||
Subsidiary undertaking | Principal activity | Country of registration | Registered address | |
MEED Media FZ LLC* | Data and analytics | United Arab Emirates | GBS Building, 6th Floor, Dubai Media | |
| City, Dubai, United Arab Emirates | ||||
| Deallus Consulting Inc** | Data and analytics | 441 | Lexington Avenue, 2nd Floor, | |
| GlobalData US, Inc | Data and analytics | United States of America | New York, NY, 10017, United States | |
| Global Data Publications, Inc** | Data and analytics | of America | ||
JobDig, Inc* | Data and analytics | United States of America | Suite 500, The Link, Minneapolis, | |
55414, | United States of America | |||
2285 | South Michigan Road, | |||
LMC Automotive US, Inc* | Data and analytics | United States of America | Eaton Rapids, Michigan 48827, | |
| United States of America | ||||
Lombard Street Research (US), Inc* | Data and analytics | United States of America | 15 E. North St. Dover, Delaware 19901, | |
| United States of America | ||||
6671 | , Sunset Blvd, Suite 1525, | |||
Media Business Insight, Inc* | Data and analytics | United States of America | Los Angeles, CA 90028, | |
| United States of America | ||||
| In addition to the above, the Group owns the below minority shareholdings: | ||||
Legal Entity | Principal activity | Country of registration | Ownership Percentage | Registered address |
Subsidiary undertaking | Country of Registration | Year end date |
Adfinitum Networks Inc | Canada | 31 March |
AIPalette India Private Limited | India | 31 March |
Deallus Consulting India Private Limited | India | 31 March |
GD Research Centre Private Limited | India | 31 March |
Lombard Street Research (Asia) Limited | China | 31 March |
Lombard Street Research (US), Inc | United States of America | 31 March |
Stylus Media Group EBT Limited | England & Wales | 31 March |
TS Lombard (Asia) Limited | China | 31 March |
Vatrix Healthcare Data India Private Limited | India | 31 March |
Stylus Australia Pty Limited | Australia | 30 June |