| 2026 | 2025 | ||
CONTINUING OPERATIONS | Note | (£000s) | (£000s) |
REVENUE | 5 | ||
Cost of sales | 5 | ( | ( |
GROSS PROFIT | 5 | ||
| OPERATING EXPENSES | |||
Restructuring costs | 22 | ( | |
Other operating expenses | ( | ( | |
TOTAL OPERATING EXPENSES | ( | ( | |
| Impairment gain (including amounts recovered) on trade receivables | |||
and accrued income | 26 | ||
OPERATING PROFIT | 6 | ||
Finance income | 7 | ||
Finance expense | 7 | ( | ( |
PROFIT BEFORE TAX | |||
Income tax expense | 9 | ( | ( |
PROFIT FOR THE YEAR | |||
| EARNINGS PER SHARE | |||
Basic | 11 | ||
Diluted | 11 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
PROFIT FOR THE YEAR | ||
| ITEMS THAT MAY BE RECLASSIFIED SUBSEQUENTLY TO PROFIT OR LOSS: | ||
Foreign operations – foreign currency translation differences | ( | |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
| 2026 | 2025 | ||
| Note | (£000s) | (£000s) | |
| NON-CURRENT ASSETS | |||
Goodwill | 12 | ||
Other intangible assets | 12 | ||
Investment property | 14 | ||
Property, plant and equipment | 13 | ||
Right-of-use assets | 16 | ||
Investments in equity instruments | |||
Deferred tax asset | 18 | ||
| CURRENT ASSETS | |||
Trade and other receivables | 17 | ||
Prepayments | 17 | ||
Accrued income | 17 | ||
Cash and cash equivalents | 19 | ||
Treasury deposits | 19 | ||
TOTAL ASSETS | |||
| CURRENT LIABILITIES | |||
Trade payables and accruals | 21 | ( | ( |
Deferred income | 21 | ( | ( |
Share buyback liability | 23 | ( | |
Current tax liabilities | 21 | ( | ( |
Other tax and social security | 21 | ( | ( |
Lease liabilities | 20 | ( | ( |
Provisions | 22 | ( | |
( | ( | ||
| NON-CURRENT LIABILITIES | |||
Provisions | 22 | ( | ( |
Deferred tax liability | 18 | ( | ( |
Lease liabilities | 20 | ( | ( |
( | ( | ||
TOTAL LIABILITIES | ( | ( | |
| NET ASSETS | |||
| EQUITY | |||
Share capital | 23 | ||
Share premium account | |||
Other reserves | 23 | ||
Share-based payment reserve | |||
Shares held to be cancelled | 23 | ( | ( |
Translation reserve | ( | ( | |
Retained earnings | |||
TOTAL EQUITY |
| Shares | Other | Share-based | ||||||
| Share | held to be | Share | reserves | payment | Translation | Retained | ||
| capital | cancelled (13) | premium | (note 23) | reserve | reserve | earnings | Total equity | |
| (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
BALANCE AT 31 MARCH 2024 | ( | |||||||
Profit for the year | ||||||||
Other comprehensive income | ( | ( | ||||||
Total comprehensive income for the year | ( | |||||||
Equity-settled share-based payment | ||||||||
Current tax for equity-settled share- based payments | ||||||||
| Deferred tax for equity-settled | ||||||||
share-based payments | ( | ( | ||||||
| Issue of share capital – | ||||||||
share options exercised | ||||||||
Share buyback programme | ( | ( | ||||||
Shares cancelled | ( | ( | ||||||
Dividends | ( | ( | ||||||
BALANCE AT 31 MARCH 2025 | ( | ( | ||||||
Profit for the year | ||||||||
Other comprehensive income | ||||||||
Total comprehensive income for the year | ||||||||
Equity-settled share-based payment | ||||||||
| Current tax for equity-settled | ||||||||
share-based payments | ||||||||
| Issue of share capital – | ||||||||
share options exercised | ||||||||
Issue of shares as purchase consideration | ||||||||
Share buyback programme | ( | ( | ||||||
Shares cancelled | ( | ( | ||||||
Dividends | ( | ( | ||||||
BALANCE AT | ( | ( |
| 2025 | |||
| 2026 | (Restated) (15) | ||
| Note | (£000s) | (£000s) | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
PROFIT FOR THE YEAR | |||
| Adjustments for: | |||
Finance income | 7 | ( | ( |
Finance expense | 7 | ||
Tax expense | 9 | ||
Research & Development Expenditure Credit | ( | ( | |
Share-based payment expense | 24 | ||
Depreciation of property, plant and equipment | 13 | ||
Depreciation of right-of-use assets | 16 | ||
Amortisation of intangible assets | 12 | ||
Gain on disposal of property, plant and equipment | ( | ||
Post-acquisition remuneration settled by shares | |||
(Decrease)/increase in provisions | 22 | ( | |
OPERATING CASH FLOWS BEFORE MOVEMENTS IN WORKING CAPITAL | |||
(Increase)/decrease in trade and other receivables | ( | ||
Increase in trade and other payables | |||
CASH GENERATED FROM OPERATING ACTIVITIES | |||
Income taxes paid | ( | ( | |
NET CASH FROM OPERATING ACTIVITIES | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
Interest received | |||
Purchases of property, plant and equipment | 13 | ( | ( |
Proceeds from sale of property, plant and equipment | |||
Proceeds from sale of investment property | 14 | ||
Amounts placed on treasury deposit | 19 | ( | ( |
Acquisition of subsidiaries net of cash acquired | 28 | ( | |
NET CASH (USED)/FROM IN INVESTING ACTIVITIES | ( | ||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
Dividends paid | 10 | ( | ( |
Share buyback programme | 23 | ( | ( |
Interest paid | ( | ( | |
Repayment of lease liabilities | 20 | ( | ( |
Proceeds on issue of shares | |||
NET CASH USED IN FINANCING ACTIVITIES | ( | ( | |
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS | ( | ||
Cash and cash equivalents at beginning of year | |||
Effect of exchange rate fluctuations on cash held | ( | ||
CASH AND CASH EQUIVALENTS AT END OF YEAR | 19 |
| Amendments to IAS 21 – Lack of Exchangeability (effective date 1 January 2025). |
| Amendments to IFRS 9 and IFRS 7 – Amendments to the Classification and Measurement of Financial Instruments |
| (effective date 1 January 2026). |
| Annual Improvements to IFRS Accounting Standards – Volume 11 (effective date 1 January 2026). |
| IFRS 18 Presentation and Disclosure in Financial Statements (effective date 1 January 2027). |
Long-term leasehold property | 2.5% |
Leasehold improvements | Over the term of the lease up to five years |
Fixtures and fittings | 20% |
Office equipment | 25%–33% |
| Digital | Workday | Workday | ||
| Services | Services | Products | Consolidated | |
| 12 MONTHS TO 31 MARCH | (£000s) | (£000s) | (£000s) | (£000s) |
Revenue | 241,737 | 107,612 | 81,749 | 431,098 |
Cost of sales | (155,732) | (58,313) | (18,145) | (232,190) |
GROSS PROFIT | 86,005 | 49,299 | 63,604 | 198,908 |
Direct expenses (16) | (30,403) | (36,490) | (39,968) | (106,861) |
CONTRIBUTION | 55,602 | 12,809 | 23,636 | 92,047 |
Depreciation of property, plant and equipment | (3,278) | |||
Central overheads (16) | (25,045) | |||
Net finance income (note 7) | 3,339 | |||
ADJUSTED PRE-TAX PROFIT | 67,063 | |||
Share-based payment expense and related costs | (5,373) | |||
Amortisation of acquired intangible assets | (1,302) | |||
Compensation for post-combination remuneration | (2,132) | |||
Acquisition-related expenses | (145) | |||
PROFIT BEFORE TAX | 58,111 |
| Digital | Workday | Workday | ||
| Services | Services | Products | Consolidated | |
| 12 MONTHS TO 31 MARCH | (£000s) | (£000s) | (£000s) | (£000s) |
REVENUE | 197,173 | 98,725 | 71,348 | 367,246 |
Cost of sales | (125,438) | (47,647) | (18,252) | (191,337) |
GROSS PROFIT | 71,735 | 51,078 | 53,096 | 175,909 |
Direct expenses (16) | (21,546) | (33,491) | (33,615) | (88,652) |
CONTRIBUTION | 50,189 | 17,587 | 19,481 | 87,257 |
Depreciation of property, plant and equipment | (3,381) | |||
Central overheads (16) | (24,341) | |||
Net finance income (note 7) | 6,107 | |||
ADJUSTED PRE-TAX PROFIT | 65,642 | |||
Share-based payment expense and related costs | (5,930) | |||
Amortisation of acquired intangible assets | (836) | |||
Compensation for post-combination remuneration | (877) | |||
Acquisition-related expenses | (948) | |||
Restructuring costs | (8,411) | |||
PROFIT BEFORE TAX | 48,640 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
United Kingdom | 243,551 | 202,014 |
Republic of Ireland | 10,387 | 15,360 |
TOTAL UNITED KINGDOM & IRELAND | 253,938 | 217,374 |
United States of America | 112,568 | 97,102 |
Canada | 25,168 | 17,290 |
TOTAL AMERICAS | 137,736 | 114,392 |
Central Europe | 34,055 | 33,710 |
Rest of world | 5,369 | 1,770 |
431,098 | 367,246 |
| Digital | Workday | Workday | ||
| Services | Services | Products | Tot al | |
| 2026 | 2026 | 2026 | 2026 | |
| (£000s) | (£000s) | (£000s) | (£000s) | |
| TYPE OF REVENUE | ||||
Services | 234,390 | 103,575 | 2,222 | 340,187 |
Subscriptions | – | – | 79,527 | 79,527 |
Third party and other | 7,347 | 4,037 | – | 11,384 |
241,737 | 107,612 | 81,749 | 431,098 |
| Digital | Workday | Workday | ||
| Services | Services | Products | Tot al | |
| 2025 | 2025 | 2025 | 2025 | |
| (£000s) | (£000s) | (£000s) | (£000s) | |
| TYPE OF REVENUE | ||||
Services | 188,451 | 95,047 | 4,061 | 287,559 |
Subscriptions | – | – | 67,287 | 67,287 |
Third party and other | 8,722 | 3,678 | – | 12,400 |
197,173 | 98,725 | 71,348 | 367,246 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
| GROUP | ||
Public | 150,378 | 125,537 |
Commercial | 201,554 | 190,872 |
Healthcare | 79,166 | 50,837 |
431,098 | 367,246 |
| 2025 | ||
| 2026 | (unaudited) | |
| (£000s) | (£000s) | |
| DIGITAL SERVICES | ||
Public | 136,046 | 122,145 |
Commercial | 10,656 | 17,965 |
Healthcare | 74,881 | 48,210 |
North America | 20,154 | 8,853 |
241,737 | 197,173 |
| 2026 | 2025 | ||
| Note | (£000s) | (£000s) | |
Trade receivables | 17 | 43,820 | 31,481 |
Accrued income | 17 | 39,530 | 22,673 |
Deferred income | 21 | (60,793) | (46,358) |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Northern Ireland | 14,296 | 10,754 |
Rest of UK | 5,246 | 2,745 |
United States of America | 31,497 | 33,131 |
Finland | 8,442 | 8,145 |
Canada | 14,636 | 1,729 |
Poland | 1,461 | 1,769 |
Other | 1,070 | 1,441 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Total staff costs (note 8) | 273,861 | 259,119 |
Government grants (17) | (131) | (793) |
Research & development expensed as incurred | 18,722 | 16,818 |
Research & Development Expenditure Credit | (6,032) | (5,073) |
Depreciation of property, plant and equipment (note 13) | 3,278 | 3,381 |
Depreciation of right-of-use assets (note 16) | 1,287 | 1,277 |
Gain on disposal of property, plant and equipment | 121 | – |
Net foreign exchange loss | 953 | 461 |
Amortisation of acquired intangibles (note 12) | 1,302 | 836 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Fees payable to the Group’s auditor for the audit of the Group’s annual accounts | 232 | 214 |
Fees payable to the Group’s auditor for the audit of subsidiaries | 136 | 118 |
TOTAL AUDIT FEES | 368 | 332 |
Fees payable to the Group’s auditor for other services to the Group: | – | – |
Review of interim report | 29 | 28 |
TOTAL AUDIT-RELATED FEES | 397 | 360 |
Non-audit fees | – | – |
Total audit and non-audit fees | 397 | 360 |
Total % of non-audit fees | 0% | 0% |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Bank interest | 3,722 | 6,440 |
FINANCE INCOME | 3,722 | 6,440 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Interest expense on lease liabilities | 380 | 328 |
Other finance expense | 3 | 5 |
FINANCE EXPENSE | 383 | 333 |
| 2026 | 2025 | |
| Number | Number | |
Technical | 2,429 | 2,410 |
Administration | 278 | 310 |
Sales | 240 | 233 |
2,953 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Wages and salaries | 232,098 | 222,692 |
Social security costs | 26,128 | 21,105 |
Contributions to defined contribution plans (note 25) | 9,807 | 9,392 |
Share-based payments (note 24) | 5,828 | 5,930 |
273,861 | 259,119 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Cost of sales | 175,078 | 164,429 |
Operating expenses | 98,783 | 94,690 |
273,861 | 259,119 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
| CURRENT TAX EXPENSE: | ||
Current year (UK) | 10,829 | 9,909 |
Current year (overseas) | 5,055 | 4,070 |
Adjustments in respect of prior years | 386 | (635) |
16,270 | 13,344 | |
| DEFERRED TAX (NOTE 18) | ||
Origination and reversal of temporary differences | (578) | (1,277) |
Adjustments in respect of prior years | (81) | 1,013 |
(659) | (264) | |
TOTAL TAX EXPENSE | 15,611 | 13,080 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
| CURRENT TAX | ||
Permanent element of share-based payment deduction | 84 | 21 |
| DEFERRED TAX | ||
Deferred tax on share-based payments | – | (25) |
TOTAL TAX RECOGNISED DIRECTLY IN EQUITY | 84 | (4) |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
PROFIT BEFORE TAX ON CONTINUING OPERATIONS | 58,111 | 48,640 |
Tax at the UK corporation tax rate of 25% (2025: 25%) | 14,528 | 12,160 |
Expenses not deductible for tax purposes | 657 | 662 |
Tax exempt income | – | (357) |
Effect of tax rates in foreign jurisdictions | 121 | 237 |
Adjustments to tax charge in respect of prior years | 305 | 378 |
TAX EXPENSE FOR THE YEAR | 15,611 | 13,080 |
EFFECTIVE TAX RATE | 27% | 27% |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
| AMOUNTS RECOGNISED AS DISTRIBUTIONS TO EQUITY HOLDERS IN THE PERIOD: | ||
Interim dividend for 2026 of 9.8p per share | 11,697 | – |
Final dividend for 2025 of 19.1p per share | 22,935 | – |
Interim dividend for 2025 of 9.3p per share | – | 11,721 |
Final dividend for 2024 of 19.1p per share | – | 24,027 |
34,632 | 35,748 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
PROFIT ATTRIBUTABLE TO ORDINARY SHAREHOLDERS | 42,500 | 35,560 |
Thousands | Thousands | |
Issued ordinary shares at 1 April | 123,620 | 125,788 |
Effect of shares held in trust | (983) | (882) |
Effect of share options vested and exercised | 428 | 418 |
Effect of shares issued related to a business combination | 210 | 58 |
Effect of shares issued related to free share awards | 121 | 122 |
Effect of share buyback programme | (3,635) | (468) |
Weighted average number of ordinary shares at 31 March | 119,761 | 125,036 |
BASIC EARNINGS PER SHARE | 35.5p | 28.4p |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
PROFIT ATTRIBUTABLE TO ORDINARY SHAREHOLDERS | 42,500 | 35,560 |
Thousands | Thousands | |
Weighted average number of ordinary shares (basic) | 119,761 | 125,036 |
Effect of share options in issue | 248 | 228 |
Effect of shares held in trust | 983 | 882 |
Effect of potential shares to be issued related to a business combination | 99 | – |
Weighted average number of ordinary shares (diluted) at 31 March | 121,091 | 126,146 |
DILUTED EARNINGS PER SHARE | 35.1p | 28.2p |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Adjusted profit for the year | 49,823 | 48,304 |
Thousands | Thousands | |
Weighted average number of ordinary shares for the purposes of basic earnings per share | 119,761 | 125,036 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share | 121,091 | 126,146 |
ADJUSTED BASIC EARNINGS PER SHARE | 41.6p | 38.6p |
ADJUSTED DILUTED EARNINGS PER SHARE | 41.1p | 38.3p |
| Order | Customer | ||||
| Goodwill | backlog | relationships | Brand | Tot al | |
| (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
| COST | |||||
At 1 April 2024 | 38,203 | 1,732 | 12,499 | – | 52,434 |
Exchange adjustments | (890) | (42) | (287) | – | (1,219) |
At 31 March 2025 | 37,313 | 1,690 | 12,212 | – | 51,215 |
Acquisitions through business combinations (note 28) | 7,036 | 372 | 3,864 | 1,668 | 12,940 |
Exchange adjustments | (94) | (16) | (115) | 33 | (192) |
AT 31 MARCH 2026 | 44,255 | 2,046 | 15,961 | 1,701 | 63,963 |
| AMORTISATION AND IMPAIRMENT | |||||
At 1 April 2024 | – | 1,254 | 7,769 | – | 9,023 |
Charge for the year | – | 231 | 605 | – | 836 |
Exchange adjustments | – | (28) | (168) | – | (196) |
At 31 March 2025 | – | 1,457 | 8,206 | – | 9,663 |
Charge for the year | – | 363 | 630 | 309 | 1,302 |
Exchange adjustments | – | (16) | (108) | (2) | (126) |
AT 31 MARCH 2026 | – | 1,804 | 8,728 | 307 | 10,839 |
| CARRYING AMOUNT | |||||
AT 31 MARCH 2026 | 44,255 | 242 | 7,233 | 1,394 | 53,124 |
At 31 March 2025 | 37,313 | 233 | 4,006 | – | 41,552 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Kainos Workday Adaptive Practice | 3,157 | 3,176 |
Workday Services Americas | 6,305 | 6,457 |
Workday Services Europe | 8,429 | 8,111 |
Digital Services America | 7,175 | – |
Workday Products | 19,189 | 19,569 |
TOTAL | 44,255 | 37,313 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Workday Adaptive Practice | 10–11% | 11–12% |
Workday Services Americas | 10–11% | 11–12% |
Workday Services Europe | 12–13% | 12–13% |
Digital Services America | 13–14% | – |
Workday Products | 10–11% | 10–11% |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Workday Adaptive Practice | 2% | 2% |
Workday Services Americas | 2% | 2% |
Workday Services Europe | 2% | 2% |
Digital Services America | 2% | – |
Workday Products | 2% | 2% |
| Property and | |||||
| Property under | leasehold | Office | Fixtures | ||
| construction | improvements | equipment | and fittings | Tot al | |
| (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
| COST | |||||
At 1 April 2024 | 4,213 | 5,201 | 10,166 | 1,507 | 21,087 |
Impact of foreign exchange | – | (134) | (31) | (2) | (167) |
Additions | 878 | 52 | 883 | 1,556 | 3,369 |
Disposals | – | – | (2,905) | (35) | (2,940) |
At 31 March 2025 | 5,091 | 5,119 | 8,113 | 3,026 | 21,349 |
Impact of foreign exchange | – | (4) | (11) | (57) | (72) |
Additions | 5,934 | – | 1,988 | 119 | 8,041 |
Acquired on business combination | – | 89 | 55 | 23 | 167 |
Disposals | – | (19) | (687) | – | (706) |
Reclassification to investment property (note 14) | (3,904) | – | – | – | (3,904) |
AT 31 MARCH 2026 | 7,121 | 5,185 | 9,458 | 3,111 | 24,875 |
| ACCUMULATED DEPRECIATION | |||||
At 1 April 2024 | – | 1,248 | 6,696 | 858 | 8,802 |
Impact of foreign exchange | – | (30) | (8) | (1) | (39) |
Charge for the year | – | 1,145 | 1,874 | 362 | 3,381 |
Eliminated on disposals | – | – | (2,905) | (35) | (2,940) |
At 31 March 2025 | – | 2,363 | 5,657 | 1,184 | 9,204 |
Impact of foreign exchange | – | (6) | (31) | (7) | (44) |
Charge for the year | – | 1,107 | 1,681 | 490 | 3,278 |
Eliminated on disposals | – | (15) | (687) | – | (702) |
AT 31 MARCH 2026 | – | 3,449 | 6,620 | 1,667 | 11,736 |
| CARRYING AMOUNT | |||||
AT 31 MARCH 2026 | 7,121 | 1,736 | 2,838 | 1,444 | 13,139 |
At 31 March 2025 | 5,091 | 2,756 | 2,456 | 1,842 | 12,145 |
| (£000s) | |
At 1 April 2024 | 6,200 |
Disposal | (6,200) |
At 31 March 2025 | – |
Reclassification from property, plant and equipment | 3,904 |
AT 31 MARCH 2026 | 3,904 |
| Proportion of | ||||||
| ordinary share | ||||||
Subsidiary undertakings | Incorporated | Registered office | Principal activity | capital held | ||
Kainos Software Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Software | 100% | ||
| Belfast, BT7 1NT, Northern Ireland | development | |||||
Kainos Software Ireland Limited | Republic of Ireland | Fitzwilliam Hall, Fitzwilliam Place, | Software | 100% | ||
| Dublin 2, D02 T296, Ireland | development | |||||
| Kainos Software Poland | Poland | 8th Floor, Tryton Business House, | Software | 100% | ||
| Spólka z.o.o | ul. Jana z Kolna 11, 80-864 Gdańsk, | development | ||||
| Poland | ||||||
| Kainos Poland Services | Poland | 8th Floor, Tryton Business House, | Software | 100% | ||
| Spólka z.o.o | ul. Jana z Kolna 11, 80-864 Gdańsk, | services | ||||
| Poland | ||||||
Kainos Trustees Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Share Scheme | 100% | ||
| Belfast, BT7 1NT, Northern Ireland | Trustee | |||||
Kainos Evolve Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Software | 100% | ||
| Belfast, BT7 1NT, Northern Ireland | development | |||||
Kainos WorkSmart Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Software | 100% | ||
| Belfast, BT7 1NT, Northern Ireland | development | |||||
Kainos WorkSmart Inc. | US | Suite 4300, | 111 | Monument Circle, | Software | 100% |
| Indianapolis, Indiana 46204, USA | development | |||||
Kainos WorkSmart GmbH | Germany | 5th Floor, Hahnstraße 70, | Software | 100% | ||
60528 | Frankfurt am Main, Germany | development | ||||
Kainos WorkSmart ApS | Denmark | Office no. 280110080 | Software | 100% | ||
| Harsdorffs Hus Office Club, | development | |||||
| Kongens Nytorv 5, | ||||||
1050 | Copenhagen, Denmark | |||||
Kainos Canada Inc. | Canada | 25 King Street West, Suite 2200, | Software | 100% | ||
| Commerce Court, North Toronto, | development | |||||
| Ontario M5L 2A1, Canada | ||||||
Kainos WorkSmart SAS | France | 3-5 Rue Saint Georges, TMF Pole | Software | 100% | ||
75009, | Paris, France | development | ||||
Kainos WorkSmart Oy | Finland | c/o TMF Finland Oy, | Software | 100% | ||
| Kansakoulukuja 1, 00100 Helsinki, | development | |||||
| Finland | ||||||
Formulate Kainos Limited | England | 2nd Floor, 21 Farringdon Road, | Software | 100% | ||
| London, EC1M 3HA, England | services | |||||
Kainos Planning, LLC | US | Suite 4300, | 111 | Monument Circle, | Software | 100% |
| Indianapolis, Indiana 46204, USA | services | |||||
| Proportion of | ||||||
| ordinary share | ||||||
Subsidiary undertakings | Incorporated | Registered office | Principal activity | capital held | ||
KW Software Oy | Finland | c/o TMF Finland Oy, Kansakoulukuja 1, | Software | 100% | ||
00100, | Helsinki, Finland | services | ||||
Kainos AB | Sweden | c/o Baker & McKenzie Advokatbyrå KB, | Software | 100% | ||
| Box 180, 101 23 Stockholm, Sweden | services | |||||
Kainos the Netherlands B.V. | Netherlands | Strawinskylaan 3051, Atrium Building | Software | 100% | ||
| 4th floor, 1077ZX Amsterdam, | services | |||||
| Netherlands | ||||||
Kainos Belgium BV | Belgium | Nijverheidsstraat 70, | Software | 100% | ||
2160 | Wommelgem, Belgium | services | ||||
Kainos WorkSmart S.R.L. | Romania | Bucureşti Sectorul 4, Calea Văcăreşti, | Software | 100% | ||
| Nr. 391, Intrarea A, Etaj 3, Sector 4, | services | |||||
| Bucuresti, Romania | ||||||
Kainos AS | Norway | c/o Azets Insigt AS, Drammensveien, 151, | Software | 100% | ||
0277 | Oslo, Norway | services | ||||
Kainos OÜ | Estonia | Harju maakond, Tallinn, Lasnamäe | Software | 100% | ||
| linnaosa, Valukoja tn 8/1, | services | |||||
11415 | Estonia | |||||
Blackline Group, Inc. | US | 522 | W Riverside Avenue, Suite 4197, | Software | 100% | |
| Spokane, WA 99201, USA | services | |||||
Kainos Argentina S.A.U. | Argentina | Av. del Libertador 498, 13th floor, | Software | 100% | ||
| ‘South’, Buenos Aires, Argentina | services | |||||
Kainos (Philippines) Inc. | Philippines | 24/F AIA Tower, 8767 Paseo de Roxas | Software | 100% | ||
| Avenue, Brgy. Bel-Air, Makati City, NCR, | services | |||||
| Philippines 1226 | ||||||
RapidIT – Cloudbera, Inc. | US | Suite 4300, | Monument Circle, | 111 | Software | 100% |
| Indianapolis, Indiana 46204, USA | development | |||||
| Kainos cell, Mangrove Insurance | Guernsey | PO BOX 155, Mill Court, | Insurance cell | 100% | ||
| Guernsey PCC Limited | La Charroterie, St Peter Port, | (redeemable | ||||
| GY1 4ET, Guernsey | preference | |||||
| shares) | ||||||
| Kainos Software Technologies | India | Plot No.1202 & 1215A, 3rd Floor, SL | Software | 100% | ||
| Private Limited | Jubilee, Rd Number 36, Jubilee Hills, | development | ||||
| Hyderabad, Telangana 500033, India | ||||||
Kainos Australia Pty Limited | Australia | c/o Baker McKenzie, 181 William Street, | Software | 100% | ||
| Melbourne, Victoria 3000, | services | |||||
| Australia | ||||||
Bankmore Investments Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Property | 100% | ||
| Belfast, BT7 1NT, Northern Ireland | company | |||||
Kainos Products Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Software | 100% | ||
| Belfast, BT7 1NT, Northern Ireland | development | |||||
Kainos Products Canada Inc | Canada | 25 King Street West, Suite 2200, | Software | 100% | ||
| Commerce Court North, Toronto, | development | |||||
| Ontario M5L 2A1, Canada | ||||||
Kainos Services Canada Inc | Canada | 25 King Street West, Suite 2200, | Software | 100% | ||
| Commerce Court North, Toronto, | services | |||||
| Ontario M5L 2A1, Canada | ||||||
Kainos Services Inc | US | 111 | Monument Circle, Suite 4300, | Software | 100% | |
| Indianapolis, Indiana 46204, USA | services | |||||
Davis Pierrynowski Limited | Canada | 600-1741 Lower Water Street, Halifax, | Software | 100% | ||
| Nova Scotia B3J 2X2, Canada | services | |||||
| Property | Tot al | |
| (£000s) | (£000s) | |
| COST | ||
At 1 April 2024 | 6,613 | 6,613 |
Additions | 802 | 802 |
Exchange adjustments | (59) | (59) |
At 31 March 2025 | 7,356 | 7,356 |
Acquisitions through business combination | 390 | 390 |
Additions arising from lease modification | 1,501 | 1,501 |
Exchange adjustments | (168) | (168) |
AT 31 MARCH 2026 | 9,079 | 9,079 |
| ACCUMULATED DEPRECIATION | ||
At 1 April 2024 | 1,397 | 1,397 |
Charge for the year | 1,277 | 1,277 |
Exchange adjustments | (36) | (36) |
At 31 March 2025 | 2,638 | 2,638 |
Charge for the year | 1,287 | 1,287 |
Exchange adjustments | (28) | (28) |
AT 31 MARCH 2026 | 3,897 | 3,897 |
| CARRYING AMOUNT | ||
AT 31 MARCH 2026 | 5,182 | 5,182 |
At 31 March 2025 | 4,718 | 4,718 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Depreciation expense on right-of-use assets | 1,287 | 1,277 |
Interest expense on lease liabilities (note 7) | 380 | 328 |
Expense relating to short-term and low value leases | 317 | 374 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
TOTAL CASH OUTFLOW FOR LEASES | 1,880 | 1,823 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Trade receivables | 43,820 | 31,481 |
Other receivables | 11,912 | 7,039 |
55,732 | 38,520 | |
Prepayments | 7,660 | 7,553 |
Accrued income | 39,530 | 22,673 |
102,922 | 68,746 |
Assets | Liabilities | Net | ||||
| 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
| (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
Accelerated capital allowances | – | – | (468) | (715) | (468) | (715) |
Share-based payments | – | – | (436) | (647) | (436) | (647) |
Right-of-use assets | 236 | 296 | – | – | 236 | 296 |
Lease liability | – | – | (201) | (228) | (201) | (228) |
Short-term temporary differences | 4,645 | 5,515 | – | – | 4,645 | 5,515 |
| Short-term temporary differences – | ||||||
US acquisitions | 723 | – | – | – | 723 | – |
Deferred tax on acquisitions | – | – | (2,734) | (1,286) | (2,734) | (1,286) |
| TAX ASSETS/(LIABILITIES) | ||||||
BEFORE SET-OFF | 5,604 | 5,811 | (3,839) | (2,876) | 1,765 | 2,935 |
Set-off of tax | (714) | (900) | 714 | 900 | – | – |
NET TAX ASSETS/(LIABILITIES) | 4,890 | 4,911 | (3,125) | (1,976) | 1,765 | 2,935 |
| Accelerated | Short-term | Deferred | Deferred tax | |||||
| capital | Share-based | Right-of-use | Lease | temporary | tax on | on US asset | ||
| allowances | payment | assets | liability | differences | acquisitions | acquisitions | Tot al | |
| (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
At 1 April 2024 | (1,176) | (530) | 319 | (277) | 5,901 | (1,461) | – | 2,776 |
Foreign exchange differences | – | – | – | – | (80) | – | – | (80) |
Adjustment for prior years | (172) | – | – | – | (822) | (19) | – | (1,013) |
Debit to retained earnings | – | (25) | – | – | – | – | – | (25) |
Credit/(debit) to profit | 633 | (92) | (23) | 49 | 515 | 195 | – | 1,277 |
At 31 March 2025 | (715) | (647) | 296 | (228) | 5,514 | (1,285) | – | 2,935 |
Foreign exchange differences | – | – | – | – | (83) | (34) | – | (117) |
Arising on business combination | – | – | – | – | – | (1,712) | – | (1,712) |
Adjustment for prior years | 62 | – | – | – | 1 2 | – | 7 | 8 1 |
Re-characterisation of category | – | – | – | – | (783) | – | 783 | – |
Credit/(debit) to profit | 185 | 211 | (60) | 27 | (15) | 297 | (67) | 578 |
AT 31 MARCH 2026 | (468) | (436) | 236 | (201) | 4,645 | (2,734) | 723 | 1,765 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Cash at bank and in hand | 36,827 | 29,288 |
Short-term deposits | 45,979 | 99,000 |
CASH AND CASH EQUIVALENTS | 82,806 | 128,288 |
TREASURY DEPOSITS | 6,247 | 5,399 |
TOTAL CASH AND CASH EQUIVALENTS AND TREASURY DEPOSITS | 89,053 | 133,687 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Less than one year | 1,564 | 1,529 |
One to five years | 4,851 | 3,690 |
More than five years | 688 | 1,314 |
7,103 | 6,533 | |
Less: unearned interest | (967) | (975) |
6,136 | 5,558 | |
| ANALYSED AS: | ||
Non-current | 4,897 | 4,312 |
Current | 1,239 | 1,246 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
At 1 April | 5,558 | 5,898 |
New leases | – | 802 |
Acquisitions through business combination | 364 | – |
Additions arising from lease modification | 1,501 | – |
Cash flow on principal | (1,183) | (1,121) |
Cash flow on interest | (380) | (328) |
Interest expense | 380 | 328 |
Non-cash movement | (104) | (21) |
AT 31 MARCH | 6,136 | 5,558 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Trade payables and accruals | 76,495 | 54,269 |
Deferred income | 60,793 | 46,358 |
Current tax liabilities | 8,706 | 2,526 |
Other tax and social security | 15,456 | 11,452 |
161,450 | 114,605 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Restructuring provision | – | 5,388 |
Property-related provision | 1,582 | 1,546 |
1,582 | 6,934 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Current | – | 5,388 |
Non-current | 1,582 | 1,546 |
1,582 | 6,934 |
| Restructuring- | |||
| related | Property-related | Tot al | |
| (£000s) | (£000s) | (£000s) | |
At | 5,388 | 1,546 | 6,934 |
Acquired on business combination | – | 27 | 27 |
Exchange rate movements | (9) | 9 | – |
Utilisation of provision | (5,379) | – | (5,379) |
AT 31 MARCH 2026 | – | 1,582 | 1,582 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
| ISSUED AND FULLY PAID: | ||
| ORDINARY SHARES | ||
Opening balance | 618 | 629 |
Issued during the year | 3 | 3 |
Issued as consideration on business combination | 2 | – |
Shares cancelled | (34) | (14) |
TOTAL SHARE CAPITAL | 589 | 618 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
| Own shares purchased for cancellation | ||
INCLUDED IN THE CONSOLIDATED STATEMENT OF CHANGES IN EQUITY a, b | (56,210) | (22,785) |
Payments in relation to prior year financial liabilities | (233) | – |
Outstanding amount recognised as financial liabilities c | 761 | 233 |
INCLUDED IN THE CONSOLIDATED STATEMENT OF CASH FLOWS d | (55,682) | (22,552) |
| Capital | |||
| redemption | Merger | ||
| reserve | reserve | Total other | |
| (£000s) | (£000s) | (£000s) | |
At 31 March 2025 | 14 | 3,548 | 3,562 |
Shares cancelled | 34 | – | 34 |
Shares issued as purchase consideration | – | 3,776 | 3,776 |
BALANCE AT 31 MARCH 2026 | 48 | 7,324 | 7,372 |
| Granted | Granted | |
| during year to | during year to | |
| 31 March | 31 March | |
| PSP | 2026 | 2025 |
Weighted average exercise price | £0.01 | £0.01 |
Fair value at grant date | £5.29–£6.23 | £8.79–£10.34 |
Share price at grant | £7.31 | £11.76 |
Expected volatility | 43% | 43% |
Expected life (years) | 4.0 | 4.0 |
Risk-free interest rate | 4.1% | 4.3% |
Expected dividends per annum | 4.0% | 3.2% |
| Granted | Granted | |
| during year to | during year to | |
| 31 March | 31 March | |
| CSOP | 2026 | 2025 |
Weighted average exercise price | – | £11.56 |
Fair value | – | £3.82 |
Share price at grant | – | £11.76 |
Expected volatility | – | 43% |
Expected life (years) | – | 4.6 |
Risk-free interest rate | – | 4.3% |
Expected dividends per annum | – | 3.2% |
| Granted | Granted | Granted | |
| during year to | during year to | during year to | |
| 31 March | 31 March | 31 March | |
| US CSA AND POLAND CSA | 2026 | 2026 | 2025 |
Weighted average exercise price | £0.01 | £0.01 | £0.01 |
Fair value | £8.55 | £9.74 | £7.90 |
Share price at grant | £9.74 | £9.74 | £8.77 |
Expected volatility | 43% | 43% | 43% |
Expected life (years) | 3.25 | 3.25 | 3.25 |
Risk-free interest rate | 3.8% | 3.8% | 4.3% |
Expected dividends per annum | 4.0% | 0% | 3.2% |
| Granted | Granted | |
| during year to | during year to | |
| 31 March | 31 March | |
| UK SAYE, ROI AND POLAND SHARE OPTIONS | 2026 | 2025 |
Weighted average exercise price | – | £9.39 |
Fair value | – | £4.21 |
Share price at grant | – | £11.78 |
Expected volatility | – | 43% |
Expected life (years) | – | 3.25 |
Risk-free interest rate | – | 4.3% |
Expected dividends per annum | – | 3.2% |
| PSP | UK SAYE | CSOP | US | ROI | Poland | Tot al | |
| (000s) | (000s) | (000s) | (000s) | (000s) | (000s) | (000s) | |
Outstanding at 31 March 2025 | 764 | 749 | 284 | 82 | 26 | 338 | 2,243 |
Granted during period | 332 | – | – | 47 | – | 48 | 427 |
Exercised during the period | (162) | (44) | (53) | (22) | (3) | (92) | (376) |
Forfeited during the period | (107) | (339) | (16) | (16) | (12) | (69) | (559) |
OUTSTANDING AT 31 MARCH 2026 | 827 | 366 | 215 | 91 | 11 | 225 | 1,735 |
EXERCISABLE AT THE END OF THE YEAR | 2 2 1 | 7 | 1 4 2 | – | – | – | 3 7 0 |
| PSP | UK SAYE | CSOP | US | ROI | Poland | |
| £ | £ | £ | £ | £ | £ | |
Outstanding at 31 March 2025 | 0.005 | 9.61 | 7.82 | 0.005 | 9.59 | 6.22 |
Granted during period | 0.005 | – | – | 0.005 | – | 0.005 |
Exercised during the period | 0.005 | 9.92 | 3.03 | 0.005 | 9.92 | 5.95 |
Forfeited during the period | 0.005 | 9.80 | 11.70 | 0.005 | 9.69 | 7.38 |
OUTSTANDING AT 31 MARCH 2026 | 0.005 | 9.40 | 8.68 | 0.005 | 9.39 | 4.61 |
EXERCISABLE AT THE END OF THE YEAR | 0.005 | 9.92 | 6.82 | – | – | – |
| PSP | UK SAYE | CSOP | US | ROI | Poland | Tot al | |
| (000s) | (000s) | (000s) | (000s) | (000s) | (000s) | (000s) | |
Outstanding at 31 March 2024 | 686 | 407 | 266 | 63 | 11 | 229 | 1,662 |
Granted during period | 180 | 491 | 48 | 39 | 19 | 213 | 990 |
Exercised during the period | (29) | (2) | (8) | – | – | (24) | (63) |
Forfeited during the period | (73) | (147) | (22) | (20) | (4) | (80) | (346) |
OUTSTANDING AT 31 MARCH 2025 | 764 | 749 | 284 | 82 | 26 | 338 | 2,243 |
EXERCISABLE AT THE END OF THE YEAR | 3 6 3 | – | 1 7 2 | – | – | – | 5 3 5 |
| PSP | UK SAYE | CSOP | US | ROI | Poland | |
| £ | £ | £ | £ | £ | £ | |
Outstanding at 31 March 2024 | 0.005 | 9.91 | 7.41 | 0.005 | 9.92 | 4.68 |
Granted during period | 0.005 | 9.39 | 11.56 | 0.005 | 9.39 | 7.13 |
Exercised during the period | 0.005 | 8.54 | 6.04 | – | – | 0.005 |
Forfeited during the period | 0.005 | 9.70 | 12.04 | – | 9.49 | 6.07 |
OUTSTANDING AT 31 MARCH 2025 | 0.005 | 9.61 | 7.82 | 0.005 | 9.59 | 6.22 |
EXERCISABLE AT THE END OF THE YEAR | 0.005 | – | 5.22 | – | – | – |
| UK SIP | ROI | Tot al | |
| (000s) | (000s) | (000s) | |
Outstanding at 31 March 2025 | 1,866 | 21 | 1,887 |
Granted during period | 389 | 5 | 394 |
Released during the period | (69) | (4) | (73) |
Forfeited during the period | (226) | (2) | (228) |
OUTSTANDING AT 31 MARCH 2026 | 1,960 | 20 | 1,980 |
| UK SIP | ROI | Tot al | |
| (000s) | (000s) | (000s) | |
Outstanding at 31 March 2024 | 1,716 | 23 | 1,739 |
Granted during period | 373 | 7 | 380 |
Released during the period | (55) | (6) | (61) |
Forfeited during the period | (168) | (3) | (171) |
OUTSTANDING AT 31 MARCH 2025 | 1,866 | 21 | 1,887 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
At 1 April | 492 | 296 |
Granted during period | 86 | 312 |
Released during the period | (26) | (31) |
Forfeited during the period | (206) | (85) |
AT 31 MARCH 2026 | 346 | 492 |
| Financial | ||||||
| assets at | Other | |||||
| amortised | financial | |||||
| FVPL | cost | liabilities | Tot al | Fair value | ||
| 31 MARCH 2026 | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | Level |
| FINANCIAL ASSETS MEASURED AT FAIR VALUE: | ||||||
Investments in equity instruments | 1,299 | – | – | 1,299 | 1,299 | 3 |
| FINANCIAL ASSETS NOT MEASURED AT FAIR VALUE: | ||||||
Trade and other receivables | – | 55,732 | – | 55,732 | – | – |
Cash and cash equivalents | – | 82,806 | – | 82,806 | – | – |
Treasury deposits | – | 6,247 | – | 6,247 | – | – |
| FINANCIAL LIABILITIES MEASURED AT FAIR VALUE: | ||||||
Cash settled share-based payments and share-based social security costs | 1,116 | – | – | 1,116 | 1,116 | 1 |
| FINANCIAL LIABILITIES NOT MEASURED AT FAIR VALUE: | ||||||
Trade payables and accruals | – | – | 75,379 | 75,379 | – | – |
| Financial | ||||||
| assets at | Other | |||||
| amortised | financial | |||||
| FVPL | cost | liabilities | Tot al | Fair value | ||
| 31 MARCH 2025 | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | Level |
| FINANCIAL ASSETS MEASURED AT FAIR VALUE: | ||||||
Investments in equity instruments | 1,299 | – | – | 1,299 | 1,299 | 3 |
| FINANCIAL ASSETS NOT MEASURED AT FAIR VALUE: | ||||||
Trade and other receivables | – | 38,520 | – | 38,520 | – | – |
Cash and cash equivalents | – | 128,288 | – | 128,288 | – | – |
Treasury deposits | – | 5,399 | – | 5,399 | – | – |
| FINANCIAL LIABILITIES MEASURED AT FAIR VALUE: | ||||||
Cash settled share-based payments and share-based social security costs | 1,014 | – | – | 1,014 | 1,014 | 1 |
FINANCIAL LIABILITIES NOT MEASURED AT FAIR VALUE: (18) | ||||||
Trade payables and accruals | – | – | 53,255 | 53,255 | – | – |
Liabilities | Assets | |||
| 2026 | 2025 | 2026 | 2025 | |
| (£000s) | (£000s) | (£000s) | (£000s) | |
Polish Złoty | 3,244 | – | – | 728 |
Euro | 11,934 | 326 | 2,435 | 1,109 |
US Dollar | 2,338 | 1,945 | 5,837 | 2,879 |
Canadian Dollar | – | – | 4,302 | 23 |
Sterling | – | 4,179 | 3,029 | 4,261 |
2026 | 2025 | |
Polish Złoty | 4.937 | 5.000 |
Euro | 1.151 | 1.196 |
US Dollar | 1.320 | 1.295 |
Canadian Dollar | 1.839 | 1.856 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Polish Złoty | 32 | (7) |
Euro | 94 | (8) |
US Dollar | (35) | (9) |
Canadian Dollar | (43) | – |
| Interest rate impact | ||
| 2026 | 2025 | |
| (£000s) | (£000s) | |
1% increase in interest rates | 890 | 1,337 |
| Expected | Gross carrying | ||
| loss rate | amount | Loss allowance | |
| 31 MARCH 2026 | % | (£000s) | (£000s) |
Not past due | 1 | 77,059 | 497 |
Past due 1–90 days | 2 | 6,473 | 122 |
Past due 91+ days | 42 | 751 | 314 |
BALANCE AT 31 MARCH 2026 | 84,283 | 933 |
| Expected | Gross carrying | ||
| loss rate | amount | Loss allowance | |
| 31 MARCH 2025 | % | (£000s) | (£000s) |
Not past due | 2 | 48,495 | 776 |
Past due 1–90 days | 2 | 6,423 | 142 |
Past due 91+ days | 62 | 405 | 251 |
BALANCE AT 31 MARCH 2025 | 55,323 | 1,169 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
BALANCE AT THE BEGINNING OF THE PERIOD | 1,169 | 1,908 |
Remeasurement of loss allowance | (37) | (500) |
Amounts recovered during the year | (118) | (178) |
Amounts written off | (81) | (61) |
BALANCE AT THE END OF THE PERIOD | 933 | 1,169 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
United Kingdom & Ireland | 45,977 | 31,925 |
Americas | 28,896 | 17,385 |
Central Europe | 6,478 | 4,418 |
Rest of world | 1,999 | 426 |
83,350 | 54,154 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Short-term employee benefits (emoluments) | 1,252 | 1,080 |
Post-employment benefits (pension contributions) | – | 6 |
Gains on exercise of share options | 928 | – |
Share-based payments charge | 221 | 149 |
2,401 | 1,235 |
| 2026 | 2025 | |
| (£000s) | (£000s) | |
Short-term employee benefits (emoluments) | 929 | 766 |
Gains on exercise of share options | 928 | – |
Share-based payments charge | 221 | 149 |
2,078 | 915 |
| Fair value | |
| FAIR VALUE OF IDENTIFIABLE NET ASSETS ACQUIRED | (£000s) |
Property, plant and equipment | 167 |
Right-of-use asset | 390 |
Cash and cash equivalents | 931 |
Trade and other receivables | 1,305 |
Intangible assets | 5,904 |
Deferred tax liability | (1,712) |
Lease liability | (364) |
Deferred income | (319) |
Trade and other payables | (2,119) |
FAIR VALUE OF NET IDENTIFIABLE ASSETS | 4,183 |
Goodwill | 7,036 |
TOTAL CONSIDERATION | 11,219 |
SATISFIED BY: | (£000s) |
Cash | 7,441 |
Shares issued (426,686 shares) | 3,778 |
TOTAL CONSIDERATION | 11,219 |
OUTFLOW OF CASH AND CASH EQUIVALENTS | (£000s) |
Cash consideration | 7,441 |
Repayment of existing debt | 1,349 |
Less cash and equivalents acquired | (931) |
NET CASH OUTFLOW | 7,859 |