Year ended | Year ended | ||
28 February | 28 February | ||
Continuing operations (£’000) | Note | 2026 | 2025 |
Revenue | 4 | ||
Administrative expenses | ( | ( | |
Unrealised loss on intangible assets | 12 | ( | |
Loss on disposal of intangible assets | 12 | ( | |
Operating loss | 5 | ( | ( |
Net foreign exchange losses | ( | ||
Fair value gains on investments | 13 | ||
Fair value loss on derivative liabilities | 9 | ( | |
Loss on convertible loan note settlements received in Bitcoin | 9 | ( | |
Finance Costs of convertible loan notes | 9 | ( | |
Loss before income tax | ( | ( | |
Income tax | 10 | ||
Loss for the year attributable to owners of the Parent | ( | ( | |
Basic and Diluted Loss Per Share attributable to owners of the Parent during the year from continuing operations: | |||
Basic loss per share | 11 | ( | ( |
Diluted loss per share | 11 | ( | ( |
Year ended 28 | Year ended 28 | ||
February 2026 | February 2025 | ||
£’000 | £’000 | ||
Loss for the year | ( | ( | |
Other Comprehensive Income: | |||
Items that may be subsequently reclassified to profit or loss | |||
Currency translation differences | |||
Other comprehensive income for the year, net of tax | |||
Total Comprehensive loss attributable to owners of the parent | ( | ( |
28 February | 28 February | ||
£’000 | Note | 2026 | 2025 |
Non-Current Assets | |||
Intangible assets | 12 | ||
Investments | 13 | ||
Investments in subsidiary | 13 | ||
Total Non-Current Assets | |||
Current Assets | |||
Trade and other receivables | 14 | ||
Cash and cash equivalents | 15 | ||
Total Current Assets | |||
Total Assets | |||
Current Liabilities | |||
Trade and other payables | 16 | ||
Restructuring Provision | 17 | ||
Total Current Liabilities | |||
Total Liabilities | |||
Net Assets/(Liabilities) | ( | ||
Equity attributable to owners of the Parent | |||
Share capital | 18 | ||
Share premium | 18 | ||
Warrant reserve | 19 | ||
Revaluation reserve | 12 | ||
Foreign currency translation reserve | |||
Retained losses | ( | ( | |
Total Equity | ( |
YEAR ENDED | Foreign | |||||||
28 FEBRUARY 2026 | Currency | Convertible | ||||||
Share | Share | Warrant | Revaluation | Translation | Loan Note | Accumulated | ||
£’000 | Capital | Premium Reserve | Reserve | Reserve | Reserve | Losses | Total | |
Balance at 1 March 2025 | ( | ( | ||||||
Loss for the year | ( | ( | ||||||
Other comprehensive income | ||||||||
Total comprehensive loss for the year | ( | ( | ||||||
Warrants issued | ||||||||
Expiry of warrant instruments | ( | |||||||
Release of revaluation reserve | ( | ( | ||||||
Total before transactions | ( | ( | ||||||
with owners | ||||||||
Exercise of warrants | ||||||||
Transfer on exercise of warrants | ( | |||||||
Issue of convertible loan notes | ||||||||
Conversion of convertible loan | ||||||||
notes | ||||||||
Transfer on conversion of convertible loan notes | ( | |||||||
Total transactions with owners, recognized directly | ( | |||||||
in equity | ||||||||
Balance at 28 February 2026 | ( | |||||||
YEAR ENDED | ||||||||
28 FEBRUARY 2025 | Convertible | |||||||
Share | Share | Warrant | Revaluation | Other | Loan Note | Accumulated | ||
£’000 | Capital | Premium | Reserve | Reserve | Reserves | Reserve | Losses | Total |
Balance at 1 March 2024 | ( | |||||||
Loss for the year | ( | ( | ||||||
Other comprehensive income | ||||||||
for the year | ||||||||
Total comprehensive loss for the year | ( | ( | ||||||
Issue of shares | ||||||||
Share-based payments | ||||||||
Changes in reserves | ||||||||
Total transactions with owners, recognized directly | ||||||||
in equity | ||||||||
Balance at 28 February 2025 | ( | ( | ||||||
Year ended | Year ended | ||
28 February | 28 February | ||
£’000 | Note | 2026 | 2025 |
Cash flows from operating activities | |||
Loss before income tax | ( | (707) | |
Adjustments for: | |||
Revenue received in intangible assets | 4 | ( | |
Revaluations of intangible assets | 12 | ||
Unrealised loss on intangible assets | 12 | ||
Loss on disposal of intangible assets | 12 | ||
Fair value gains on investments | 13 | ( | |
Fair value loss on derivative liabilities | 9 | ||
Loss on CLN settlements received in Bitcoin | 9 | ||
Effective interest charge on convertible loan notes | 9 | ||
Non-cash warrants expense | 19 | ||
Impairment of social security and other taxation balance | 14 | ||
Operating expenses settled through warrants | |||
Unrealised foreign exchange losses | |||
(Increase)/Decrease in trade and other receivables | 14 | ( | |
Increase in trade and other payables | 16 | ||
Increase in provisions | 17 | ||
Net cash used in operating activities | ( | ( | |
Cash flows from investing activities | |||
Purchase of intangible assets | 12 | ( | ( |
Disposal proceeds from sale of intangible assets | 12 | ||
Purchase of investments | 13 | ( | |
Foreign exchange difference on disposal proceeds | ( | ||
Net cash generated from/(used in) investing activities | ( | ||
Cash flows from financing activities | |||
Proceeds from issue of share capital | 18 | ||
Proceeds from issue of convertible loan notes | 9 | ||
Repayments of convertible loan notes | 9 | ( | |
Convertible loan note transaction costs paid | 9 | ( | |
Net cash (used in)/generated from financing activities | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | 15 | ||
Effect of foreign exchange rate changes on cash and cash equivalents | ( | ||
Cash and cash equivalents at end of year | 15 |
Auditor’s remuneration (£’000) | 2026 | 2025 |
Former auditor – Audit fees | 460 | 42 |
Current auditor – Audit fees | 160 | - |
Total Audit fees | 620 | 42 |
Former auditor – non-audit services (reporting accountant services) | 294 | - |
Current auditor – non-audit services (reporting accountant services) | 75 | - |
Total non-audit services | 369 | - |
Total Auditor’s remuneration | 989 | 42 |
Administrative expenses (£’000) | 2026 | 2025 |
Directors Fees | 3,625 | 203 |
Legal, professional and regulatory fees | 5,371 | 450 |
Operations costs | 2,035 | 17 |
Share-based payment charges | 1,038 | 39 |
Total Administrative expenses | 12,069 | 709 |
Separately disclosed items (£’000) | 2026 |
Pre-admission restructuring costs | 667 |
Admission-related cash costs | 3,961 |
Post-Admission executive transition and restructuring costs | 2,112 |
Total separately disclosed items included within administrative expenses | 6,740 |
Financing Costs - cash | 1,699 |
Total separately disclosed items included within finance costs | 1,699 |
Total separately disclosed items | 8,439 |
£’000 | 2026 | 2025 |
Wages and salaries | 669 | 1 |
Social security costs | 99 | - |
Pension costs | 14 | - |
782 | 1 | |
Average monthly number of persons employed during the year – Group & Company | 1 | 1 |
£’000 | 2026 | 2025 |
Fees and remuneration | 642 | 169 |
Wages and salaries | 328 | 30 |
Bonuses | 950 | - |
Settlement and termination | 1,541 | - |
Social security costs | 164 | 4 |
Share-based payments | 1,038 | 13 |
4,663 | 216 |
CLN 1 - Initial Recognition | £’000 |
Derivative liability – Seed Warrants | 2,149 |
Host liability – gross allocation | 2,682 |
Conversion equity component | 169 |
Gross principal | 5,000 |
Transaction costs allocated to host liability | (134) |
Transaction costs allocated to equity | (8) |
Transaction costs expensed in respect of the derivative liability | (107) |
Total transaction costs | (250) |
Initial carrying amount of host liability | 2,548 |
Initial carrying amount of conversion equity component | 161 |
CLN 1 – Host liability | £’000 |
Initial carrying amount | 2,548 |
Effective interest finance cost | 2,452 |
Conversion | (4,000) |
Repayment | (1,000) |
Closing balance | - |
CLN 1 – Seed Warrant Derivative liability | £’000 |
Initial carrying amount | 2,149 |
Fair value loss | 9,446 |
Transfer to equity on warrant issuance | (11,595) |
Closing derivative liability | - |
CLN 2 - Initial Recognition | £’000 |
Host liability – gross allocation | 156,003 |
Conversion equity component | 7,946 |
Gross principal | 163,949 |
Transaction costs allocated to host liability | (10,716) |
Transaction costs allocated to equity | (546) |
Total transaction costs | (11,262) |
Initial carrying amount of host liability | 145,287 |
Initial carrying amount of equity component | 7,400 |
CLN 2 – Host liability | £’000 |
Initial carrying amount | 145,287 |
Effective interest finance cost | 18,661 |
Conversion | (86,761) |
Repayment | (77,187) |
Closing balance | - |
Gross Principal Reconciliation | £’000 |
Gross principal raised through CLN 1 and CLN 2 | 168,949 |
Non-cash subscriptions – CLN 1 | (160) |
CLN 1 transaction costs settled through subscription | (250) |
CLN 2 transaction costs settled through subscription | (6,174) |
Settlement loss on CLN 2 subscriptions received in Bitcoin | (2,142) |
Bank Fees | (23) |
Bitcoin received in settlement of CLN 2 subscriptions (Note 12) | (95,297) |
Cash proceeds from convertible loan notes | 64,903 |
2026 | 2025 | |
Current | £’000 | £’000 |
UK corporation tax – current year | - | - |
Deferred | ||
Originating and reversing temporary differences | - | - |
Total tax charge | - | - |
2026 | 2025 | |
£’000 | £’000 | |
Loss before tax | (76,914) | (708) |
Tax at the applicable tax rate of 25% (2025: 25%) | (19,229) | (177) |
Unutilised tax losses carried forward | - | 177 |
Expenses not deductible for tax purposes | 16,750 | - |
Income not subject to tax | (291) | - |
Capital losses realised and unrealised | (8,146) | |
Foreign exchange differences | 550 | |
Deferred tax assets not recognised | 10,366 | |
- | - |
Basic loss per share | 2026 | 2025 |
Loss for the year from operations from continuing operations - £'000 | (76,914) | (708) |
Weighted number of ordinary shares in issue | 2,606,487,599 | 399,075,001 |
Basic loss per share from continuing operations | (2.95)p | (0.18)p |
Diluted loss per share | 2026 | 2025 |
Loss for the year from operations from continuing operations - £’000 | (76,914) | (708) |
Weighted average number of ordinary shares and potential shares | 2,606,487,599 | 399,075,001 |
Diluted loss per share from continuing operations | (2.95)p | (0.18)p |
Company (£’000) | Bitcoin TAO Alpha | AROK | 2026 | 2025 | |
Valuation at 1 March | - | - | 45 | 45 | - |
Additions at fair value | 95,297 | 42 | - | 95,339 | 1 |
Transfers to subsidiary | (94,872) | - | - | (94,872) | - |
Write-off of digital assets | - | - | (45) | (45) | - |
Unrealised gains on digital assets | - | - | - | - | 44 |
Unrealised losses on digital assets | (192) | (20) | - | (212) | - |
Valuation at 28 February | 233 | 22 | - | 255 | 45 |
Group | Company | |||
Group | Fair value | Company | Fair value | |
Cryptocurrency | Number | £ | Number | £ |
Bitcoin (BTC) | 620 | 30,809,321 | 5 | 232,517 |
TAO Alpha Tokens | 137 | 22,873 | 137 | 22,873 |
30,832,194 | 255,390 |
% | |||
Listed investments – Group (£’000) | Holding | 2026 | 2025 |
Listed equity investment - Roundhouse Digital Ltd | 10 | 1,413 | 250 |
1,413 | 250 |
% | |||
Investments – Company (£’000) | Holding | 2026 | 2025 |
Listed equity investment - Roundhouse Digital Ltd | 10 | 1,413 | 250 |
Investment in subsidiary - STT1 PTE Ltd | 100 | 31,806 | - |
33,219 | 250 |
Group | Company | |||
£’000 | 2026 | 2025 | 2026 | 2025 |
Prepayments | 150 | 11 | 150 | 11 |
Social security and other taxation | - | 14 | - | 14 |
Total trade and other receivables | 150 | 25 | 150 | 25 |
Number of | ||||
Company (£’000) | shares | Share capital | Share premium | Total |
At 1 March 2024 | 378,732,535 | 379 | 4,880 | 5,259 |
Issue of new shares – 22 November 2024 | 75,000,000 | 75 | - | 75 |
At 28 February 2025 | 453,732,535 | 454 | 4,880 | 5,334 |
Shares issued following warrant exercises | 74,067,665 | 74 | 1,140 | 1,214 |
Shares issued on Convertible Loan Note | 10,676,100,000 | 10,676 | 80,085 | 90,761 |
conversions | ||||
At 28 February 2026 | 11,203,900,200 | 11,204 | 86,105 | 97,309 |
Group | Company | |||||
£’000 | Restructuring | Other | Restructuring | Other | ||
Provision | Provisions | Total | Provision | Provisions | Total | |
At 1 March 2025 | - | - | - | - | - | - |
Provided for during the year | 1,158 | 299 | 1,457 | 458 | 299 | 757 |
Utilised during the year | - | - | - | - | - | - |
At 28 February 2026 | 1,158 | 299 | 1,457 | 458 | 299 | 757 |
£’000 | 2026 | 2025 |
Opening balance at 1 March | 743 | 704 |
Warrants issued | 16,016 | 39 |
Warrants exercised | (1,139) | - |
Warrants lapsed | (569) | - |
Closing balance at 28 February | 15,051 | 743 |
Outstanding at 28 | Exercisable at 28 | |||
Issue date | Expiry period | Exercise price | February 2026 | February 2026 |
05 January 2023 | 5 years from date of issue | £0.03 | 4,600,000 | 4,600,000 |
28 June 2023 | 3 years from date of issue | £0.025 | 3,333,333 | 3,333,333 |
21 November 2024 | 3 years from date of issue | £0.002 | 1,000,000 | 1,000,000 |
12 December 2025 | 5 years from date of issue | £0.002 | 1,598,725,000 | 1,598,725,000 |
15 December 2025 | 5 years from date of issue | £0.0115 | 536,904,348 | 536,904,348 |
2,144,562,681 | 2,144,562,681 |
Weighted average | Number of | |
exercise price | warrants | |
Outstanding at the beginning of the year | 3.13p | 129,199,998 |
Issued during the year | 0.44p | 2,146,629,348 |
Exercised during the year | 1.61p | (74,067,665) |
Lapsed during the year | 4.98p | (57,199,000) |
Outstanding at the end of the year | 0.45p | 2,144,562,681 |
Exercisable at the end of the year | 0.45p | 2,144,562,681 |
Financial Assets | 2026 | 2025 | ||||
£’000 | Amortised Cost | FVTPL | Total | Amortised Cost | FVTPL | Total |
Equity investment | 1,413 | 1,413 | - | 250 | 250 | |
Trade and other receivables | - | - | - | - | - | - |
Cash and cash equivalents | 8,775 | - | 8,775 | 31 | - | 31 |
8,775 | 1,413 | 10,188 | 31 | 250 | 281 |
Financial Assets | 2026 | 2025 | ||||
£’000 | Amortised Cost | FVTPL | Total Amortised Cost | FVTPL | Total | |
Equity investment | 1,413 | 1,413 | - | 250 | 250 | |
Trade and other receivables | - | - | - | - | - | - |
Cash and cash equivalents | 6,848 | - | 6,848 | 31 | - | 31 |
6,848 | 1,413 | 8,261 | 31 | 250 | 281 |
Financial Liabilities | 2026 | 2025 | 2026 | 2025 |
Group | Group | Company | Company | |
£’000 | Amortised | Amortised | Amortised | Amortised |
Cost | Cost | cost | cost | |
Trade and other payables | 830 | 312 | 827 | 312 |
Amounts owed to Subsidiary undertakings | - | - | 12,987 | - |
830 | 312 | 13,814 | 312 |
No fixed | ||||
contractual | ||||
Financial Liabilities | Less than | maturity | ||
£’000 | 1 month | 1 – 3 months | date | Total |
Group | ||||
Trade and other payables | 830 | - | - | 830 |
Company | ||||
Trade and other payables | 827 | - | - | 827 |
Amounts owed to Subsidiary undertakings | - | - | 12,987 | 12,987 |
Company total | 827 | - | 12,987 | 13,814 |
Group | Group | Company | Company | |
£’000 | 2026 | 2025 | 2026 | 2025 |
Cash and cash equivalents | 8,775 | 31 | 6,848 | 31 |
8,775 | 31 | 6,848 | 31 |
Amounts | |||||
Relationship | Amounts transacted | outstanding at | |||
(at 28 | during the year ended | 28 February | |||
Connected | February | 28 February 2026 | 2026 | ||
Director | Related Party | 2026) | Nature of Transactions | £’000 | £’000 |
Carraway Capital | Entity | ||||
Mark Rutledge | Corp. | controlled by | Director Remuneration | 55 | - |
Roundhouse | former KMP | and warrant exercises | |||
Digital Pte Ltd | |||||
Dark Peak | Entity | Director Remuneration, | |||
Nicholas Lyth | Services Ltd | controlled by | consultancy services, | 203 | - |
former KMP | warrants issued and | ||||
warrant exercises | |||||
Potentially AI Plc | Shared | ||||
Nicholas Lyth | (formerly Tiger | directorship | Revenue | 10 | - |
Royalties and | with former | ||||
Investments Plc) | KMP |
Letter 4 | Entity | Director Remuneration, | |||
Darcy Taylor | Consulting Ltd | controlled by | warrants issued and | 135 | 5 |
former KMP | warrant exercises | ||||
Fidelio Partners | |||||
Pte Ltd | |||||
Marallo Holdings | Entity | Director Remuneration, | |||
Matthew Lodge | Pte Ltd | controlled by | warrants issued and | 208 | 5 |
Kaikalani Pte Ltd | Director | warrant exercises | |||
Astrid Intelligence | |||||
Plc (formerly Cel | |||||
AI Plc) | |||||
Marallo Holdings | Entity | ||||
Michael | Inc | controlled by | Warrant exercises | 12 | - |
Edwards | Marallo Holdings | former KMP | |||
Pte Ltd | |||||
Ranald | Bridgend Finance | Entity | |||
McGregor- | Limited | controlled by | Director Remuneration | 48 | 20 |
Smith | Director | ||||
Entity | |||||
Henry Elder | Knox LLC | controlled by | Director Remuneration | 1,426 | 700 |
Director |