Fixed | Variable | ||||||||
Basic salary | Other | remuneration | Annual | remuneration | Total | ||||
and fees | Pension 1 | benefits 2 | sub-total | bonus | LTIP 6 | sub-total | remuneration | ||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
Current Executive Directors | |||||||||
Jos Sclater | 2025 | 572 | 43 | 17 | 632 | 715 | 869 5 | 1,584 | 2,216 |
2024 | 550 | 41 | 16 | 607 | 688 | – | 688 | 1,295 | |
Rich Cashin | 2025 | 390 | 29 | 16 | 435 | 487 | 507 5 | 994 | 1,429 |
2024 | 375 | 28 | 16 | 419 | 469 | 237 7 | 706 | 1,125 | |
Non-Executive Directors | |||||||||
Bruce Thompson | 2025 | 190 | – | – | 190 | – | – | – | 190 |
2024 | 183 | – | – | 183 | – | – | – | 183 | |
Chloe Ponsonby 3 | 2025 | – | – | – | – | – | – | – | – |
2024 | 34 | – | – | 34 | – | – | – | 34 | |
Bindi Foyle | 2025 | 71 | – | – | 71 | – | – | – | 71 |
2024 | 65 | – | – | 65 | – | – | – | 65 | |
Victor Chavez | 2025 | 65 | – | – | 65 | – | – | – | 65 |
2024 | 57 | – | – | 57 | – | – | – | 57 | |
Maggie Brereton 4 | 2025 | 54 | – | – | 54 | – | – | – | 54 |
2024 | 26 | – | – | 26 | – | – | – | 26 |
Threshold | Target | Stretch | Actual/ | % | Bonus payable | |
(0% payable) | (50% payable) | (100% payable) | reported | achievement | (% of maximum) | |
Group adjusted operating profit (50%) | $31.5m | $35.0m | $36.8m | $40.3m | 100% | 50% |
Average working capital turns (30%) | 4.28 | 4.76 | 5.00 | 5.19 | 100% | 30% |
Strategic objectives (20%) | Set out in more detail below | 100% | 20% | |||
Total | 100% | |||||
Strengthen through | We developed our own Strengthen System and trained all employees to increase capability. We also |
continuous improvement | developed experts in the Strengthen System through intensive training in Japan. Year-on-year average |
productivity increased 8%, inventory turns rose 8% and scrap reduced 24%. Revenue per utilised square foot | |
increased 43%. | |
Transform to free up resource and | We successfully closed our Californian factory ahead of the original plan and ramped up production in |
cash to invest into future growth and | Cleveland. All factories developed and implemented new layouts to optimise flow and productivity. |
drive margin improvement | |
Advance by building the foundations | The closing order book increased by 16% year on year. The pipeline of opportunities also increased |
for medium-term growth through | significantly, with new products such as chemically resistant suits, MITR, a new Voice Projection Unit, |
increased order book and pipeline | Rifletech, Epic and the MCM rebreather all positioned to drive future growth. |
Ensure the long-term future of the | We won funding from the DoW to develop MITR for DoW, Special Forces and Federal use and to develop an |
Group by developing new products | integrated head protection system. We also continued to work on a funded development programme to |
reduce traumatic brain injury. | |
Outmanage peers by ensuring | A new STAR Academy has been developed to increase internal capability. Employee engagement increased |
excellent strategy execution | to 76%. We upskilled our people in commercial excellence and ensured full alignment of objectives. |
Weighting | Threshold | Maximum | Actual performance | % vesting | |
TSR | 50% | Median | Upper quintile | Above upper quintile | 100% |
(estimated) | |||||
Adjusted basic EPS | 50% | 100c | 150c | 91.2c | 0% |
Weighting | Threshold | Maximum | Actual performance | % vesting | |
TSR | 50% | Median: | Upper quintile: | 26.0% TSR | 92.29% |
(13.9%) TSR | 33.4% TSR |
Face value of | End of | |||||
Number of shares | Award percentage | award | performance | |||
Type of award | Basis of award | under award 1 | of salary | £’000 | period | |
Jos Sclater | Nil cost option | Normal LTIP | 72,575 | 175% | 1,001 | 30 September 2027 |
Rich Cashin | Nil cost option | Normal LTIP | 42,379 | 150% | 585 | 30 September 2027 |
Number of shares owned | Deferred shares held | Unvested shares | Shareholding % | |||
outright (including | under annual bonus | subject to performance | of salary at | Shareholding guidelines | ||
connected persons) | scheme requirements 1 | Total shareholding | conditions 2 | 30 September 2025 | (200% of salary) met? | |
Jos Sclater | 72,368 | 8,157 | 80,525 | 391,897 | 299% | Yes |
Rich Cashin | 56,328 | 5,990 | 62,318 | 251,688 | 340% | Yes |
Bruce Thompson | 41,000 | – | – | – | N/A | N/A |
Bindi Foyle | 2,000 | – | – | – | N/A | N/A |
Victor Chavez | 3,048 | – | – | – | N/A | N/A |
Maggie Brereton | 1,565 | – | – | – | N/A | N/A |
Award held at | Granted in | Vested in | Lapsed in | Outstanding awards at | ||
Award date | 1 October 2024 | the period | the period | the period | 30 September 2025 | |
Jos Sclater | 26 November 2024 | – | 72,575 | – | – | 72,575 |
26 January 2024 | 234,715 | – | – | – | 234,715 | |
18 January 2023 | 84,607 | – | – | – | 84,607 | |
Rich Cashin | 26 November 2024 | – | 42,379 | – | – | 42,379 |
26 January 2024 | 159,903 | – | – | – | 159,903 | |
21 December 2022 | 49,406 | – | – | – | 49,406 | |
08 March 2022 | 32,686 | – | (15,082) 1 | (17,604) | – |
Company | Executive | ||
Contract date | notice period | notice period | |
Jos Sclater | 17 October 2022 | 12 months | 12 months |
Rich Cashin | 6 January 2022 | 12 months | 12 months |
Date of initial | Date of last | |
appointment | re-election | |
Maggie Brereton | 1 April 2024 | 31 January 2025 |
Bruce Thompson | 1 March 2020 | 31 January 2025 |
Bindi Foyle | 1 May 2020 | 31 January 2025 |
Victor Chavez | 1 December 2020 | 31 January 2025 |
Annual bonus | ||||
CEO single | pay-out | |||
figure of total | against | Long-term | ||
Financial | remuneration | maximum | incentive | |
period | CEO | £’000 | opportunity | vesting |
2025 | Jos Sclater | 2,216 | 100% | 50% 2 |
2024 | Jos Sclater | 1,295 | 100% | – |
2023 | Jos Sclater | 510 | 20% | – |
2022 | Paul McDonald | 873 | 44% | 0% |
2021 | Paul McDonald | 819 | 0% | 50% |
2020 | Paul McDonald | 1,686 | 66% | 100% |
2019 | Paul McDonald | 928 | 55% | 80% |
2018 | Paul McDonald | 734 | 80% | 84% |
2017 | Paul McDonald 1 | 663 | 81% | 99% |
2017 | Rob Rennie | 213 | 57% | – |
2016 | Rob Rennie | 484 | 52% | – |
2015 | Peter Slabbert | 1,676 | 91% | 100% |
2014 | Peter Slabbert | 1,529 | 91% | 96% |
Salary/fee | Pension and other benefits | Annual bonus | |||||||||||||
2025 | 2024 | 2023 | 2022 | 2021 | 2025 | 2024 | 2023 | 2022 | 2021 | 2025 | 2024 | 2023 | 2022 12 | 2021 | |
Current Directors | |||||||||||||||
Jos Sclater 1 | 4.0% | 46.3% | – | – | – | 4.6% | 40.7% | – | – | – | 4.0% | 639.8% | – | – | – |
Rich Cashin 2 | 4.0% | 4.5% | 80.4% | – | – | 3.0% | 5.8% 105.0% | – | – | 4.0% | 421.1% | (15.1)% | – | – | |
Bruce Thompson 3 | 4.0% | 4.5% | 0.0% | 13.6% | 541.7% | – | – | – | – | – | – | – | – | – | – |
Bindi Foyle 4 | 8.2% | 8.9% | 0.0% | 5.3% 235.3% | – | – | – | – | – | – | – | – | – | – | |
Victor Chavez 5 | 13.5% | 14.9% | 0.0% | 19.0% | – | – | – | – | – | – | – | – | – | – | – |
Maggie Brereton 6 | 108.0% | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
Past Directors | |||||||||||||||
Paul McDonald 7 | – | – | (33.3)% | 2.8% | 22.0% | – | – | (45.3)% | (17.6)% | 15.2% | – | – | (100.0)% | – | (100.0)% |
Nick Keveth 8 | – | – | – | (48.6)% | 22.8% | – | – | – | (44.8)% | 13.6% | – | – | – | – | (100.0)% |
Pim Vervaat 9 | – | – | – | – | (58.9)% | – | – | – | – | – | – | – | – | – | – |
David Evans 9 | – | – | – | – | (82.9)% | – | – | – | – | – | – | – | – | – | – |
Chloe Ponsonby 10 | – | (47.8)% | 0.0% | (3.0)% | 19.6% | – | – | – | – | – | – | – | – | – | – |
All employees 11 | 6.7% | 11.3% | 5.3% | 3.2% | 4.7% | 6.7% | 10.8% | 11.2% | 3.9% | 6.8% | 451.3% | 17.3% | (36.8)% | N/A | (100.0)% |
Financial | ||||
period | Method | 25th percentile | Median | 75th percentile |
2025 | A | 71:1 | 58:1 | 35:1 |
2024 | A | 43:1 | 36:1 | 20:1 |
2023 | A | 26:1 | 21:1 | 13:1 |
2022 | A | 36:1 | 28:1 | 19:1 |
2021 | A | 36:1 | 29:1 | 20:1 |
Financial period | 25th percentile | Median | 75th percentile |
2025 | £31,387 | £39,870 | £65,021 |
Financial period | 25th percentile | Median | 75th percentile |
2025 | £30,083 | £37,226 | £59,125 |
2025 | 2024 | % | |
$m | $m | change | |
Overall expenditure on | |||
pay (note 6.1) | 99.1 | 90.7 | 9.3% |
Dividends paid | 7.2 | 6.8 | 5.9% |
Profit/(loss) retained | |||
(profit/loss for the | |||
period less dividends) | 3.1 | (3.8) | N/A |
Total R&D expenditure | 13.5 | 11.4 | 18.4% |
Other capital expenditure | |||
(excluding capitalised | |||
development costs) | 7.1 | 11.2 | (36.6%) |
2026 | 2025 | |
£ | £ | |
Jos Sclater | 592,333 | 572,302 |
Rich Cashin | 403,536 | 389,889 |
2026 | 2025 | |
£ | £ | |
Chair | 196,847 | 190,190 |
Non-Executive Director | 56,242 | 54,340 |
Committee Chair | 11,248 | 10,868 |
Senior Independent Director | 11,248 | 10,868 |
Normal LTIP | FY26 | FY25 | |
(maximum 175% of salary) | LTIP 2 | LTIP | |
Adjusted EPS | Weighting | 50% | 50% |
Threshold | 130c | 100c | |
Maximum | 160c | 140c | |
ROIC | Weighting | 30% | 30% |
Threshold | 20% | 18% | |
Maximum | 24% | 22% | |
Absolute TSR 1 | Weighting | 20% | 20% |
Threshold | £22.00 | £16.00 | |
Maximum | £26.00 | £20.00 |
Total (excluding | ||||||
Votes for | Votes against | withheld and | ||||
(including | (excluding | third party | ||||
Resolution | discretionary) | % for | withheld) | % against | discretionary) | Withheld |
Approval of the Directors’ Remuneration Report | 21,345,471 | 99.76% | 52,048 | 0.24% | 21,397,519 | 5,676 |
| Year ended 30 September 2025 | |||||
Avon Protection | Team Wendy | Total | Adjustments 1 | Total | |
$m | $m | $m | $m | $m | |
Revenue | 168.8 | 145.1 | 313.9 | – | 313.9 |
Operating profit/(loss) | 33.6 | 6.7 | 40.3 | (21.1) | 19.2 |
Finance costs | (5.4) | (0.7) | (6.1) | ||
Profit/(loss) before taxation | 34.9 | (21.8) | 13.1 | ||
Taxation | (8.0) | 5.2 | (2.8) | ||
Profit/(loss) for the year | 26.9 | (16.6) | 10.3 | ||
Basic earnings per share (cents) | 91.2c | (56.3c) | 34.9c | ||
Diluted earnings per share (cents) | 87.7c | (54.1c) | 33.6c | ||
Year ended 30 September 2024 | |||||
Team Wendy | Total | Adjustments 1 | Total | ||
Avon Protection $m | $m | $m | $m | $m | |
Revenue | 145.6 | 129.4 | 275.0 | – | 275.0 |
Operating profit/(loss) | 26.6 | 5.0 | 31.6 | (20.9) | 10.7 |
Finance costs | (6.3) | (2.1) | (8.4) | ||
Profit/(loss) before taxation | 25.3 | (23.0) | 2.3 | ||
Taxation | (4.4) | 5.1 | 0.7 | ||
Profit/(loss) for the year | 20.9 | (17.9) | 3.0 | ||
Basic earnings per share (cents) | 69.9c | (59.9c) | 10.0c | ||
Diluted earnings per share (cents) | 67.6c | (57.9c) | 9.7c | ||
2025 | 2024 | |
$m | $m | |
Europe | 60.7 | 42.0 |
US | 253.2 | 233.0 |
Total | 313.9 | 275.0 |
Year ended 30 September 2025 | Year ended 30 September 2024 | |||||
Avon Protection | Team Wendy | Total | Avon Protection | Team Wendy | Total | |
$m | $m | $m | $m | $m | $m | |
US DoW | 34.8 | 95.9 | 130.7 | 39.6 | 83.1 | 122.7 |
Commercial Americas | 31.3 | 34.7 | 66.0 | 40.9 | 30.2 | 71.1 |
UK and International | 102.7 | 14.5 | 117.2 | 65.1 | 16.1 | 81.2 |
168.8 | 145.1 | 313.9 | 145.6 | 129.4 | 275.0 | |
2025 | 2024 | |
$m | $m | |
Sale of goods – point in time recognition | 260.9 | 225.3 |
Sale of goods – over time recognition | 49.7 | 47.6 |
Provision of services – over time recognition | 3.3 | 2.1 |
313.9 | 275.0 |
Weighted average number of shares | 2025 | 2024 |
Weighted average number of ordinary shares in issue used in basic calculations (‘000) | 29.488 | 29,895 |
Potentially dilutive shares (weighted average) (‘000) | 1,169 | 1,022 |
Diluted number of ordinary shares (weighted average) (‘000) | 30,657 | 30,917 |
2025 | 2024 | |
Earnings | $m | $m |
Basic | 10.3 | 3.0 |
2025 | 2024 | |
Earnings per share | $ cents | $ cents |
Basic | 34.9c | 10.0c |
Diluted | 33.6c | 9.7c |
2025 | 2024 | |
$m | $m | |
Employee and other staff costs | 100.8 | 94.5 |
Legal and professional fees | 11.7 | 8.7 |
Depreciation and amortisation charges (notes 3.1 and 3.2) | 20.8 | 20.2 |
Impairment charges – non-current assets | – | 1.7 |
Foreign exchange gains | (0.1) | (1.0) |
Transportation expenses | 6.6 | 4.7 |
Material costs | 96.6 | 82.9 |
Transformational costs | 11.5 | 10.8 |
Other expenses | 46.8 | 41.8 |
Total cost of sales, selling and marketing expenses, research and development costs, | ||
and general and administrative expenses | 294.7 | 264.3 |
2025 | 2024 | |
Profit before taxation is shown after charging: | $m | $m |
Loss on disposal of property, plant and equipment | – | – |
Repairs and maintenance of property, plant and equipment | 8.4 | 4.1 |
Impairment of trade receivables (note 5.4) | 0.1 | – |
2025 | 2024 | |
Services provided to the Group (including its overseas subsidiaries) by the Company’s auditor: | $m | $m |
Audit fees in respect of the audit of the accounts of the Group including subsidiaries | 1.0 | 1.0 |
Audit fees in respect of the audit of the accounts of the Parent Company | 0.2 | 0.2 |
Other assurance services | 0.1 | 0.1 |
Total fees | 1.3 | 1.3 |
2025 | 2024 | |
$m | $m | |
UK current tax | – | – |
UK adjustment in respect of previous periods | – | (0.2) |
Overseas current tax | 0.4 | – |
Total current tax charge/(credit) | 0.4 | (0.2) |
Deferred tax – current period | 2.6 | (0.2) |
Deferred tax – adjustment in respect of previous periods | (0.2) | (0.3) |
Total deferred tax charge/(credit) | 2.4 | (0.5) |
Total tax charge/(credit) | 2.8 | (0.7) |
2025 | 2024 | |
$m | $m | |
Profit before taxation | 13.1 | 2.3 |
Taxation at the standard rate of 25.0% (2024: 25.0%) | 3.3 | 0.6 |
Other timing differences | – | (0.2) |
Permanent differences | 0.1 | (0.7) |
Differences in overseas tax rates | (0.4) | 0.1 |
Adjustment in respect of previous periods | (0.2) | (0.5) |
Total tax charge/(credit) | 2.8 | (0.7) |
Right of | Accelerated | ||
use assets | capital allowances | Total | |
$m | $m | $m | |
At 30 September 2023 | – | 6.2 | 6.2 |
Charged to profit for the year | – | 0.7 | 0.7 |
Transfer from deferred tax assets | 1.5 | – | 1.5 |
At 30 September 2024 | 1.5 | 6.9 | 8.4 |
Credited to profit for the year | (0.4) | (0.7) | (1.1) |
At 30 September 2025 | 1.1 | 6.2 | 7.3 |
Retirement | Other | |||||||||
benefit | Share | Pension | Lease | Right of use | temporary | |||||
obligation | options | Tax losses | spreading | Intangibles | liabilities | assets | Interest | differences | Total | |
$m | $m | $m | $m | $m | $m | $m | $m | $m | $m | |
At 30 September 2023 | 10.1 | 0.2 | 6.9 | 0.7 | 8.2 | 3.8 | (0.9) | 5.7 | 5.4 | 40.1 |
(Charged)/credited against | ||||||||||
profit for the period | (1.5) | 0.8 | (2.6) | 1.3 | 0.2 | 0.2 | (0.6) | 1.9 | 1.5 | 1.2 |
(Charged)/credited to other | ||||||||||
comprehensive income | (5.0) | – | – | – | – | – | – | – | 0.3 | (4.7) |
Exchange differences offset | ||||||||||
in reserves | 0.7 | 0.1 | 0.1 | 0.2 | – | – | – | – | – | 1.1 |
Credited to equity | – | 0.3 | – | – | – | – | – | – | – | 0.3 |
Transfer to deferred tax liabilities | – | – | – | – | – | – | 1.5 | – | – | 1.5 |
At 30 September 2024 | 4.3 | 1.4 | 4.4 | 2.2 | 8.4 | 4.0 | – | 7.6 | 7.2 | 39.5 |
(Charged)/credited against | ||||||||||
profit for the period | (1.1) | 1.0 | (0.3) | (1.0) | (0.1) | (0.7) | – | (0.5) | (0.8) | (3.5) |
(Charged)/credited to other | ||||||||||
comprehensive income | 0.2 | – | – | – | – | – | – | – | 0.3 | 0.5 |
Exchange differences offset | ||||||||||
in reserves | – | 0.1 | – | – | – | – | – | – | – | 0.1 |
Credited to equity | 2.0 | – | – | – | – | – | – | – | 2.0 | |
At 30 September 2025 | 3.4 | 4.5 | 4.1 | 1.2 | 8.3 | 3.3 | – | 7.1 | 6.7 | 38.7 |
Acquired | Development | Computer | |||
Goodwill | intangibles | expenditure | software | Total | |
$m | $m | $m | $m | $m | |
Year ended 30 September 2024 | |||||
Opening net book amount | 65.4 | 45.8 | 20.2 | 7.8 | 139.2 |
Exchange differences | – | – | 0.1 | – | 0.1 |
Additions | – | – | – | 0.6 | 0.6 |
Impairments | – | – | (1.2) | – | (1.2) |
Reclassification | – | – | (0.3) | 0.3 | – |
Amortisation | – | (6.2) | (3.1) | (3.0) | (12.3) |
Closing net book amount | 65.4 | 39.6 | 15.7 | 5.7 | 126.4 |
At 30 September 2024 | |||||
Cost | 88.8 | 98.2 | 69.6 | 15.6 | 272.2 |
Accumulated amortisation and impairment | (23.4) | (58.6) | (53.9) | (9.9) | (145.8) |
Net book amount | 65.4 | 39.6 | 15.7 | 5.7 | 126.4 |
Year ended 30 September 2025 | |||||
Opening net book amount | 65.4 | 39.6 | 15.7 | 5.7 | 126.4 |
Exchange differences | – | – | 0.1 | – | 0.1 |
Additions | – | – | 1.5 | – | 1.5 |
Amortisation | – | (5.7) | (3.2) | (3.7) | (12.6) |
Closing net book amount | 65.4 | 33.9 | 14.1 | 2.0 | 115.4 |
At 30 September 2025 | |||||
Cost | 88.8 | 98.2 | 71.2 | 15.6 | 273.8 |
Accumulated amortisation and impairment | (23.4) | (64.3) | (57.1) | (13.6) | (158.4) |
Net book amount | 65.4 | 33.9 | 14.1 | 2.0 | 115.4 |
Cost | Impairment | Net book amount | |
Allocation of goodwill by CGU | $m | $m | $m |
Avon Protection | 2.5 | – | 2.5 |
Team Wendy | 86.3 | (23.4) | 62.9 |
Total goodwill | 88.8 | (23.4) | 65.4 |
Compound annual growth rate in revenue from 2024/25 to 2029/30 | 6% |
Reduction to | |
2025 Team Wendy | |
CGU value in use | |
$m | |
Post-tax discount rate increased by 1.5% | 37.6 |
At 30 September | At 30 September | At 30 September | |||
2023 | 2024 | 2025 | |||
Net book amount | Amortisation | Net book amount | Amortisation | Net book amount | |
$m | $m | $m | $m | $m | |
Brand | 9.3 | (1.2) | 8.1 | (1.1) | 7.0 |
Customer relationships | 22.4 | (3.0) | 19.4 | (2.5) | 16.9 |
Other intangibles | 14.1 | (2.0) | 12.1 | (2.1) | 10.0 |
Total acquired intangibles | 45.8 | (6.2) | 39.6 | (5.7) | 33.9 |
Right of use lease | Plant and | Leasehold | |||
Freeholds | assets | machinery | improvements | Total | |
$m | $m | $m | $m | $m | |
Year ended 30 September 2024 | |||||
Opening net book amount | 1.5 | 8.5 | 23.5 | 2.3 | 35.8 |
Exchange differences | – | 0.3 | 0.6 | – | 0.9 |
Additions | – | 4.8 | 8.0 | 2.6 | 15.4 |
Impairments | – | – | (0.5) | – | (0.5) |
Depreciation charge | (0.1) | (2.7) | (4.5) | (0.6) | (7.9) |
Closing net book amount | 1.4 | 10.9 | 27.1 | 4.3 | 43.7 |
At 30 September 2024 | |||||
Cost | 3.0 | 46.8 | 94.6 | 6.3 | 150.7 |
Accumulated depreciation and impairment | (1.6) | (35.9) | (67.5) | (2.0) | (107.0) |
Net book amount | 1.4 | 10.9 | 27.1 | 4.3 | 43.7 |
Year ended 30 September 2025 | |||||
Opening net book amount | 1.4 | 10.9 | 27.1 | 4.3 | 43.7 |
Exchange differences | – | – | – | – | – |
Additions | – | – | 7.0 | 0.1 | 7.1 |
Lease term adjustments | – | (0.3) | – | – | (0.3) |
Depreciation charge | (0.1) | (2.5) | (5.2) | (0.4) | (8.2) |
Closing net book amount | 1.3 | 8.1 | 28.9 | 4.0 | 42.3 |
At 30 September 2025 | |||||
Cost | 3.0 | 46.5 | 101.6 | 6.4 | 157.5 |
Accumulated depreciation and impairment | (1.7) | (38.4) | (72.7) | (2.4) | (115.2) |
Net book amount | 1.3 | 8.1 | 28.9 | 4.0 | 42.3 |
Finance leases | |
$m | |
At 30 September 2023 | 6.2 |
Additions | 0.2 |
Interest income | 0.4 |
Payments received | (1.4) |
At 30 September 2024 | 5.4 |
Interest income | 0.4 |
Payments received | (1.3) |
At 30 September 2025 | 4.5 |
2025 | 2024 | |
$m | $m | |
Raw materials | 32.0 | 27.9 |
Work in progress | 12.0 | 20.6 |
Finished goods | 22.2 | 19.7 |
Inventory – gross | 66.2 | 68.2 |
Inventory provisions | (10.7) | (13.3) |
Inventory – net | 55.5 | 54.9 |
2025 | 2024 | |
$m | $m | |
Trade receivables | 46.0 | 32.6 |
Less: provision for impairment of receivables | (0.7) | (0.3) |
Trade receivables – net | 45.3 | 32.3 |
Prepayments | 4.2 | 3.4 |
Other receivables | 2.4 | 1.2 |
51.9 | 36.9 |
2025 | 2024 | |
$m | $m | |
Trade payables | 20.2 | 16.2 |
Contract liabilities | 2.1 | 0.9 |
Other taxation and social security | 1.5 | 0.6 |
Accruals | 17.9 | 18.7 |
41.7 | 36.4 |
2025 | 2024 | |
$m | $m | |
Cash and cash equivalents | 13.4 | 14.0 |
2025 | 2024 | |
$m | $m | |
Continuing operations | ||
Profit for the year | 10.3 | 3.0 |
Taxation | 2.8 | (0.7) |
Depreciation | 8.2 | 7.9 |
Amortisation of intangible assets | 12.6 | 12.3 |
Impairment of other non-current assets | – | 1.7 |
Defined benefit pension scheme cost | 0.9 | 1.1 |
Net finance costs | 6.1 | 8.4 |
Fair value of share-based payments | 5.8 | 3.3 |
Transformation costs expensed | 11.5 | 10.8 |
(Increase)/decrease in inventories | (0.6) | 0.3 |
Decrease/(increase) in receivables | (14.1) | 17.2 |
Increase/(decrease) in payables and provisions | 3.0 | 3.2 |
Cash flows from continuing operations before adjusting items | 46.5 | 68.5 |
Transformational costs paid | (13.1) | (9.7) |
Cash flows from continuing operations | 33.4 | 58.8 |
2025 | 2024 | |
$m | $m | |
Discontinued operations | ||
Profit for the period | – | – |
Taxation | – | – |
Decrease in receivables | – | 5.1 |
Decrease in payables and provisions | – | (0.2) |
Cash flows from discontinued operations | – | 4.9 |
Cash flows from operations | – | 63.7 |
2025 | 2024 | |
$m | $m | |
Change in inventories – continuing operations cash flows | (0.6) | (0.3) |
Non-cash foreign exchange translation | – | 0.8 |
Balance sheet inventories movement (note 4.1) | (0.6) | 0.5 |
2025 | 2024 | |
$m | $m | |
Current | ||
Lease liabilities | 2.8 | 3.9 |
Non-current | ||
Bank loans | 63.5 | 57.5 |
Lease liabilities | 15.1 | 18.0 |
78.6 | 75.5 | |
Total Group borrowings | 81.4 | 79.4 |
2025 | 2024 | |
$m | $m | |
Overdraft facility | 3.0 | 3.0 |
Total undrawn committed borrowing facilities | 73.5 | 79.5 |
Bank loans utilised | 63.5 | 57.5 |
Total Group facilities | 140.0 | 140.0 |
2025 | 2024 | |
$m | $m | |
In one year or less, or on demand | 2.8 | 3.9 |
Two to five years | 74.1 | 68.2 |
More than five years | 4.5 | 7.3 |
Total Group borrowings | 81.4 | 79.4 |
2025 | 2024 | |
$m | $m | |
Interest payable on bank loans and overdrafts | (4.2) | (5.4) |
Interest payable in respect of leases | (1.1) | (0.9) |
Amortisation of finance fees | (0.4) | (0.7) |
UK defined benefit pension scheme net interest expense (note 6.2) | (0.7) | (2.1) |
Other interest payable | (0.2) | – |
Bank interest income | 0.2 | 0.3 |
Finance lease interest | 0.3 | 0.4 |
Net finance costs | (6.1) | (8.4) |
2025 | 2024 | |||
Sterling | Dollar | Sterling | Dollar | |
% | % | % | % | |
Bank loans (interest payable on drawn facilities) | – | 5.70% | – | 6.89% |
Lease liabilities | 7.70% | 2.80% | 7.70% | 2.80% |
At 30 September | Cash flow paid/ | Non-cash | Exchange | At 30 September | |
2024 | (received) | movements | movements | 2025 | |
$m | $m | $m | $m | $m | |
Interest due on bank loans | – | 4.6 | (4.6) | – | – |
Interest rate swaps | – | (0.4) | 0.4 | – | – |
Other interest payable | – | 0.1 | (0.2) | – | (0.1) |
At 30 September | Cash flow paid/ | Non-cash | Exchange | At 30 September | |
2023 | (received) | movements | movements | 2024 | |
$m | $m | $m | $m | $m | |
Interest due on bank loans | – | 6.1 | (6.1) | – | – |
Interest rate swaps | 0.9 | (0.7) | (0.2) | – | – |
At 30 September | Non-cash | Exchange | At 30 September | ||
2024 | Cash flow | movements | movements | 2025 | |
$m | $m | $m | $m | $m | |
Cash and cash equivalents | 14.0 | (0.6) | – | – | 13.4 |
Bank loans | (57.5) | (6.0) | – | – | (63.5) |
Net debt excluding lease liabilities | (43.5) | (6.6) | – | – | (50.1) |
Lease liabilities | (21.9) | 5.0 | (1.0) | – | (17.9) |
Net debt | (65.4) | (1.6) | (1.0) | – | (68.0) |
Prior RCF | New RCF initial | ||||
repayment on | Other loan | drawdown | Other drawdown | ||
cancellation | repayments | proceeds | proceeds | Total cash flow | |
$m | $m | $m | $m | $m | |
Bank loans | 71.5 | 49.2 | (72.9) | (27.6) | 20.2 |
At 30 September | Non-cash | Exchange | At 30 September | ||
2023 | Cash flow | movements | movements | 2024 | |
$m | $m | $m | $m | $m | |
Cash and cash equivalents | 13.2 | 0.7 | – | 0.1 | 14.0 |
Bank loans | (77.7) | 20.2 | – | – | (57.5) |
Net debt excluding lease liabilities | (64.5) | 20.9 | – | 0.1 | (43.5) |
Lease liabilities | (20.9) | 5.2 | (5.7) | (0.5) | (21.9) |
Net debt | (85.4) | 26.1 | (5.7) | (0.4) | (65.4) |
2025 | 2024 | |
$m | $m | |
Repayment of lease liability | 3.9 | 4.3 |
Finance costs paid in respect of leases | 1.1 | 0.9 |
Total lease cash flows | 5.0 | 5.2 |
2025 | 2024 | |
$m | $m | |
Trade receivables – net | 45.3 | 32.3 |
Other receivables | 2.4 | 1.2 |
Cash and cash equivalents | 13.4 | 14.0 |
61.1 | 47.5 |
2025 | 2024 | |
Carrying amount of financial assets | $m | $m |
Pound sterling | 5.7 | 4.4 |
US dollar | 51.6 | 42.5 |
Euro | 3.7 | 0.4 |
Other currencies | 0.1 | 0.2 |
61.1 | 47.5 |
Gross | Provision | Net | Gross | Provision | Net | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
$m | $m | $m | $m | $m | $m | |
Not past due | 39.6 | – | 39.6 | 28.6 | – | 28.6 |
Past due 0–30 days | 3.6 | – | 3.6 | 3.0 | – | 3.0 |
Past due 31–60 days | 0.4 | – | 0.4 | 0.5 | – | 0.5 |
Past due 61–90 days | 1.2 | – | 1.2 | 0.2 | – | 0.2 |
Past due 91 days | 1.2 | (0.7) | 0.5 | 0.3 | (0.3) | – |
46.0 | (0.7) | 45.3 | 32.6 | (0.3) | 32.3 |
2025 | 2024 | |
$m | $m | |
At the beginning of the period | 0.3 | 0.5 |
Provision for impairment of trade receivables | 0.4 | (0.2) |
At the end of the period | 0.7 | 0.3 |
Carrying | Contractual cash | Less than | |||
amount | flows | 12 months | 2–5 years | After 5 years | |
Analysis of contractual cash flow maturities | $m | $m | $m | $m | $m |
30 September 2025 | |||||
Bank loans and overdrafts | (63.5) | (68.6) | (3.1) | (65.5) | – |
Trade and other payables | (38.1) | (38.1) | (38.1) | – | – |
Lease liabilities | (17.9) | (23.2) | (3.8) | (12.4) | (7.0) |
Derivatives | – | – | – | – | – |
(119.5) | (129.9) | (45.0) | (77.9) | (7.0) |
Carrying | Contractual cash | Less than | |||
amount | flows | 12 months | 2–5 years | After 5 years | |
Analysis of contractual cash flow maturities | $m | $m | $m | $m | $m |
30 September 2024 | |||||
Bank loans and overdrafts | (57.5) | (65.9) | (4.0) | (61.9) | – |
Trade and other payables | (34.9) | (34.9) | (34.9) | – | – |
Lease liabilities | (21.9) | (28.7) | (5.0) | (13.7) | (10.0) |
Derivatives | – | – | 0.2 | (0.2) | – |
(114.3) | (129.5) | (43.7) | (75.8) | (10.0) |
Average rate 2025 | Closing rate 2025 | Average rate 2024 | Closing rate 2024 | |
Pound sterling | 0.7653 | 0.7440 | 0.7887 | 0.7469 |
2025 | 2024 | |
Derivative financial instruments – interest rate swaps | $m | $m |
Current | – | 0.2 |
Non-current | – | (0.2) |
– | – |
Carrying amount | Fair value | Carrying amount | Fair value | |
2025 | 2025 | 2024 | 2024 | |
$m | $m | $m | $m | |
Trade receivables – net | 45.3 | 45.3 | 32.3 | 32.3 |
Other receivables | 2.4 | 2.4 | 1.2 | 1.2 |
Derivatives | – | – | – | – |
Cash and cash equivalents | 13.4 | 13.4 | 14.0 | 14.0 |
Bank loans | (63.5) | (63.5) | (57.5) | (57.5) |
Trade and other payables | (40.2) | (40.2) | (35.8) | (35.8) |
Number | Ordinary shares | Share premium | Number | Ordinary shares | Share premium | |
of shares | 2025 | 2025 | of shares | 2024 | 2024 | |
2025 | $m | $m | 2024 | $m | $m | |
Called up allotted and fully paid ordinary | ||||||
shares of £1 each | ||||||
At the beginning of the period | 31,023,292 | 50.3 | 54.3 | 31,023,292 | 50.3 | 54.3 |
At the end of the period | 31,023,292 | 50.3 | 54.3 | 31,023,292 | 50.3 | 54.3 |
2025 | 2024 | |
Number of shares | Number of shares | |
Opening balance | 555,205 | 261,714 |
Acquired in the period | 494,650 | 301,947 |
Disposed of on exercise of options | (105,045) | (8,456) |
Closing balance | 944,810 | 555,205 |
2025 | 2024 | |
Number of shares | Number of shares | |
Opening balance | 765,098 | 765,098 |
Acquired in the period | – | – |
Closing balance | 765,098 | 765,098 |
2025 | 2024 | |
$ cents | $ cents | |
Interim dividend | 7.6c | 7.2c |
Final dividend | 17.0c | 16.1c |
Total dividend | 24.6c | 23.3c |
Basic earnings per share | 34.9c | 10.0c |
Dividend cover ratio | 1.4 times | 0.4 times |
2025 | 2024 | |
$m | $m | |
Wages and salaries | 76.3 | 71.3 |
Social security costs | 7.9 | 7.3 |
Other pension costs | 3.0 | 3.0 |
US healthcare costs | 5.9 | 5.8 |
Share-based payments (note 6.3) | 6.0 | 3.3 |
99.1 | 90.7 |
2025 | 2024 | |
number | number | |
Avon Protection | 442 | 452 |
Team Wendy | 469 | 463 |
911 | 915 |
2025 | 2024 | |
number | number | |
Avon Protection | 462 | 436 |
Team Wendy | 520 | 481 |
982 | 917 |
2025 | 2024 | |
$m | $m | |
Salaries and other employee benefits | 6.3 | 5.9 |
Post-employment benefits | 0.2 | 0.2 |
6.5 | 6.1 |
2025 | 2024 | |
$m | $m | |
Net pension liability | 13.8 | 17.2 |
Defined benefit obligation | Defined benefit asset | Net defined benefit liability | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
$m | $m | $m | $m | $m | $m | |
At the beginning of the year | (329.3) | (321.7) | 312.1 | 281.5 | (17.2) | (40.2) |
Included in profit or loss | ||||||
Administrative expenses | – | – | (0.9) | (1.1) | (0.9) | (1.1) |
Net interest cost | (15.7) | (17.7) | 15.0 | 15.6 | (0.7) | (2.1) |
(15.7) | (17.7) | 14.1 | 14.5 | (1.6) | (3.2) | |
Included in other comprehensive income | ||||||
Remeasurement gain/(loss): | ||||||
– Actuarial gain/(loss) arising from: | ||||||
– Demographic assumptions | 1.4 | 7.3 | – | – | 1.4 | 7.3 |
– Financial assumptions | 28.0 | (11.6) | – | – | 28.0 | (11.6) |
– Experience adjustment | (3.8) | 21.1 | – | – | (3.8) | 21.1 |
– Return on plan assets excluding interest income | – | – | (26.5) | 2.8 | (26.5) | 2.8 |
25.6 | 16.8 | (26.5) | 2.8 | (0.9) | 19.6 | |
Other | ||||||
Contributions by the employer | – | – | 6.0 | 9.1 | 6.0 | 9.1 |
Net benefits paid out | 22.5 | 22.0 | (22.5) | (22.0) | – | – |
FX gain/(loss) | (0.3) | (28.7) | 0.2 | 26.2 | (0.1) | (2.5) |
At the end of the year | (297.2) | (329.3) | 283.4 | 312.1 | (13.8) | (17.2) |
2025 | 2024 | |
$m | $m | |
Equities and other securities | 115.6 | 96.2 |
Liability Driven Investment | 113.0 | 138.2 |
Infrastructure fund | 48.9 | 46.9 |
Other receivable | – | 26.1 |
Cash and cash equivalents | 5.9 | 4.7 |
Total fair value of assets | 283.4 | 312.1 |
2025 | 2024 | |
% p.a. | % p.a. | |
Inflation (RPI) | 2.90 | 3.10 |
Inflation (CPI) | 2.55 | 2.70 |
Pension increases post-August 2005 | 2.05 | 2.15 |
Pension increases pre-August 2005 | 2.75 | 2.90 |
Discount rate for scheme liabilities | 5.80 | 5.05 |
Base mortality | Deferred members: 114% of S3PA tables | Deferred members: 114% of S3PA tables |
Pensioners: 104% of S3PA tables based | Pensioners: 104% of S3PA tables based | |
on members’ year of birth | on members’ year of birth | |
Future improvements in longevity | CMI 2023 projections with a long-term | CMI 2023 projections with a long-term |
trend of 1.00% p.a | trend of 1.25% p.a. |
2025 | 2024 | |
Male | 21.0 | 21.1 |
Female | 23.6 | 23.6 |
2025 | 2024 | |
Male | 21.3 | 21.6 |
Female | 24.0 | 24.4 |
Defined benefit | Defined benefit | |
obligation | obligation | |
increase/ | increase/ | |
(decrease) | (decrease) | |
2025 | 2024 | |
$m | $m | |
Inflation (0.25% increase) | 5.1 | 5.7 |
Inflation (0.25% decrease) | (4.4) | (5.6) |
Discount rate for scheme liabilities (0.25% increase) | (7.5) | (8.7) |
Discount rate for scheme liabilities (0.25% decrease) | 7.9 | 9.3 |
Future mortality (one-year increase) | 11.9 | 11.7 |
Number of | Number of | |
options | options | |
2025 | 2024 | |
‘000 | ‘000 | |
Outstanding at the beginning of the year | 1,254 | 533 |
Forfeited and cancelled during the year | (50) | (161) |
Lapsed in the year | (84) | (84) |
Exercised during the year | (97) | (8) |
Granted during the year | 299 | 974 |
Outstanding at the end of the year | 1,322 | 1,254 |
Key assumptions | 2025 | 2024 |
Weighted average fair value (£) | 12.3 | 8.3 |
Closing share price at date of grant (£) | 13.9 | 8.5 |
Expected volatility (%) | 43.3% | N/A |
Risk-free interest rate (%) | 4.2% | N/A |
Expected option term, including holding period where applicable (years) | 3.8 | 3.6 |
Dividend yield (%) – awards eligible to receive dividend equivalents | – | – |
Property | |||||||
Warranty | Legal | obligations | Restructuring | Offset | Other | Total | |
$m | $m | $m | $m | $m | $m | $m | |
Balance at 30 September 2023 | 1.8 | – | 4.2 | – | 2.4 | – | 8.4 |
Transferred from accruals | |||||||
during the period | – | 0.5 | – | – | – | – | 0.5 |
Created/(released) | |||||||
during the period | 2.6 | 0.8 | 0.6 | 1.7 | (0.9) | 0.4 | 5.2 |
Cash payments | (0.5) | – | – | (0.3) | (0.5) | – | (1.3) |
Foreign exchange movements | 0.1 | – | 0.3 | – | – | – | 0.4 |
Balance at 30 September 2024 | 4.0 | 1.3 | 5.1 | 1.4 | 1.0 | 0.4 | 13.2 |
Created/(released) | |||||||
during the period | (0.4) | (0.4) | 1.2 | 0.5 | – | 0.4 | 1.3 |
Cash payments | (0.4) | (0.1) | (0.7) | (1.7) | – | (0.4) | (3.3) |
Foreign exchange movements | – | – | – | – | – | – | – |
Balance at 30 September 2025 | 3.2 | 0.8 | 5.6 | 0.2 | 1.0 | 0.4 | 11.2 |
2025 | 2024 | |
Analysis of total provisions | $m | $m |
Current | 6.3 | 6.6 |
Non-current | 4.9 | 6.6 |
11.2 | 13.2 |
2025 | 2024 | |
$m | $m | |
Capital expenditure committed | 0.6 | 1.5 |
Country in which | |||
Held by Parent Company | Registered office address | Activity | incorporated |
Avon Polymer | Hampton Park West, Melksham SN12 6NB, UK | The manufacture and distribution of | UK |
Products Limited | respiratory protection systems | ||
Avon Protection | Hampton Park West, Melksham SN12 6NB, UK | Investment holding company | UK |
Holdings Limited | |||
Avon Rubber Pension | Hampton Park West, Melksham SN12 6NB, UK | Pension fund trustee | UK |
Trust Limited | |||
Held by Group undertakings | |||
Avon Protection | 503 8th St, Cadillac, MI 49601, United States | The manufacture and distribution of | US |
Systems, Inc. | respiratory and ballistic protection systems | ||
Avon Rubber & Plastics, Inc. | 503 8th St, Cadillac, MI 49601, United States | Investment holding company | US |
Avon Protection | 7 Industrial Way, Units 5A & 6, Salem, NH 03079, | The manufacture and distribution of ballistic | US |
Ceradyne LLC | United States | protection systems | |
Team Wendy LLC | 17000 St Clair Ave, Cleveland, OH 44110, | The manufacture and distribution of | US |
United States | helmet systems | ||
Avon Protection Limited | Hampton Park West, Melksham SN12 6NB, UK | Dormant company | UK |
Avon Protection UK Limited | Hampton Park West, Melksham SN12 6NB, UK | Dormant company | UK |