2024 | 2023 | ||||||
| Specific | Specific | ||||||
| adjusting | adjusting | ||||||
| Underlying | items | Total | Underlying | items | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
| Continuing operations | |||||||
Revenue | 5 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Administrative expenses | ( | ( | ( | ( | ( | ( | |
Impairment losses on trade receivables and contract assets | 21 | ( | ( | ( | ( | ||
Other income | |||||||
Operating profit | 3 | ( | ( | ( | |||
Finance income | |||||||
Finance costs | ( | ( | ( | ( | ( | ||
Net finance costs | 9 | ( | ( | ( | ( | ( | |
Profit/(loss) before taxation | ( | ( | ( | ||||
Income tax (expense)/credit | 11 | ( | ( | ( | ( | ||
Profit/(loss) from continuing operations | ( | ( | ( | ||||
| Discontinued operation | |||||||
Profit from discontinued operation, net of tax | |||||||
Profit/(loss) for the year | ( | ( | ( | ||||
| Profit/(loss) attributable to: | |||||||
| Continuing operations | |||||||
– Owners of the parent | ( | ( | ( | ||||
– Non-controlling interests | 30 | ||||||
( | ( | ( | |||||
| Discontinued operation | |||||||
– Owners of the parent | |||||||
| Total | |||||||
– Owners of the parent | ( | ( | ( | ||||
– Non-controlling interests | 30 | ||||||
( | ( | ( |
| 2024 | 2023 | |
| Earnings per share – basic and diluted (Note 7) | pence | pence |
| Basic | ||
Earnings/(loss) per share | ( | |
Underlying earnings per share | ||
Earnings/(loss) per share from continuing operations | ( | |
Earnings per share from discontinued operation | ||
| Diluted | ||
Earnings/(loss) per share | ( | |
Underlying earnings per share | ||
Earnings/(loss) per share from continuing operations | ( | |
Earnings per share from discontinued operation |
| 2024 | 2023 | ||
| Note | £m | £m | |
Profit/(loss) for the year | ( | ||
| Other comprehensive (expense)/income | |||
| Items that will not be reclassified to profit or loss: | |||
Remeasurements of the defined benefit pension scheme | 32 | ( | ( |
Deferred tax on remeasurements of the defined benefit pension scheme | 19 | ||
Total items that will not be reclassified to profit or loss | ( | ( | |
| Items that are, or may be, subsequently reclassified to profit or loss: | |||
Currency translation on foreign currency net investments | ( | ( | |
Reclassification of foreign currency differences on disposal of foreign operation | ( | ||
Movement in fair value of cash flow hedge | ( | ||
Total items that may be subsequently reclassified to profit or loss | ( | ( | |
Total other comprehensive expense for the year (net of tax) | ( | ( | |
Total comprehensive expense for the year | ( | ( | |
| Comprehensive expense attributable to: | |||
– Owners of the parent | ( | ( | |
– Non-controlling interests | 30 | ||
( | ( |
| 2024 | 2023 | ||
| Note | £m | £m | |
| Assets | |||
| Non-current assets | |||
Goodwill | 14 | ||
Other intangible assets | 15 | ||
Property, plant and equipment | 16 | ||
Right-of-use assets | 17 | ||
Retirement benefit surplus | 32 | ||
Other receivables | 21 | ||
Deferred tax assets | 19 | ||
| Current assets | |||
Inventories | 20 | ||
Trade, contract and other receivables | 21 | ||
Derivative financial assets | 25 | ||
Current tax assets | |||
Cash and cash equivalents | 23 | ||
Total assets | |||
| Liabilities | |||
| Current liabilities | |||
Borrowings | 23 | ||
Lease liabilities | 17 | ||
Trade, contract and other payables | 22 | ||
Current tax liabilities | |||
Derivative financial liabilities | 25 | ||
Provisions | 18 | ||
Net current assets |
| 2024 | 2023 | ||
| Note | £m | £m | |
| Non-current liabilities | |||
Borrowings | 23 | ||
Lease liabilities | 17 | ||
Trade, contract and other payables | 22 | ||
Deferred tax liabilities | 19 | ||
Derivative financial liabilities | 25 | ||
Provisions | 18 | ||
Total liabilities | |||
Net assets | |||
| Equity | |||
Share capital | 27 | ||
Share premium | 27 | ||
Other reserves | 28 | ||
Retained earnings | 29 | ||
Equity attributable to owners of the parent | |||
Non-controlling interests | 30 | ||
Total equity |
| Attributable to owners of the parent | ||||||||
| Share | Share | Other | Retained | Non-controlling | ||||
| capital | premium | reserves | earnings | Total | interests | Total equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | |
At 1 July 2022 | ||||||||
Loss for the year | ( | ( | ( | |||||
Other comprehensive expense for the year | ( | ( | ( | ( | ||||
Total comprehensive (expense)/income for the year | ( | ( | ( | ( | ||||
Equity-settled transactions | 33 | |||||||
Purchases of own shares to settle awards | ( | ( | ( | |||||
Tax relating to share option schemes | 19 | |||||||
Ordinary share dividends | 8 | ( | ( | ( | ||||
At 30 June 2023 | ||||||||
At 1 July 2023 | ||||||||
Profit for the year | ||||||||
Other comprehensive expense for the year | ( | ( | ( | ( | ||||
Total comprehensive (expense)/income for the year | ( | ( | ( | ( | ||||
Equity-settled transactions | 33 | |||||||
Purchases of own shares to settle awards | ( | ( | ( | |||||
Tax relating to share option schemes | ( | ( | ( | |||||
Ordinary share dividends | 8 | ( | ( | ( | ||||
At 30 June 2024 |
| 2024 | 2023 (Restated) | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profit/(loss) before taxation | ( | ||
| Adjustments for: | |||
– Share-based payments | 33 | ||
– Unrealised foreign exchange (gains)/losses | 25 | ( | |
| – Fair value losses/(gains) on derivatives | 25 | ( | |
| – Losses on disposal of property, plant | |||
andequipment | 3 | ||
– Gains on disposal of discontinued operation | 6 | ( | |
– Net finance costs | 9 | ||
– Depreciation, amortisation and impairment | 3 | ||
Defined benefit pension scheme payments in excess of past service costs | 32 | ( | ( |
| Operating cash flows before movements | |||
inworking capital | |||
| Changes in: | |||
– Inventories | 20 | ( | |
– Trade, contract and other receivables | 21 | ( | |
– Trade, contract and other payables | 22 | ( | |
– Provisions | 18 | ( | |
Cash generated from operations | 2 | ||
Net interest paid | ( | ( | |
Income tax paid | ( | ( | |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
| Acquisitions of subsidiaries, net of cash | |||
acquired | 13 | ( | |
Purchases of property, plant and equipment | 16 | ( | ( |
Proceeds from disposal of property, plantandequipment | 16 | ||
Proceeds from sale of discontinued operation, net of cash disposed | 6 | ||
Fees in relation to sale of discontinuedoperation | 6 | ( |
| 2024 | 2023 (Restated) | ||
| Note | £m | £m | |
Purchases of intangible assets and capitaliseddevelopment costs | 15 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Purchases of own shares to settle awards | ( | ( | |
Principal element of lease payments | 17 | ( | ( |
Proceeds from borrowings | 23 | ||
Repayment of borrowings | 23 | ( | ( |
Dividends paid to shareholders | 8 | ( | ( |
Net cash generated (used in)/from financingactivities | ( | ||
| Effect of exchange rate changes on cash | |||
andcash equivalents | ( | ||
| Net increase/(decrease) in cash and cash | |||
equivalents | 23 | ( | |
Net cash and cash equivalents at 1 July | |||
Restricted cash | 23 | ( | |
Net cash and cash equivalents at 30 June | |||
| At 1 July | |||
Cash and cash equivalents | |||
Cash included in disposal group held-for-sale | |||
Bank overdrafts | ( | ( | |
Net cash and cash equivalents at 1 July | |||
| At 30 June | |||
Cash and cash equivalents | 23 | ||
Restricted cash | 23 | ( | |
Bank overdrafts | 23 | ( | ( |
Net cash and cash equivalents at 30 June |
| Effective date | |||
| (period | Endorsed | ||
| commencing) | by UK | ||
• | IFRS 17 Insurance Contracts | 1 Jul 2023 | Yes |
• | Amendments to IFRS 17 Insurance Contracts | 1 Jul 2023 | Yes |
• | Amendments to IAS 1 Presentation of Financial statements | 1 Jul 2023 | Yes |
• | Amendments to IAS 12 Income Taxes | 1 Jul 2023 | Yes |
• | Amendments to IAS 8 Accounting Policies, Changes in | ||
Accounting Estimates and Errors | 1 Jul 2023 | Yes |
2024 | 2023 | |||||
| Specific adjusting | Specific adjusting | |||||
| Underlying | items | Total | Underlying | items | Total | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 474.7 | — | 474.7 | 445.2 | — | 445.2 |
Cost of sales | (340.1) | — | (340.1) | (318.9) | — | (318.9) |
Gross profit | 134.6 | — | 134.6 | 126.3 | — | 126.3 |
| Administrative expenses, impairment losses on trade | ||||||
receivables and contract assets, and other income | (95.8) | — | (95.8) | (92.3) | — | (92.3) |
Amortisation of acquired intangibles | — | (4.8) | (4.8) | — | (4.6) | (4.6) |
Acquisition-related expenditure | — | (12.0) | (12.0) | — | (6.2) | (6.2) |
Impairment of non-financial assets | — | — | — | — | (18.7) | (18.7) |
Reorganisation costs | — | (8.4) | (8.4) | — | (6.4) | (6.4) |
ERP implementation costs | — | (0.5) | (0.5) | — | — | — |
Other | — | (0.3) | (0.3) | — | — | — |
Operating profit/(loss) from continuing operations | 38.8 | (26.0) | 12.8 | 34.0 | (35.9) | (1.9) |
Net finance costs | (8.3) | (0.2) | (8.5) | (6.1) | — | (6.1) |
Profit/(loss) before taxation from continuing operations | 30.5 | (26.2) | 4.3 | 27.9 | (35.9) | (8.0) |
Income tax (expense)/credit | (8.1) | 4.6 | (3.5) | (7.3) | 3.3 | (4.0) |
Profit/(loss) for the year from continuing operations | 22.4 | (21.6) | 0.8 | 20.6 | (32.6) | (12.0) |
Profit for the year from discontinued operation, net of tax | — | — | — | 0.4 | 6.4 | 6.8 |
Profit/(loss) for the year | 22.4 | (21.6) | 0.8 | 21.0 | (26.2) | (5.2) |
Underlying | Reported | ||||
| External | Operating | Profit | Operating | (Loss)/profit | |
| revenue | profit | before tax | profit/(loss) | before tax | |
| £m | £m | £m | £m | £m | |
| 2024 | |||||
Continuing operations | 474.7 | 38.8 | 30.5 | 12.8 | 4.3 |
Less: performance of acquisitions | (12.6) | (2.7) | (2.3) | (0.7) | (0.3) |
Continuing operations – organic | 462.1 | 36.1 | 28.2 | 12.1 | 4.0 |
| 2023 | |||||
Total | 446.0 | 34.5 | 28.4 | 6.0 | (0.1) |
Less: discontinued operation | (0.8) | (0.5) | (0.5) | (7.9) | (7.9) |
Continuing operations | 445.2 | 34.0 | 27.9 | (1.9) | (8.0) |
Less: performance of acquisitions | (4.8) | (1.1) | (1.1) | 4.4 | 4.4 |
Continuing operations – organic | 440.4 | 32.9 | 26.8 | 2.5 | (3.6) |
Continuing operations at current year exchange rates | 435.1 | 33.2 | 27.1 | (1.9) | (8.0) |
Growth (%) – Total | 6% | 12% | 7% | 113% | 4,400% |
Growth (%) – Continuing operations | 7% | 14% | 9% | 774% | 154% |
Growth (%) – Continuing organic | 5% | 10% | 5% | 384% | 211% |
Constant currency growth (%) – Continuing operations | 9% | 17% | 13% | 774% | 154% |
2024 | 2023 (restated) | |||||
| Specific adjusting | Specific adjusting | |||||
| Underlying | items | Total | Underlying | items | Total | |
| £m | £m | £m | £m | £m | £m | |
Operating profit/(loss) from continuing operations | 38.8 | (26.0) | 12.8 | 34.0 | (35.9) | (1.9) |
Operating profit from discontinued operation | — | — | — | 0.5 | 7.4 | 7.9 |
Operating profit | 38.8 | (26.0) | 12.8 | 34.5 | (28.5) | 6.0 |
Depreciation, amortisation and impairment | 14.5 | 0.6 | 15.1 | 14.1 | 18.7 | 32.8 |
Amortisation of acquired intangibles | — | 4.8 | 4.8 | — | 4.6 | 4.6 |
EBITDA | 53.3 | (20.6) | 32.7 | 48.6 | (5.2) | 43.4 |
Movement in working capital | 8.8 | (1.8) | 7.0 | (12.8) | 1.6 | (11.2) |
Pension deficit payments | (0.8) | — | (0.8) | (1.8) | — | (1.8) |
Gain on disposal of discontinued operation | — | — | — | — | (7.4) | (7.4) |
Losses on disposal of assets | — | — | — | 0.1 | 0.6 | 0.7 |
Share-based payments | 2.3 | — | 2.3 | 1.3 | — | 1.3 |
Fair value losses/(gains) on derivatives | 1.1 | — | 1.1 | (5.6) | — | (5.6) |
Unrealised exchange losses/(gains) | (1.3) | — | (1.3) | 2.6 | — | 2.6 |
Cash generated from operations | 63.4 | (22.4) | 41.0 | 32.4 | (10.4) | 22.0 |
Cash conversion | 118.9% | 125.4% | 66.7% | 50.7% |
| 2024 | 2023 | ||
| Note | £m | £m | |
Depreciation of property, plant and equipment | 16 | 5.3 | 4.8 |
Impairment of property, plant and equipment | 16 | 0.2 | 11.7 |
Depreciation of right-of-use assets | 17 | 5.0 | 4.8 |
Impairment of right-of-use assets | 17 | 0.4 | — |
Amortisation of other intangible assets | 15 | 9.0 | 9.1 |
Impairment of other intangible assets | 15 | — | 1.8 |
Impairment of goodwill | 14 | — | 5.2 |
Repairs and maintenance on property, plant and equipment | 9.5 | 8.9 | |
Net impairment expense on trade receivables | 21 | 0.2 | 1.8 |
| Losses on disposal of property, plant | |||
and equipment | — | 0.7 | |
Research and development expenditure | 5.0 | 9.1 | |
Government grant income in respect of research and development expenditure | (1.8) | (6.8) |
| 2024 | ||||||
| Revenue from | Underlying | Specific | ||||
| Total segment | Inter-segment | external | operating | adjusting | Operating | |
| revenue | revenue | customers | profit | items | profit | |
| £m | £m | £m | £m | £m | £m | |
Energy and Environment | 104.0 | (0.7) | 103.3 | 17.6 | (10.0) | 7.6 |
Rail | 78.0 | (0.6) | 77.4 | 8.9 | (3.8) | 5.1 |
Automotive and Industrial – Emerging | 58.6 | — | 58.6 | 3.4 | — | 3.4 |
Defense | 123.4 | — | 123.4 | 23.5 | — | 23.5 |
Performance Products | 83.5 | (0.1) | 83.4 | 6.7 | — | 6.7 |
Automotive and Industrial – Established | 28.6 | — | 28.6 | (3.3) | (3.4) | (6.7) |
Plc | — | — | — | (18.0) | (8.8) | (26.8) |
Total | 476.1 | (1.4) | 474.7 | 38.8 | (26.0) | 12.8 |
Net finance costs | (0.2) | (8.5) | ||||
Total profit before tax | (26.2) | 4.3 |
| 2024 | ||||
| Capital expenditure | ||||
| Depreciation, | Other | Property, | ||
| amortisation | intangible | plant and | Right-of-use | |
| and impairment | assets | equipment | assets | |
| £m | £m | £m | £m | |
Energy and Environment | 6.0 | 2.8 | 0.8 | 1.1 |
Rail | 4.2 | 0.1 | 0.2 | 0.2 |
Automotive and Industrial – Emerging | 5.6 | 2.1 | 2.0 | 0.8 |
Defense | 2.1 | 1.3 | 0.8 | — |
Performance Products | 0.8 | 0.1 | 0.3 | 2.0 |
Plc | 1.2 | 0.8 | — | — |
Total | 19.9 | 7.2 | 4.1 | 4.1 |
| 2023 | ||||||
| Revenue from | Underlying | Specific | ||||
| Total segment | Inter-segment | external | operating | adjusting | Operating | |
| revenue | revenue | customers | profit | items | profit | |
| £m | £m | £m | £m | £m | £m | |
Energy and Environment | 89.6 | (1.1) | 88.5 | 16.0 | (2.4) | 13.6 |
Rail | 74.1 | (0.6) | 73.5 | 8.0 | (4.1) | 3.9 |
Automotive and Industrial – Emerging | 83.0 | (0.7) | 82.3 | 10.6 | — | 10.6 |
Defense | 88.7 | (0.1) | 88.6 | 13.4 | (0.1) | 13.3 |
Performance Products | 85.2 | (0.5) | 84.7 | 9.0 | — | 9.0 |
Automotive and Industrial – Established | 28.6 | (1.0) | 27.6 | (5.8) | (23.4) | (29.2) |
Plc | — | — | — | (17.2) | (5.9) | (23.1) |
Total continuing operations | 449.2 | (4.0) | 445.2 | 34.0 | (35.9) | (1.9) |
Discontinued operation | 0.8 | — | 0.8 | 0.5 | 7.4 | 7.9 |
Total | 450.0 | (4.0) | 446.0 | 34.5 | (28.5) | 6.0 |
Net finance costs | (6.1) | |||||
Total loss before tax | (0.1) |
| 2023 | ||||
| Capital expenditure | ||||
| Depreciation, | Other | Property, | ||
| amortisation | intangible | plant and | Right-of-use | |
| and impairment | assets | equipment | assets | |
| £m | £m | £m | £m | |
Energy and Environment | 4.2 | 0.6 | 0.6 | 0.5 |
Rail | 4.5 | 0.3 | 0.3 | 0.7 |
Automotive and Industrial – Emerging | 3.3 | 2.7 | 3.1 | 1.0 |
Defense | 1.8 | 0.4 | 0.4 | — |
Performance Products | 0.9 | 0.6 | 0.6 | — |
Automotive and Industrial – Established | 21.0 | 0.7 | 1.2 | 1.6 |
Plc | 1.7 | — | — | 0.1 |
Total continuing operations | 37.4 | 5.3 | 6.2 | 3.9 |
Discontinued operation | — | 0.2 | — | — |
Total | 37.4 | 5.5 | 6.2 | 3.9 |
Continuing operations | Discontinued operations | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Revenue stream | ||||||
| Service provided under: | ||||||
– Fixed price contracts | 214.0 | 216.9 | — | — | 214.0 | 216.9 |
– Time and materials contracts | 81.6 | 81.1 | — | — | 81.6 | 81.1 |
– Subscription and software support contracts | 5.8 | 5.4 | — | 0.1 | 5.8 | 5.5 |
| Goods supplied: | ||||||
– Manufactured and assembled products | 171.6 | 140.5 | — | — | 171.6 | 140.5 |
– Software products | 1.7 | 1.3 | — | 0.7 | 1.7 | 2.0 |
Total | 474.7 | 445.2 | — | 0.8 | 474.7 | 446.0 |
| Customer location | ||||||
United Kingdom | 137.3 | 137.4 | — | 0.3 | 137.3 | 137.7 |
Europe | 83.2 | 78.5 | — | 0.1 | 83.2 | 78.6 |
North America | 166.2 | 139.4 | — | 0.2 | 166.2 | 139.6 |
Rest of Asia | 39.7 | 30.1 | — | 0.2 | 39.7 | 30.3 |
Australia | 22.7 | 23.4 | — | — | 22.7 | 23.4 |
China | 8.3 | 16.4 | — | — | 8.3 | 16.4 |
Rest of the World | 17.3 | 20.0 | — | — | 17.3 | 20.0 |
Total | 474.7 | 445.2 | — | 0.8 | 474.7 | 446.0 |
| Timing of recognition | ||||||
Over time | 302.8 | 304.6 | — | 0.8 | 302.8 | 305.4 |
At a point in time | 171.9 | 140.6 | — | — | 171.9 | 140.6 |
Total | 474.7 | 445.2 | — | 0.8 | 474.7 | 446.0 |
| 2024 | 2023 | |
| £m | £m | |
| Continuing operations | ||
Amortisation of acquired intangibles | 4.8 | 4.6 |
Acquisition-related expenditure | 3.0 | 6.2 |
Earn-out and employee retention costs | 9.2 | — |
| Reorganisation costs | ||
– Impairment of non-financial assets | — | 18.7 |
– Other reorganisation costs | 8.4 | 6.4 |
ERP implementation costs | 0.5 | — |
Sale and leaseback costs | 0.3 | — |
| Total specific adjusting items from continuing operations | ||
before tax | 26.2 | 35.9 |
Tax credit on specific adjusting items | (4.6) | (3.3) |
| Total specific adjusting items from continuing operations | ||
after tax | 21.6 | 32.6 |
| Specific adjusting items from discontinued operations | ||
Disposal of discontinued operations | — | (7.4) |
Tax on specific adjusting items from discontinued operations | — | 1.0 |
Total specific adjusting items after tax | 21.6 | 26.2 |
| 2024 | 2023 | |
| Number | Number | |
| of shares | of shares | |
| millions | millions | |
Basic weighted average number of shares in issue | 62.2 | 62.2 |
Effect of dilutive potential shares | 0.6 | — |
Diluted weighted average number of shares in issue | 62.8 | 62.2 |
| 2024 | 2023 | |
| Earnings/(loss) per share | pence | pence |
Basic | 1.1 | (8.7) |
Diluted | 1.1 | (8.7) |
| 2024 | 2023 | |
| Underlying earnings per share | pence | pence |
Basic | 35.9 | 33.4 |
Diluted | 35.5 | 33.4 |
| 2024 | 2023 | |
| Earnings/(loss) per share from continuing operations | pence | pence |
Basic | 1.1 | (19.3) |
Diluted | 1.1 | (19.3) |
| 2024 | 2023 | |
| Earnings per share from discontinued operation | pence | pence |
Basic | — | 10.9 |
Diluted | — | 10.9 |
| 2024 | 2023 | |
| £m | £m | |
Earnings/(loss) attributable to owners of the parent | 0.7 | (5.4) |
| Add back the net-of-tax impact of: | ||
– Amortisation of acquired intangibles | 3.5 | 3.5 |
– Acquisition-related expenditure | 11.3 | 6.2 |
– Other reorganisation costs and impairment | 6.1 | 22.9 |
– ERP implementation costs | 0.4 | — |
– Sale and leaseback costs | 0.3 | — |
– Discontinued operation | — | (6.4) |
Underlying earnings attributable to owners of the parent | 22.3 | 20.8 |
| 2024 | 2023 | |
| £'000 | £'000 | |
| Audit fees | ||
| Statutory audit of the Company and its consolidated | ||
financial statements | 919 | 899 |
Statutory audit of the Company’s subsidiaries and their financial statements | 886 | 696 |
Total audit fees | 1,805 | 1,595 |
| Non-audit fees | ||
Audit-related assurance services provided to the Company | 110 | 106 |
Audit-related assurance services provided to the Company’s subsidiaries | 6 | 18 |
Total non-audit fees | 116 | 124 |
Non-audit fees as a percentage of audit fees | 6.4% | 7.8% |
| 2024 | 2023 | |
| £m | £m | |
| Final dividend for prior period: 8.61p per share (2023: 7.49p per | ||
share) | 5.3 | 4.6 |
| Interim dividend for current period: 3.8p per share (2023: 3.35p | ||
per share) | 2.4 | 2.1 |
Equity dividends paid | 7.7 | 6.7 |
| 2024 | 2023 | |
| £m | £m | |
| Finance income | ||
Bank interest receivable | 0.3 | 0.2 |
Other interest receivable | 0.1 | 0.2 |
Defined benefit pension financing income | 0.7 | 0.6 |
Total finance income | 1.1 | 1.0 |
| Finance costs | ||
Bank interest payable on borrowings | (8.3) | (6.1) |
Interest expense on lease liabilities | (1.0) | (0.9) |
Other interest payable | (0.3) | (0.1) |
Total finance costs | (9.6) | (7.1) |
Net finance costs | (8.5) | (6.1) |
| 2024 | 2023 | |
| £m | £m | |
Profit/(loss) before taxation | 4.3 | (0.1) |
| Multiplied by the standard rate of corporation tax in the UK | ||
of 25.0% (2023: 20.5%) | 1.1 | — |
| Effects of: | ||
Income not taxable | — | (1.6) |
Expenses not deductible for tax purposes | 1.7 | 3.8 |
Deferred tax recognised in OCI or equity | 1.0 | 1.9 |
| Government tax incentives | (0.5) | (0.2) |
| Other overseas taxes | 1.6 | 1.2 |
Adjustment to the IFRIC 23 provision | — | (0.1) |
Adjustments in respect of prior years | (2.5) | 0.5 |
Deferred tax not recognised | 1.8 | (0.7) |
Differences in tax rates | (0.7) | 0.3 |
Total taxation | 3.5 | 5.1 |
| 2024 | 2023 | |
| £m | £m | |
| Current income tax | ||
UK corporation tax | 0.7 | 0.5 |
Adjustments in respect of prior years | (1.1) | (0.3) |
Total UK tax | (0.4) | 0.2 |
Foreign corporation tax | 2.3 | 3.6 |
Overseas withholding tax suffered | 1.2 | 0.8 |
Adjustments in respect of prior years | (0.1) | — |
Total foreign tax | 3.4 | 4.4 |
Total current tax | 3.0 | 4.6 |
| Deferred tax | ||
Charge/(credit) for the year | 1.8 | (0.3) |
Adjustments in respect of prior years | (1.3) | 0.8 |
Total deferred tax | 0.5 | 0.5 |
Total taxation | 3.5 | 5.1 |
Tax on items recognised in other comprehensive income | (1.4) | (1.2) |
Tax on items recognised directly in equity | — | (0.7) |
| 2024 | 2023 | ||
Asset location | Note | £m | £m |
United Kingdom | 69.3 | 70.6 | |
Australia | 35.2 | 37.9 | |
Greece | 19.0 | — | |
Netherlands | 17.8 | 19.2 | |
North America | 16.9 | 17.8 | |
Rest of the World | 23.6 | 44.4 | |
Total | 181.8 | 189.9 | |
Goodwill | 14 | 96.0 | 96.1 |
Other intangible assets | 15 | 33.7 | 35.4 |
Property, plant and equipment | 16 | 30.4 | 35.3 |
Right-of-use assets | 17 | 19.2 | 20.7 |
Other receivables | 21 | 2.5 | 2.4 |
Total | 181.8 | 189.9 |
| 2024 | 2023 | ||
Movement in goodwill | Note | £m | £m |
At 1 July | 96.1 | 90.6 | |
| Acquisition of business | 13 | — | 13.6 |
| Impairment | — | (5.2) | |
Exchange adjustments | (0.1) | (2.9) | |
At 30 June | 96.0 | 96.1 |
Carrying value | Pre-tax discount rate | Long-term growth rate | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||
| Basis | £m | £m | £m | £m | £m | £m | |
Rail | VIU | 44.6 | 44.4 | 14.3% | 13.5% | 3.6% | 2.9% |
| Automotive and Industrial – Established | VIU | — | — | 14.8% | 14.9% | (10.0%) | (10.0%) |
Automotive and Industrial – Emerging | VIU | 14.2 | 14.4 | 14.7% | 14.9% | 3.8% | 3.9% |
| Energy and Environment | VIU | 32.6 | 32.7 | 16.5% | 16.9% | 4.7% | 4.0% |
Defense (3) | VIU | 3.5 | 3.5 | 16.1% | 14.0% | 1.7% | 3.3% |
| Performance Products | FVLCD | 1.1 | 1.1 | 12.4% | 15.9% | 4.7% | 4.4% |
At 30 June | 96.0 | 96.1 |
| £m | |
Goodwill | 5.2 |
Other intangible assets | 1.8 |
Property, plant and equipment | 11.7 |
Total impairment | 18.7 |
| Acquired intangible assets | |||||
| Customer | |||||
| contracts and | Software and | Development | |||
| relationships | technology | Software | costs | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 July 2022 | 41.1 | 2.1 | 23.3 | 20.5 | 87.0 |
| Acquisition of business | 5.9 | 12.5 | — | — | 18.4 |
Additions | — | — | 0.1 | 5.4 | 5.5 |
Disposals | — | — | (0.8) | (0.1) | (0.9) |
Exchange rate adjustments | (1.6) | (0.2) | (0.2) | (0.4) | (2.4) |
At 30 June 2023 | 45.4 | 14.4 | 22.4 | 25.4 | 107.6 |
At 1 July 2023 | 45.4 | 14.4 | 22.4 | 25.4 | 107.6 |
Additions | — | — | 0.9 | 6.3 | 7.2 |
Disposals | — | — | (3.1) | (3.7) | (6.8) |
Exchange rate adjustments | 0.1 | (0.2) | 0.1 | — | — |
At 30 June 2024 | 45.5 | 14.2 | 20.3 | 28.0 | 108.0 |
| Accumulated amortisation | |||||
At 1 July 2022 | 33.1 | 2.1 | 20.1 | 8.6 | 63.9 |
Charge for the period | 4.0 | 0.5 | 1.3 | 3.3 | 9.1 |
| Impairment charge | — | — | 0.3 | 1.5 | 1.8 |
Disposals | — | — | (0.8) | (0.1) | (0.9) |
Reclassifications | — | — | — | (0.3) | (0.3) |
Exchange rate adjustments | (1.1) | — | (0.2) | (0.1) | (1.4) |
At 30 June 2023 | 36.0 | 2.6 | 20.7 | 12.9 | 72.2 |
| Acquired intangible assets | |||||
| Customer | |||||
| contracts and | Software and | Development | |||
| relationships | technology | Software | costs | Total | |
| £m | £m | £m | £m | £m | |
| Accumulated amortisation | |||||
| At 1 July 2023 | 36.0 | 2.6 | 20.7 | 12.9 | 72.2 |
Charge for the period | 3.6 | 1.2 | 1.0 | 3.2 | 9.0 |
Disposals | — | — | (3.1) | (3.7) | (6.8) |
Exchange rate adjustments | — | — | (0.1) | — | (0.1) |
At 30 June 2024 | 39.6 | 3.8 | 18.5 | 12.4 | 74.3 |
| Net book value | |||||
At 1 July 2022 | 8.0 | — | 3.2 | 11.9 | 23.1 |
At 30 June 2023 | 9.4 | 11.8 | 1.7 | 12.5 | 35.4 |
At 30 June 2024 | 5.9 | 10.4 | 1.8 | 15.6 | 33.7 |
| Freehold land | Leasehold | Plant and | Fixtures, fittings | ||
| and buildings | properties | machinery | and equipment | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 July 2022 | 33.5 | 4.4 | 80.5 | 21.9 | 140.3 |
Acquisition of business | — | — | 0.1 | — | 0.1 |
Additions | 0.2 | 0.5 | 3.4 | 2.1 | 6.2 |
Disposals | (0.2) | (0.4) | (3.2) | (1.7) | (5.5) |
Reclassifications | 0.3 | 0.1 | (0.4) | 0.1 | 0.1 |
Exchange rate adjustments | (0.5) | 0.1 | (0.1) | (0.2) | (0.7) |
At 30 June 2023 | 33.3 | 4.7 | 80.3 | 22.2 | 140.5 |
At 1 July 2023 | 33.3 | 4.7 | 80.3 | 22.2 | 140.5 |
Additions | 0.3 | — | 2.1 | 1.7 | 4.1 |
Disposals | (3.4) | (0.2) | (21.6) | (2.9) | (28.1) |
Reclassifications | — | — | 0.1 | (0.4) | (0.3) |
Exchange rate adjustments | 0.1 | — | — | (0.1) | — |
At 30 June 2024 | 30.3 | 4.5 | 60.9 | 20.5 | 116.2 |
| Accumulated depreciation and impairment | |||||
At 1 July 2022 | 15.0 | 2.3 | 60.2 | 15.8 | 93.3 |
Charge for the period | 0.6 | 0.5 | 2.0 | 1.7 | 4.8 |
Impairment | 2.8 | 0.3 | 7.8 | 0.8 | 11.7 |
Disposals | (0.2) | (0.3) | (2.5) | (1.6) | (4.6) |
Reclassifications | — | — | 0.3 | — | 0.3 |
Exchange rate adjustments | (0.3) | 0.2 | (0.1) | (0.1) | (0.3) |
At 30 June 2023 | 17.9 | 3.0 | 67.7 | 16.6 | 105.2 |
| Freehold land | Leasehold | Plant and | Fixtures, fittings | ||
| and buildings | properties | machinery | and equipment | Total | |
| £m | £m | £m | £m | £m | |
| Accumulated depreciation and impairment | |||||
| At 1 July 2023 | 17.9 | 3.0 | 67.7 | 16.6 | 105.2 |
Charge for the period | 0.5 | 0.2 | 2.7 | 1.9 | 5.3 |
Impairment | — | 0.2 | — | — | 0.2 |
Disposals | (0.1) | (0.2) | (21.6) | (2.8) | (24.7) |
Reclassifications | — | 0.1 | — | (0.2) | (0.1) |
Exchange rate adjustments | — | — | — | (0.1) | (0.1) |
At 30 June 2024 | 18.3 | 3.3 | 48.8 | 15.4 | 85.8 |
| Net book value | |||||
At 1 July 2022 | 18.5 | 2.1 | 20.3 | 6.1 | 47.0 |
At 30 June 2023 | 15.4 | 1.7 | 12.6 | 5.6 | 35.3 |
At 30 June 2024 | 12.0 | 1.2 | 12.1 | 5.1 | 30.4 |
| Plant and | Fixtures, fittings | |||
| Property | machinery | and equipment | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 July 2022 | 30.7 | 0.9 | 1.0 | 32.6 |
Arising on acquisition | 0.5 | — | — | 0.5 |
Additions | 3.5 | 0.3 | 0.1 | 3.9 |
Disposals | (2.3) | (0.4) | (0.3) | (3.0) |
Remeasurements | 2.9 | 0.1 | (0.1) | 2.9 |
Exchange rate adjustments | (0.2) | — | — | (0.2) |
At 30 June 2023 | 35.1 | 0.9 | 0.7 | 36.7 |
At 1 July 2023 | 35.1 | 0.9 | 0.7 | 36.7 |
Additions | 3.5 | 0.2 | 0.4 | 4.1 |
Disposals | (1.1) | (0.4) | (0.2) | (1.7) |
Remeasurements | 0.3 | — | (0.2) | 0.1 |
Exchange rate adjustments | (0.4) | — | — | (0.4) |
At 30 June 2024 | 37.4 | 0.7 | 0.7 | 38.8 |
| Plant and | Fixtures, fittings | |||
| Property | machinery | and equipment | Total | |
| £m | £m | £m | £m | |
| Accumulated depreciation and impairment | ||||
At 1 July 2022 | 13.2 | 0.7 | 0.4 | 14.3 |
Charge for the period | 4.3 | 0.3 | 0.2 | 4.8 |
Disposals | (2.3) | (0.4) | (0.3) | (3.0) |
Exchange rate adjustments | (0.1) | — | — | (0.1) |
At 30 June 2023 | 15.1 | 0.6 | 0.3 | 16.0 |
At 1 July 2023 | 15.1 | 0.6 | 0.3 | 16.0 |
Charge for the period | 4.7 | 0.1 | 0.2 | 5.0 |
Impairment loss | 0.4 | — | — | 0.4 |
Disposals | (1.1) | (0.3) | (0.2) | (1.6) |
Exchange rate adjustments | (0.2) | — | — | (0.2) |
At 30 June 2024 | 18.9 | 0.4 | 0.3 | 19.6 |
| Net book value | ||||
At 1 July 2022 | 17.5 | 0.2 | 0.6 | 18.3 |
At 30 June 2023 | 20.0 | 0.3 | 0.4 | 20.7 |
At 30 June 2024 | 18.5 | 0.3 | 0.4 | 19.2 |
| 2024 | 2023 | |
| £m | £m | |
Short-term leases | 0.2 | 0.5 |
| 2024 | 2023 | ||
Movement in lease liability | Note | £m | £m |
At 1 July | 25.1 | 23.3 | |
Arising on acquisition | — | 0.5 | |
New leases | 4.1 | 3.8 | |
Interest | 9 | 1.0 | 0.9 |
Payments | (6.4) | (6.0) | |
Remeasurements | 0.1 | 2.9 | |
Exchange rate adjustments | (0.1) | (0.3) | |
At 30 June | 23.8 | 25.1 |
| 2024 | 2023 | |
| Maturity of lease liability | £m | £m |
Current liabilities – maturing within one year | 6.0 | 5.7 |
Non-current liabilities – maturing after one year | 17.8 | 19.4 |
At 30 June | 23.8 | 25.1 |
| 2024 | 2023 | ||
Movement in lease receivable | Note | £m | £m |
At 1 July | 1.9 | 2.1 | |
Interest | 9 | — | — |
Receipts | (0.2) | (0.2) | |
Exchange rate adjustments | 0.1 | — | |
At 30 June | 1.8 | 1.9 |
| 2024 | 2023 | |
| Maturity of lease receivable | £m | £m |
Less than one year | 0.2 | 0.2 |
One to two years | 0.2 | 0.2 |
Two to three years | 0.2 | 0.2 |
Three to four years | 0.2 | 0.2 |
Four to five years | 0.2 | 0.2 |
More than five years | 1.3 | 1.5 |
Undiscounted lease receivable | 2.3 | 2.5 |
Unearned finance income | (0.5) | (0.6) |
Net investment in the lease | 1.8 | 1.9 |
| 2024 | 2023 | |
| Operating lease income | £m | £m |
Less than one year | 0.4 | 0.5 |
One to two years | 0.3 | 0.4 |
Two to three years | — | 0.3 |
0.7 | 1.2 |
| Restructuring | Employment- | ||||
| Warranty | costs | related benefits | Other | Total | |
| £m | £m | £m | £m | £m | |
At 1 July 2022 | 3.4 | 2.5 | 2.0 | 0.5 | 8.4 |
Charged to the income statement | 1.6 | 3.0 | 0.3 | 0.1 | 5.0 |
Utilised in the period | (0.6) | (4.5) | (0.1) | (0.4) | (5.6) |
Released in the period | (1.2) | (0.2) | — | — | (1.4) |
Exchange rate adjustments | — | — | (0.1) | — | (0.1) |
At 30 June 2023 | 3.2 | 0.8 | 2.1 | 0.2 | 6.3 |
At 1 July 2023 | 3.2 | 0.8 | 2.1 | 0.2 | 6.3 |
Charged to the income statement | 2.1 | 2.3 | 0.6 | 0.0 | 5.0 |
Utilised in the period | (0.8) | (2.2) | (0.2) | (0.1) | (3.3) |
Released in the period | (0.8) | — | — | — | (0.8) |
Exchange rate adjustments | — | — | (0.1) | — | (0.1) |
At 30 June 2024 | 3.7 | 0.9 | 2.4 | 0.1 | 7.1 |
| 2024 | 2023 | |
| £m | £m | |
Current | 3.5 | 2.6 |
Non-current | 3.6 | 3.7 |
At 30 June | 7.1 | 6.3 |
| 2024 | 2023 | |
| Non-current | £m | £m |
Assets | 6.4 | 8.5 |
Liabilities | (13.0) | (15.5) |
At 30 June | (6.6) | (7.0) |
| Accelerated | Retirement | |||||||
| capital | benefit | Tax losses | Unrealised | Right of | ||||
| allowances | obligations | and credits | capital gains | Lease liability | use asset | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 July 2022 | (6.6) | (3.8) | 6.2 | (0.7) | 1.4 | (1.2) | 1.0 | (3.7) |
Arising on acquisition | — | — | — | — | — | — | (4.7) | (4.7) |
(Charged)/credited to income statement | (0.1) | (0.6) | (4.2) | — | — | — | 4.4 | (0.5) |
Credited to other comprehensive income | — | 1.2 | — | — | — | — | — | 1.2 |
Credited directly to equity | — | — | — | — | — | — | 0.7 | 0.7 |
Foreign exchange movements | 0.1 | — | 0.3 | — | — | — | (0.4) | — |
At 30 June 2023 | (6.6) | (3.2) | 2.3 | (0.7) | 1.4 | (1.2) | 1.0 | (7.0) |
At 1 July 2023 | (6.6) | (3.2) | 2.3 | (0.7) | 1.4 | (1.2) | 1.0 | (7.0) |
(Charged)/credited to income statement | (0.5) | (0.4) | (0.2) | — | (0.3) | 0.3 | 0.6 | (0.5) |
Credited to other comprehensive income | — | 1.4 | — | — | — | — | — | 1.4 |
Charged directly to equity | — | — | — | — | — | — | (0.4) | (0.4) |
Foreign exchange movements | — | — | — | — | — | — | (0.1) | (0.1) |
At 30 June 2024 | (7.1) | (2.2) | 2.1 | (0.7) | 1.1 | (0.9) | 1.1 | (6.6) |
| 2024 | 2023 | |
| £m | £m | |
Raw materials and consumables | 21.4 | 21.8 |
Work in progress | 7.6 | 6.2 |
Finished goods | 0.4 | 1.5 |
At 30 June | 29.4 | 29.5 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Trade receivables | 54.7 | 74.4 | |
Less: provision for impairment of trade receivables | (2.4) | (2.5) | |
Trade receivables – net | 52.3 | 71.9 | |
| Contract assets: | |||
– Amounts recoverable on contracts (AROC) | 65.5 | 55.3 | |
– Accrued revenue | 0.8 | 1.1 | |
Prepayments | 10.8 | 11.4 | |
Lease receivable | 17 | 1.8 | 1.9 |
Other receivables | 18.0 | 14.3 | |
At 30 June | 149.2 | 155.9 | |
Current | 146.7 | 153.5 | |
Non-current | 2.5 | 2.4 | |
At 30 June | 149.2 | 155.9 |
| 2024 | 2023 | ||
Provision for impairment of trade receivables | Note | £m | £m |
At 1 July | 2.5 | 3.3 | |
Net impairment to the income statement | 3 | 0.2 | 1.8 |
Amounts utilised | (0.3) | (2.5) | |
Exchange rate adjustments | — | (0.1) | |
At 30 June | 2.4 | 2.5 |
| 2024 | 2023 | |
| £m | £m | |
Trade payables | 25.9 | 28.1 |
Accruals | 33.3 | 28.4 |
| Contract liabilities: | ||
– Payments received in advance on contracts (POA) | 33.1 | 34.7 |
– Deferred revenue | 3.8 | 4.0 |
Tax and social security payable | 8.4 | 8.8 |
Other payables | 4.2 | 5.8 |
At 30 June | 108.7 | 109.8 |
Current | 107.5 | 105.0 |
Non-current | 1.2 | 4.8 |
At 30 June | 108.7 | 109.8 |
| 2024 | 2023 | |
| £m | £m | |
Less than 6 months | 168.2 | 165.5 |
6 to 12 months | 90.6 | 83.9 |
Over 12 months | 137.7 | 145.9 |
At 30 June | 396.5 | 395.3 |
| 2024 | 2023 | |
| Analysis of net debt | £m | £m |
| Current assets – cash and cash equivalents | ||
Cash and cash equivalents | 48.6 | 49.8 |
Restricted cash | (1.3) | — |
Net cash and cash equivalents | 47.3 | 49.8 |
| Current liabilities – borrowings | ||
Bank overdrafts repayable on demand | (4.3) | (12.6) |
Hire purchase liabilities maturing within one year | — | (0.1) |
Total current borrowings | (4.3) | (12.7) |
| Non-current liabilities – borrowings | ||
Bank loans maturing after one year | (102.6) | (99.2) |
Total non-current borrowings | (102.6) | (99.2) |
At 30 June | (59.6) | (62.1) |
Net cash and cash equivalents at 30 June | 47.3 | 49.8 |
Total borrowings at 30 June | (106.9) | (111.9) |
At 30 June | (59.6) | (62.1) |
| 2024 | 2023 | |
| Movement in net debt | £m | £m |
At 1 July | (62.1) | (35.4) |
| Net increase/(decrease) in cash and cash equivalents and bank | ||
overdrafts | 7.1 | (2.2) |
Movement in restricted cash | (1.3) | — |
Repayments of hire purchase | 0.1 | 0.2 |
Proceeds from bank loans | (83.0) | (128.0) |
Repayments of bank loans | 80.0 | 103.0 |
Amortisation of bank loan fees | (0.4) | 0.3 |
At 30 June | (59.6) | (62.1) |
| 2024 | 2023 | |
| £m | £m | |
Net debt | 59.6 | 62.1 |
Total equity | 165.2 | 176.6 |
Total capital | 224.8 | 238.7 |
At 30 June | 26.5% | 26.0% |
| Borrowings | Lease liabilities | ||
| Note 23 | Note 17 | Total | |
| £m | £m | £m | |
| Other changes | |||
| Liability related: | |||
– Arising on acquisition | — | 0.5 | 0.5 |
– New leases | — | 3.8 | 3.8 |
– Remeasurements | — | 2.9 | 2.9 |
– Interest expense | 6.1 | 0.9 | 7.0 |
– Interest paid | (6.4) | (0.9) | (7.3) |
Total other changes | (0.3) | 7.2 | 6.9 |
At 30 June 2023 | 111.9 | 25.1 | 137.0 |
At 1 July 2023 | 111.9 | 25.1 | 137.0 |
| Changes from financing cash flows | |||
| (see cash flow statement) | |||
– Proceeds from loans and borrowings | 83.0 | — | 83.0 |
– Repayment of hire purchase liability | (0.1) | — | (0.1) |
– Repayment of bank loan | (80.0) | — | (80.0) |
– Movement in bank overdraft | (8.3) | — | (8.3) |
– Repayment of lease liabilities | — | (5.4) | (5.4) |
Total changes from financing cash flows | (5.4) | (5.4) | (10.8) |
Effect of changes in foreign exchange rates | — | (0.1) | (0.1) |
| Other changes | |||
| Liability related: | |||
– New leases | — | 4.1 | 4.1 |
– Remeasurements | — | 0.1 | 0.1 |
– Interest expense | 8.3 | 1.0 | 9.3 |
– Interest paid | (7.9) | (1.0) | (8.9) |
Total other changes | 0.4 | 4.2 | 4.6 |
At 30 June 2024 | 106.9 | 23.8 | 130.7 |
| Borrowings | Lease liabilities | ||
| Note 23 | Note 17 | Total | |
| £m | £m | £m | |
At 1 July 2022 | 85.9 | 23.3 | 109.2 |
| Changes from financing cash flows | |||
| (see cash flow statement) | |||
– Proceeds from loans and borrowings | 128.0 | — | 128.0 |
– Repayment of hire purchase liability | (0.2) | — | (0.2) |
– Repayment of bank loan | (103.0) | — | (103.0) |
– Movement in bank overdraft | 1.5 | — | 1.5 |
– Repayment of lease liabilities | — | (5.1) | (5.1) |
Total changes from financing cash flows | 26.3 | (5.1) | 21.2 |
Effect of changes in foreign exchange rates | — | (0.3) | (0.3) |
| 2024 | 2023 | ||
| Note | £m | £m | |
| Financial assets | |||
| Amortised cost: | |||
– Trade receivables – net | 21 | 52.3 | 71.9 |
– Lease receivable | 21 | 1.8 | 1.9 |
– Other receivables | 21 | 18.0 | 14.3 |
– Cash and cash equivalents | 23 | 48.6 | 49.8 |
| Fair value through profit or loss (FVTPL) | |||
– Fair value of derivatives | 0.8 | 2.3 | |
121.5 | 140.2 | ||
| Financial liabilities | |||
| Amortised cost: | |||
– Borrowings | 23 | 106.9 | 111.9 |
– Lease payables | 17 | 23.8 | 25.1 |
– Trade payables | 22 | 25.9 | 28.1 |
– Other payables | 22 | 4.2 | 5.8 |
| Fair value through profit or loss (FVTPL) | |||
– Fair value of derivatives | 0.5 | 1.0 | |
At 30 June | 161.3 | 171.9 |
| 2024 | 2023 | |
| Maturity of borrowings | £m | £m |
Overdrafts repayable on demand | 4.3 | 12.6 |
| Within one year: | ||
– Hire purchase liabilities | — | 0.1 |
| Between one and five years: | ||
– Bank loans | 120.0 | 122.3 |
– Finance portion of liability | (17.4) | (23.1) |
At 30 June | 106.9 | 111.9 |
| 2024 | 2023 | |
| Maturity of undiscounted lease liability | £m | £m |
Within one year | 6.1 | 5.8 |
Between one and five years | 14.3 | 15.3 |
After five years | 7.0 | 7.4 |
Finance portion of net liability | (3.6) | (3.4) |
At 30 June | 23.8 | 25.1 |
| 2024 | 2023 | |
| Maturity of trade payables | £m | £m |
Within one month | 21.9 | 25.1 |
After one month and within three months | 4.0 | 3.0 |
At 30 June | 25.9 | 28.1 |
| 2024 | 2023 | |
| Analysis of net trade receivables by currency | £m | £m |
Pounds Sterling | 26.9 | 33.7 |
US Dollars | 8.2 | 17.2 |
Chinese Renminbi | 2.1 | 3.1 |
Euros | 4.7 | 6.7 |
Australian Dollars | 1.9 | 1.8 |
Other currencies | 8.5 | 9.4 |
At 30 June | 52.3 | 71.9 |
| 2024 | 2023 | |
| Maximum exposure to counterparty risk | £m | £m |
Total cash and cash equivalents | 48.6 | 49.8 |
Derivative financial assets | 0.8 | 2.3 |
At 30 June | 49.4 | 52.1 |
| Weighted – | Gross carrying | Impairment loss | |
| average loss rate | amount | allowance | |
| Expected credit loss assessment | % | £m | £m |
| At 30 June 2023 | |||
Not overdue not impaired | 0.25% | 56.7 | (0.1) |
| Overdue but not impaired: | |||
Less than 30 days overdue | 2.00% | 10.3 | (0.2) |
31–60 days overdue | 5.00% | 1.9 | (0.1) |
61–90 days overdue | 10.00% | 1.3 | (0.1) |
91–120 days overdue | 20.00% | 0.7 | (0.1) |
121–180 days overdue | 25.00% | 1.4 | (0.6) |
181–365 days overdue | 50.00% | 1.1 | (0.5) |
Over 365 days overdue | 75.00% | 1.0 | (0.8) |
74.4 | (2.5) | ||
| At 30 June 2024 | |||
Not overdue not impaired | 0.25% | 45.5 | (0.1) |
Overdue but not impaired: | — | — | |
Less than 30 days overdue | 2.00% | 4.7 | (0.2) |
31–60 days overdue | 5.00% | 0.3 | — |
61–90 days overdue | 10.00% | 1.1 | (0.2) |
91–120 days overdue | 20.00% | 0.7 | (0.2) |
121–180 days overdue | 25.00% | 0.3 | (0.1) |
181–365 days overdue | 50.00% | 0.3 | (0.2) |
Over 365 days overdue | 75.00% | 1.8 | (1.4) |
54.7 | (2.4) |
Assets | Liabilities | |||
| Foreign currency denominated | 2024 | 2023 | 2024 | 2023 |
| assets and liabilities | £m | £m | £m | £m |
US Dollar | 15.1 | 29.9 | 11.5 | 13.5 |
Euro | 18.1 | 16.7 | 12.8 | 10.8 |
Chinese Renminbi | 4.7 | 8.7 | 1.0 | 1.3 |
Australian Dollar | 5.6 | 6.7 | 2.4 | 5.5 |
| Foreign exchange gains/(losses) on | 2024 | 2023 | ||
financial assets and liabilities | Note | £m | £m | |
| Derivative contracts measured at FVTPL | ||||
• | Foreign exchange contract assets | 25 | (1.4) | 6.4 |
• | Foreign exchange contract liabilities | 25 | 0.3 | (0.8) |
Other financial assets | 1.7 | (6.3) | ||
Other financial liabilities | (0.2) | 0.8 | ||
0.4 | 0.1 |
| 2024 | 2023 | |
| Analysis of total cash and cash equivalents by geographic location | £m | £m |
United Kingdom | 18.8 | 15.2 |
Asia | 10.0 | 11.4 |
Europe | 7.1 | 8.3 |
Australia | 3.5 | 4.4 |
North America | 3.0 | 3.9 |
Rest of the World | 6.2 | 6.6 |
At 30 June | 48.6 | 49.8 |
| 2024 | 2023 | |
| Financial assets and liabilities by interest type | £m | £m |
| Financial assets | ||
Fixed rate | 1.8 | 1.9 |
Floating rate | 30.0 | 26.8 |
Interest-free | 89.7 | 111.5 |
At 30 June | 121.5 | 140.2 |
| Financial liabilities | ||
Fixed rate | 23.8 | 25.2 |
Floating rate | 107.4 | 112.5 |
Interest-free | 30.1 | 34.2 |
At 30 June | 161.3 | 171.9 |
| 2024 | 2023 | |
| Affecting the income statement | £m | £m |
Within three months | 3.3 | 22.4 |
After three months and within twelve months | 8.5 | 12.8 |
After twelve months | — | 16.5 |
11.8 | 51.7 |
| 2024 | 2023 | |
| Decrease | Decrease | |
| in profit | in profit | |
| before tax | before tax | |
| Impact of interest rate movements | £m | £m |
2pp increase in interest rates | (0.9) | (0.9) |
| 2024 | 2023 | ||
| Note | £m | £m | |
At 1 July | 106.6 | 120.5 | |
Profit/(loss) for the period | 0.7 | (5.4) | |
| Remeasurements of the defined benefit | |||
pension scheme | 32 | (6.0) | (5.0) |
Deferred tax on remeasurements of the defined benefit pension scheme | 19 | 1.4 | 1.2 |
Ordinary share dividends | 8 | (7.7) | (6.7) |
Purchases of own shares to settle awards | (0.7) | (0.1) | |
Tax credit relating to share option schemes | (0.4) | 0.7 | |
Equity-settled transactions | 33 | 2.2 | 1.4 |
At 30 June | 96.1 | 106.6 |
| Share capital – | 2024 | 2023 | 2024 | 2023 |
| ordinary shares of 25p each | Number | Number | £m | £m |
Allotted, called up and fully paid | ||||
At 1 July | 62,218,280 | 62,218,280 | 15.6 | 15.6 |
At 30 June | 62,218,280 | 62,218,280 | 15.6 | 15.6 |
| 2024 | 2023 | |
| Share premium | £m | £m |
At 1 July and 30 June | 16.8 | 16.8 |
| Merger | Translation | Cost of hedging | ||
| reserve | reserve | reserve | Total | |
| £m | £m | £m | £m | |
At 1 July 2022 | 24.5 | 20.0 | — | 44.5 |
Exchange rate adjustments | — | (6.4) | — | (6.4) |
Reclassification on disposal of foreign operation | — | (0.9) | — | (0.9) |
At 30 June 2023 | 24.5 | 12.7 | — | 37.2 |
At 1 July 2023 | 24.5 | 12.7 | — | 37.2 |
Exchange rate adjustments | — | (0.9) | — | (0.9) |
| Movement in fair value of cash | ||||
flow hedge | — | — | (0.1) | (0.1) |
At 30 June 2024 | 24.5 | 11.8 | (0.1) | 36.2 |
| 2024 | 2023 | ||
Staff costs | Note | £m | £m |
| Wages and salaries (including redundancy | |||
and termination costs) | 182.9 | 173.4 | |
Social security costs | 17.2 | 19.2 | |
Pensions costs – defined contribution schemes | 12.4 | 12.9 | |
Share-based payments | 33 | 2.3 | 1.3 |
Total staff costs | 214.8 | 206.8 |
Average monthly number of employees (including Executive Directors) | 2024 | 2023 |
Energy and Environment | 1,003 | 862 |
Rail | 536 | 531 |
Automotive and Industrial | 743 | 902 |
Defense | 233 | 206 |
Performance Products | 356 | 351 |
Plc and board | 62 | 59 |
Total average number of employees | 2,933 | 2,911 |
| 2024 | 2023 | |
| Key management compensation | £m | £m |
Short-term employee benefits | 5.2 | 4.6 |
Share-based payments | 1.2 | 1.0 |
Post-employment benefits | 0.2 | 0.3 |
Termination benefits | 0.2 | 0.6 |
6.8 | 6.5 | |
Key management personnel services provided by a separate management entity | — | 0.1 |
Total key management compensation | 6.8 | 6.6 |
2024 | 2023 | |||
Age | Males | Females | Males | Females |
65 now | 23.0 | 25.6 | 23.1 | 25.5 |
65 in 20 years | 24.3 | 26.9 | 24.3 | 26.9 |
| 2024 | 2023 | |
| Other principal assumptions | % p.a. | % p.a. |
Discount rate | 5.15% | 5.40% |
RPI inflation rate | 3.25% | 3.30% |
| 2024 | 2023 | |
| Other assumptions | % | % |
| Rate of increase in pensions in payment accrued p.a. | ||
– Pre 1 July 2022 (pensioner/deferred for current year) | 3.70%/3.65% | 3.75%/3.65% |
– Post 1 July 2022 (pensioner/deferred for current year) | 3.10%/2.80% | 3.10%/2.85% |
– Post 88 GMP (pensioner/deferred for current year) | 2.20%/2.05% | 2.10%/2.05% |
Rate of increase in deferred pension revaluation p.a. | 2.75% | 2.70% |
Percentage of pension to be commuted for lump sum at retirement | 15.00% | 15.00% |
2024 | 2023 | |||||
| Quoted | Unquoted | Total | Quoted | Unquoted | Total | |
| Scheme assets | £m | £m | £m | £m | £m | £m |
Equities | 9.6 | — | 9.6 | 14.3 | — | 14.3 |
Debt | 83.5 | — | 83.5 | 73.0 | — | 73.0 |
Cash and other | 0.5 | 0.3 | 0.8 | 0.9 | 0.3 | 1.2 |
Property fund | 5.4 | — | 5.4 | 7.8 | — | 7.8 |
Investment funds | 6.1 | — | 6.1 | 8.3 | — | 8.3 |
At 30 June | 105.1 | 0.3 | 105.4 | 104.3 | 0.3 | 104.6 |
2024 | 2023 | |||||
| Fair value | Present value | Fair value | Present value | |||
| of plan assets | of obligation | Net total | of plan assets | of obligation | Net total | |
| Scheme movements | £m | £m | £m | £m | £m | £m |
At 1 July | 104.6 | (92.0) | 12.6 | 127.1 | (111.9) | 15.2 |
Finance income/(expense) | 5.4 | (4.8) | 0.6 | 4.8 | (4.2) | 0.6 |
Total credit/(charge) to the income statement | 5.4 | (4.8) | 0.6 | 4.8 | (4.2) | 0.6 |
Return on plan assets excluding finance income | 0.5 | — | 0.5 | (22.6) | — | (22.6) |
Effect of change in demographic assumptions | — | 0.6 | 0.6 | — | 1.7 | 1.7 |
Effect of change in financial assumptions | — | (2.7) | (2.7) | — | 18.9 | 18.9 |
Effect of experience adjustments | — | (4.4) | (4.4) | — | (3.0) | (3.0) |
Total remeasurements in other comprehensive income | 0.5 | (6.5) | (6.0) | (22.6) | 17.6 | (5.0) |
Contributions from sponsoring companies | 0.8 | — | 0.8 | 1.8 | — | 1.8 |
Benefit payments from plan assets | (5.9) | 5.9 | — | (6.5) | 6.5 | — |
Total cash flows | (5.1) | 5.9 | 0.8 | (4.7) | 6.5 | 1.8 |
Total movements | 0.8 | (5.4) | (4.6) | (22.5) | 19.9 | (2.6) |
At 30 June | 105.4 | (97.4) | 8.0 | 104.6 | (92.0) | 12.6 |
| 2024 | |||
| Impact on | 2023 | ||
| Change in | present value | Impact on present | |
| The sensitivity of the defined benefit scheme to changes in principal assumptions: | assumption | of obligation | value of obligation ( (1) restated) |
Discount rate | -1.00% | Increase by £12.1m | (1) Increase by £11.6m |
Inflation rate | +0.25% | Increase by £1.1m | Increase by £1.7m |
Post-retirement mortality assumptions | -1 year | Increase by £3.1m | Increase by £2.8m |
Risks | Impact |
Asset volatility | The RGPF liabilities are calculated using a discount rate set with reference to corporate bond yields. If the RGPF assets underperform this yield, the deficit will |
| increase. The RGPF holds a significant proportion of equities and a diversified range of growth funds, which are expected to outperform corporate bonds in the long | |
| term while providing volatility and risk in the short term. The Directors are of the view that due to the long term nature of the RGPF liabilities and the strength of the | |
| supporting Group, this is an appropriate strategy to manage the RGPF efficiently. | |
Corporate bond yields | A decrease in corporate bond yields will increase RGPF liabilities, although this will be partially offset by an increase in the value of the RGPF’s bond holdings. |
| The scheme’s assets are predominantly invested in government bonds and corporate bonds in order to reduce the sensitivity of the scheme’s funding level to | |
| changes in fixed interest yields, resulting in the value of scheme’s assets also reducing significantly due to these increases in bond yields. | |
Inflation | Although there are some caps in place to protect the RGPF against extreme inflation, increases in the level of inflation will lead to higher liabilities. |
| Post-retirement | The RGPF provides benefits for the life of the members, therefore improvements in post-retirement mortality assumptions will result in an increase in |
| mortality assumptions | the RGPF’s liabilities. |
| 2024 | 2023 | |
| Expected maturity of undiscounted pension benefits | £m | £m |
Less than one year | 6.3 | 5.0 |
Between one and two years | 6.5 | 5.1 |
Between two and five years | 20.6 | 16.2 |
Between five and ten years | 38.5 | 30.3 |
| 2024 | 2023 | ||
Amounts charged to the income statement in respect of the defined benefit obligation | Note | £m | £m |
Net financing income | 9 | (0.7) | (0.6) |
Total | (0.7) | (0.6) |
2024 | 2023 | |
Weighted average share price at date of award (pence) | 453p | 443p |
Expected volatility | 30.0% | 52.0% |
Expected life (years) | 3 | 3 |
Risk-free rate | 4.1% | 4.3% |
Dividend yield | 0.0% | 0.0% |
Possibility of ceasing employment before vesting | 13.0% | 13.0% |
| Weighted average fair value per LTIP as a percentage | ||
of a share at date award | 77.5% | 91.4% |
| 2024 | 2023 | |
| Shares | Shares | |
| Outstanding | allocated | allocated (1) |
At 1 July | 1,835,827 | 1,699,535 |
Awarded | 1,380,790 | 961,963 |
Lapsed | (405,044) | (802,157) |
Vested | (95,504) | (23,514) |
At 30 June | 2,716,069 | 1,835,827 |
| 2024 | 2023 | |
| Shares | Shares | |
| Outstanding | allocated | allocated (1) |
At 1 July | 96,266 | 56,950 |
Awarded | 68,898 | 44,515 |
Vested | (6,026) | — |
Lapsed | (9,731) | (5,199) |
At 30 June | 149,407 | 96,266 |
| 2024 | 2023 | |
| Shares | Shares | |
| Outstanding | allocated | allocated |
At 1 July | 107,716 | 60,413 |
Awarded | 38,064 | 112,101 |
Forfeited | (673) | (42,823) |
Dividend shares awarded in the year | 2,828 | 2,872 |
Vested | (38,078) | (24,847) |
At 30 June | 109,857 | 107,716 |
Subsidiary or related undertaking | Registered office | Company Number | Principal activities |
Ricardo Investments Limited* | Shoreham Technical Centre, Old Shoreham Road, | 02251330 | Holding Company and Management Services |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo EMEA Limited∞ | Shoreham Technical Centre, Old Shoreham Road, | 09461485 | Holding Company and Management Services |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo UK Limited | Shoreham Technical Centre, Old Shoreham Road, | 02815682 | Automotive & Industrial Consulting, Strategic Consulting, |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | Defence Consulting and Performance Products | ||
Ricardo Asia Limited∞ | Shoreham Technical Centre, Old Shoreham Road, | 03143661 | Automotive & Industrial Consulting, |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | Rail Consulting and Business Development | ||
Power Planning Associates Limited∞ | Shoreham Technical Centre, Old Shoreham Road, | 03419816 | Holding Company |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo-AEA Limited | Shoreham Technical Centre, Old Shoreham Road, | 08229264 | Energy & Environmental Consulting |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
| Cascade Consulting | Shoreham Technical Centre, Old Shoreham Road, | 04176068 | Energy & Environmental Consulting |
| (Environment & Planning) Limited∞ | Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | ||
Ricardo Innovations Limited∞ | Shoreham Technical Centre, Old Shoreham Road, | 08977105 | Energy & Environmental Consulting |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo Rail Limited | Shoreham Technical Centre, Old Shoreham Road, | 03226319 | Rail Consulting |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo Certification Limited∞ | Shoreham Technical Centre, Old Shoreham Road, | 09481761 | Independent Assurance |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo Software Limited | Shoreham Technical Centre, Old Shoreham Road, | 07527490 | Dormant |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo Strategic Consulting Limited | Shoreham Technical Centre, Old Shoreham Road, | 03696451 | Dormant |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo Consulting Engineers Limited∞ | Shoreham Technical Centre, Old Shoreham Road, | 05891521 | Automotive & Industrial Consulting |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo Technology Limited | Shoreham Technical Centre, Old Shoreham Road, | 02924157 | Dormant |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo Transmissions Limited | Shoreham Technical Centre, Old Shoreham Road, | 01498115 | Dormant |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo Pension Scheme (Trustees) Limited | Shoreham Technical Centre, Old Shoreham Road, | 02376569 | Dormant |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† | |||
Ricardo Performance Products Limited∞ | Shoreham Technical Centre, Old Shoreham Road, | 15072813 | Performance Products |
| Shoreham-by-Sea, West Sussex, BN43 5FG, United Kingdom† |
Subsidiary or related undertaking | Registered office | Country | Principal activities | |
Ricardo Energy Environment and Planning Pty Ltd | Grant Thornton Australia Limited, Level 17, | Australia | Energy & Environmental Consulting | |
383 | Kent Street, Sydney, NSW, 2000, Australia | |||
Ricardo Australia Pty Ltd | Mills Oakley FAO: Thomas Kannan, Level 7, | Australia | Holding Company and Rail Consulting | |
151 | Clarence Street, Sydney NSW 2000, Australia | |||
Ricardo Rail Australia Pty Ltd | Suite 2.01, Level 2, Tower B, The Zenith, 821 Pacific Highway, | Australia | Rail Consulting | |
| Chatswood, New South Wales 2067, Australia | ||||
Inside Infrastructure Pty Ltd* | Level 1, 101 | Flinders Street, Adelaide, SA 5000, Australia | Australia | Energy & Environmental Consulting |
| Aither Pty Ltd (90%) | O’Connells OBM Pty Ltd, Level 1, 20 Creek Street, | Australia | Energy & Environmental Consulting | |
| Brisbane QLD 4000 | ||||
Ricardo Canada, Inc | 2600-160 Elgin Street, Ottawa, Ontario, Canada, K0A 1C3 | Canada | Business Development | |
Ricardo Shanghai Company Limited* | Unit DEF, 10F, Building H, No. 2337 Gudai Road, | China | Automotive & Industrial Consulting, | |
| Minhang District, Shanghai 201100, PR China | Rail Consulting and Business Development | |||
| Chongqing Transportation Railway Safety | No. 2 Yangliu Road, Mid Huangshan Street, | China | In Liquidation | |
| Assessment Center Limited (60%) | New North District, Chongqing, 401123, PR China | |||
Ricardo Beijing Company Limited | Room 1215, | 11th Floor, No. 63 East 3rd Riding Middle Road, | China | Independent Assurance |
| Chaoyang District, Beijing, China | ||||
Ricardo Prague s.r.o. | Palác Karlín, Thámova 11-13, 186 00 Praha 8, Czech Republic | Czechia | Automotive & Industrial Consulting | |
Ricardo Certification Denmark ApS | Høffdingsvej 34, 2500 Valby, Copenhagen, Denmark | Denmark | Independent Assurance | |
Ricardo GmbH | Güglingstraße 66, 73529, Schwäbisch Gmünd, Germany | Germany | Automotive & Industrial Consulting and | |
| Business Development | ||||
Ricardo Strategic Consulting GmbH | Güglingstraße 66, 73529, Schwäbisch Gmünd, Germany | Germany | Strategic Consulting and Environmental Consulting | |
| E3-Modelling SA (93%) | 70-72 Panormou st., Athens 115 23, Greece | Greece | Energy and Environmental Consulting | |
Ricardo Hong Kong Limited | Room 12101, | 12/F, YF, Life Tower, 33 Lockhart Road, Wanchai, | Hong Kong | Rail Consulting |
| Hong Kong | ||||
| Ricardo India Private Limited | 306, Corporate One Building, Plot No. 5, Jasola District Centre, | India | Business Development, Strategic Consulting | |
| New Delhi 110025, India | and Environmental Consulting | |||
Ricardo Italia s.r.l. | Via Giovanni Pascoli 47, 47853, Cerasolo, Coriano, Rimini, Italy | Italy | Automotive & Industrial Consulting | |
Ricardo Japan K.K. | 18th Floor, Shin Yokohama Square Building, 2-3-12 Shin Yokohama, | Japan | Rail Consulting and Business Development | |
| Kohoku-ku, Yokohama-shi, Kanagawa, 222-0033, Japan | ||||
Ricardo Nederland B.V. | Daalsesingel 51A, 3511 SW, Utrecht, The Netherlands | Netherlands | Rail Consulting | |
Ricardo Certification B.V. | Daalsesingel 51A, 3511 SW, Utrecht, The Netherlands | Netherlands | Independent Assurance | |
| Ricardo Technical Consultancy LLC (49%) | Palm Tower, Block B, 15th Floor, P.O. Box 26600, | Qatar | Independent Assurance | |
| West Bay, Doha, Qatar | ||||
| Ricardo Environment Arabia LLC | Bahrain Tower, Building Number 8953, 2393, King Fahd Road, | Saudi Arabia | Dormant | |
Olaya, 12214, | Kingdom of Saudi Arabia | |||
Subsidiary or related undertaking | Registered office | Country | Principal activities | |
Ricardo-AEA Limited Saudi Branch | Bahrain Tower, 2nd Floor, King Fahad Road, PO Box 8953, | Saudi Arabia | Dormant | |
| Riyadh, 12214-2393 Kingdom of Saudi Arabia | ||||
Ricardo Singapore Pte Limited | 141 | Middle Road, 5-6 GSM Building, 188976, Singapore | Singapore | Rail Consulting |
| Ricardo South Africa (Pty) Ltd (formerly PPA | 111 | Pretoria Road, Rynfield, Benoni, Johannesburg, 1501, | South Africa | Energy & Environmental Consulting |
| Energy (Pty) Ltd) | South Africa | |||
Ricardo Consulting SL | Agustín de Foxá 29, 9B, 28036, Madrid, Spain | Spain | Energy & Environmental Consulting and Rail Consulting | |
Ricardo Certification Iberia SL | Agustín de Foxá 29, 9B, 28036, Madrid, Spain | Spain | Independent Assurance | |
Ricardo Rail (Taiwan) Ltd | 11F-2 (Westside), No.51, Hengyang Rd., Zhongzheng Dist., | Taiwan | Independent Assurance | |
| Taipei City 10045, Taiwan (R.O.C.) | ||||
| Ricardo (Thailand) Ltd (49%) | 140/36 ITF Tower 17th Floor, Silom Road, Kwang Surawong, | Thailand | In Liquidation | |
| Khet bangrak, Bangkok, 10500, Thailand | ||||
| Ricardo Gulf Technical Consultancy LLC (49%) | Abu Dhabi Island, Corniche Street, G5, Block 17, Floor 11, | UAE | Energy & Environmental Consulting | |
| Office 1108, Unit Building/Mesmak Real Estate Company, | ||||
| United Arab Emirates | ||||
Ricardo Defense Systems LLC | 35860 | Beattie Dr, Sterling heights, Michigan, 48312, United States | USA | Defence Manufacture |
Ricardo Defense, Inc. | 175 | Cremona Drive, Suite 140, Goleta, California, 93117, | USA | Defence Consulting |
| United States | ||||
| C2D Joint Venture (33.3%) | 175 | Cremona Drive, Suite 140, Goleta, California, 93117, | USA | Defence Consulting |
| United States | ||||
Ricardo, Inc. | Detroit Technical Campus, 40000 Ricardo Drive, | USA | Automotive & Industrial Consulting, | |
| Van Buren Township, Detroit, Michigan, 48111-1641, United States | Strategic Consulting and Rail Consulting | |||
Ricardo US Holdings, Inc. | Detroit Technical Campus, 40000 Ricardo Drive, | USA | Holding Company | |
| Van Buren Township, Detroit, Michigan, 48111-1641, United States | ||||
Ricardo Real Estate LLC | Detroit Technical Campus, 40000 Ricardo Drive, | USA | Property Investment Company | |
| Van Buren Township, Detroit, Michigan, 48111-1641, United States | ||||
Ricardo Software, Inc. | Detroit Technical Campus, 40000 Ricardo Drive, | USA | Dormant | |
| Van Buren Township, Detroit, Michigan, 48111-1641, United States | ||||
| CDQ Joint Venture (50%) | 175 | Cremona Drive, Suite 140, Goleta, California, 93117, | ||
| United States | ||||
| 2023 | 2023 | 2023 | |
| reported | change | restated | |
| £m | £m | £m | |
Unrealised foreign currency exchange losses | 1.2 | 1.4 | 2.6 |
Fair value gains on derivatives | — | (5.6) | (5.6) |
Operating cash flows before movements in working capital | 37.4 | (4.2) | 33.2 |
Cash generated from operations | 26.2 | (4.2) | 22.0 |
Net cash generated from operating activities | 14.1 | (4.2) | 9.9 |
Payments to settle derivatives | (4.2) | 4.2 | — |
Net cash generated from financing activities | 8.8 | 4.2 | 13.0 |