2025 | 2024 | ||||||
| Adjusting | Adjusting | ||||||
| items | items | ||||||
| Adjusted | (Note 2) | Total | Adjusted | (Note 2) | Total | ||
| £m | £m | £m | £m | £m | £m | ||
Revenue | 1 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Other operating income | |||||||
Research and development | 3 | ( | ( | ( | ( | ||
Selling and marketing | ( | ( | ( | ( | |||
| Administration and shared | |||||||
services | ( | ( | ( | ( | ( | ( | |
Foreign exchange (loss)/gain | ( | ( | ( | ( | |||
Operating profit | ( | ( | |||||
Financial income | 6 | ||||||
Financial expenditure | 7 | ( | ( | ( | ( | ( | |
Profit/(loss) before income tax | 1 | ( | ( | ||||
| Income tax (expense)/ | |||||||
credit | 8 | ( | ( | ( | ( | ( | |
| Profit/(loss) for the year | |||||||
| attributable to equity | |||||||
shareholders of the parent | ( | ( | |||||
| Earnings per share | |||||||
(in pence) | 10 | ||||||
Basic | |||||||
Diluted |
| 2025 | 2024 | ||
| Note | £m | £m | |
Profit for the year | |||
| Other comprehensive (expense)/income: | |||
Items that may be reclassified subsequently to Consolidated Statement of Income | |||
Foreign exchange translation differences | ( | ( | |
| Items that will not be reclassified to Consolidated | |||
| Statement of Income | |||
| Remeasurement loss in respect of post-retirement | |||
benefits | 24 | ( | ( |
Tax credit on items that will not be reclassified to Consolidated Statement of Income | |||
Total other comprehensive expense | ( | ( | |
Total comprehensive income for the year attributable to equity shareholders of the parent |
| 2024 | |||
| 2025 | as restated 1 | ||
| Note | £m | £m | |
| Assets | |||
| Non-current assets | |||
Property, plant and equipment | 12 | ||
Intangible assets | 13 | ||
Right-of-use assets | 14 | ||
Long-term receivables | |||
Derivative financial instruments | 22 | ||
Retirement benefit asset | 24 | ||
Deferred tax assets | 8 | ||
| Current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Current income tax receivable | |||
Derivative financial instruments | 22 | ||
Cash and cash equivalents | 18 | ||
Total assets | |||
| Equity | |||
| Capital and reserves attributable to the company’s | |||
| equity shareholders | |||
Share capital | 25 | ||
Share premium | |||
Other reserves | |||
Translation reserve | |||
Retained earnings | |||
| 2024 | |||
| 2025 | as restated 1 | ||
| Note | £m | £m | |
| Liabilities | |||
| Non-current liabilities | |||
Bank loans | 19 | ||
Lease liabilities | 14 | ||
Retirement benefit obligations | 24 | ||
Provisions | 21 | ||
Deferred tax liabilities | 8 | ||
| Current liabilities | |||
Bank loans and overdrafts | 19 | ||
Trade and other payables | 20 | ||
Lease liabilities | 14 | ||
Current income tax payables | |||
Derivative financial instruments | 22 | ||
Provisions | 21 | ||
Total liabilities | |||
Total liabilities and equity |
| Share | Share | Other | Translation | Retained | ||
| capital | premium | reserves | reserve | earnings | Total | |
| £m | £m | £m | £m | £m | £m | |
As at 1 April 2024 | ||||||
Profit for the year | ||||||
Foreign exchange translation differences | ( | ( | ||||
Remeasurement loss in respect of post-retirement benefits | ( | ( | ||||
Tax credit on items that will not be reclassified to Consolidated Statement of Income | ||||||
Total comprehensive (expense)/income | ( | |||||
Share-based payment transactions | ( | ( | ||||
Income tax on share-based payment transactions | ( | ( | ||||
Dividends | ( | ( | ||||
Total transactions with owners: | ( | ( | ||||
As at 31 March 2025 | ||||||
As at 1 April 2023 | ||||||
Profit for the year | ||||||
Foreign exchange translation differences | ( | ( | ||||
Remeasurement loss in respect of post-retirement benefits | ( | ( | ||||
Tax credit on items that will not be reclassified to Consolidated Statement of Income | ||||||
Total comprehensive (expense)/income | ( | |||||
Share-based payment transactions | ||||||
Income tax on share-based payment transactions | ( | ( | ||||
Dividends | ( | ( | ||||
Total transactions with owners: | ( | ( | ||||
As at 31 March 2024 |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profit for the year | |||
| Adjustments for: | |||
Income tax expense | 8 | ||
Net financial income | 6, 7 | ( | ( |
Fair value movement on financial derivatives | |||
Impairment of goodwill | 13 | ||
Amortisation of right-of-use assets | 14 | ||
Depreciation of property, plant and equipment | 12 | ||
Amortisation and impairment of intangible assets | 13 | ||
Loss on disposal of plant, property and equipment | |||
| (Credit)/charge in respect of equity-settled employee | |||
share schemes | ( | ||
Contributions paid to the pension scheme more than the charge to operating profit | ( | ( | |
Decrease/(increase) in inventories | 27 | ( | |
Increase in receivables | 27 | ( | ( |
Increase/(decrease) in payables and provisions | 27 | ( | |
(Decrease)/increase in customer deposits | 27 | ( | |
Cash generated from operations | |||
Interest paid | ( | ( | |
Income taxes paid | ( | ( | |
Net cash from operating activities |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Cash flows from investing activities | |||
Proceeds from sale of property, plant and equipment | |||
Purchase of property, plant and equipment | 12 | ( | ( |
Acquisition of subsidiaries, net of cash acquired | 11 | ( | ( |
Capitalised development expenditure | 13 | ( | ( |
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Interest paid on lease liabilities | 14 | ( | ( |
Payment of lease liabilities | 14 | ( | ( |
Repayment of borrowings | 19 | ( | ( |
Dividends paid | ( | ( | |
Net cash used in financing activities | ( | ( | |
Change in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the year | |||
Effect of exchange rate fluctuations on cash held | ( | ( | |
Cash and cash equivalents at end of the year | 18 | ||
| Comprised of: | |||
| Cash and cash equivalents as per the Consolidated | |||
Statement of Financial Position | |||
Bank overdrafts | 19 | ( | ( |
Freehold buildings, long leasehold land and buildings | 50 years |
Furniture and fittings | 10 years |
Machinery and other equipment | 5 to 10 years |
Computer equipment | 4 years |
Vehicles | 4 years |
Capitalised development costs | 3 to 5 years |
Technology-related acquired intangibles | 5 to 14 years |
Customer-related acquired intangibles | 6 months to 15 years |
Development costs acquired intangibles | 10 years |
Software | 10 years |
| Imaging & | Advanced | ||
| Analysis | Technologies | Total | |
| 2025 | £m | £m | £m |
External product revenue | 270.1 | 146.0 | 416.1 |
External service revenue | 60.4 | 24.1 | 84.5 |
Total external revenue | 330.5 | 170.1 | 500.6 |
Inter-segment product revenue | – | 1.0 | |
Total segment revenue | 330.5 | 171.1 | |
Segment adjusted operating profit | 76.2 | 6.0 | 82.2 |
| Imaging & | Advanced | ||
| Analysis | Technologies | Total | |
| 2024 | £m | £m | £m |
External product revenue | 272.8 | 121.5 | 394.3 |
External service revenue | 55.3 | 20.8 | 76.1 |
Total external revenue | 328.1 | 142.3 | 470.4 |
Inter-segment product revenue | 0.2 | 0.3 | |
Total segment revenue | 328.3 | 142.6 | |
Segment adjusted operating profit | 79.0 | 1.3 | 80.3 |
| Imaging & | Advanced | Unallocated | ||
| Analysis | Technologies | Group items | Total | |
| 2025 | £m | £m | £m | £m |
Segment adjusted operating profit | 76.2 | 6.0 | – | 82.2 |
Transaction-related costs | (0.7) | (1.1) | – | (1.8) |
Impairment of goodwill | (26.0) | – | – | (26.0) |
| Restructuring costs and charges associated | ||||
with management changes | (1.8) | (5.4) | (0.6) | ( 7.8) |
| Amortisation and impairment of acquired | ||||
intangibles | (9.0) | (0.2) | – | (9.2) |
Fair value movement on financial derivatives | – | – | (0.3) | (0.3) |
Financial income | – | – | 2.6 | 2.6 |
Financial expenditure | – | – | (2.0) | (2.0) |
Release of contingent consideration | 2.1 | – | – | 2.1 |
Profit/(loss) before income tax | 40.8 | (0.7) | (0.3) | 39.8 |
| Imaging & | Advanced | Unallocated | ||
| Analysis | Technologies | Group items | Total | |
| 2024 | £m | £m | £m | £m |
Segment adjusted operating profit | 79.0 | 1.3 | – | 80.3 |
Intellectual property litigation settlement | – | 3.3 | – | 3.3 |
| Adjustments relating to defined benefit | ||||
pension schemes | – | – | (0.4) | (0.4) |
Transaction-related costs | (0.7) | (0.3) | – | (1.0) |
| Restructuring costs and charges associated | ||||
with management changes | – | (1.7) | (2.0) | (3.7) |
Intellectual property litigation costs | – | (0.4) | – | (0.4) |
| Amortisation and impairment of acquired | ||||
intangibles | (9.1) | – | – | (9.1) |
Fair value movement on financial derivatives | – | – | (0.7) | (0.7) |
Financial income | – | – | 4.7 | 4.7 |
Financial expenditure | – | – | (1.7) | (1.7) |
Profit/(loss) before income tax | 69.2 | 2.2 | (0.1) | 71.3 |
| Imaging & | Advanced | Unallocated | ||
| Analysis | Technologies | Group items | Total | |
| 2025 | £m | £m | £m | £m |
Capital expenditure | (3.9) | (10.2) | (0.3) | (14.4) |
Depreciation of property, plant and equipment | (2.9) | (2.4) | (0.6) | (5.9) |
Amortisation of right-of-use assets | (2.2) | (1.2) | (2.0) | (5.4) |
Amortisation and impairment of intangibles | (35.6) | (0.5) | (0.5) | (36.6) |
Capitalised development expenditure | (0.8) | (0.7) | – | (1.5) |
| Imaging & | Advanced | Unallocated | ||
| Analysis | Technologies | Group items | Total | |
| 2024 | £m | £m | £m | £m |
Capital expenditure | (18.1) | (6.6) | (2.3) | (27.0) |
Depreciation of property, plant and equipment | (3.3) | (1.5) | (0.5) | (5.3) |
Amortisation of right-of-use assets | (2.4) | (0.4) | (2.2) | (5.0) |
Amortisation and impairment of intangibles | (9.5) | (0.3) | – | (9.8) |
Capitalised development expenditure | (0.2) | (0.5) | – | (0.7) |
| 2025 | 2024 | |
| Revenue | £m | £m |
UK | 20.4 | 30.4 |
China | 107. 2 | 127.4 |
Japan | 46.4 | 43.5 |
USA | 142.3 | 111.6 |
Germany | 41.4 | 35.5 |
Rest of Europe | 54.0 | 50.3 |
Rest of Asia | 66.3 | 50.6 |
Rest of World | 22.6 | 21.1 |
500.6 | 470.4 |
| 2025 | 2024 | |
| Non-current assets (excluding deferred tax) | £m | £m |
UK | 172.3 | 191.0 |
China | 2.0 | 4.0 |
Japan | 5.4 | 6.2 |
USA | 11.2 | 12.5 |
Germany | 30.0 | 32.1 |
Rest of Europe | 41.4 | 22.4 |
Rest of Asia | 0.5 | 0.2 |
Rest of World | 0.2 | 0.3 |
263.0 | 268.7 |
2025 | 2024 | |||
| Operating | Profit before | Operating | Profit before | |
| profit | income tax | profit | income tax | |
| £m | £m | £m | £m | |
Statutory measure | 39.2 | 39.8 | 68.3 | 71.3 |
Intellectual property litigation settlement | – | – | (3.3) | (3.3) |
| Adjustments relating to defined benefit | ||||
pension schemes | – | – | 0.4 | 0.4 |
Transaction-related costs | 1.8 | 1.8 | 1.0 | 1.0 |
Impairment of goodwill | 26.0 | 26.0 | – | – |
| Restructuring costs and charges | ||||
associated with management changes | 7. 8 | 7.8 | 3.7 | 3.7 |
Intellectual property litigation costs | – | – | 0.4 | 0.4 |
| Amortisation and impairment | ||||
of acquired intangibles | 9.2 | 9.2 | 9.1 | 9.1 |
| Fair value movement on financial | ||||
derivatives | 0.3 | 0.3 | 0.7 | 0.7 |
| Unwind of discount in respect | ||||
of contingent consideration | – | 0.6 | – | – |
Release of contingent consideration | (2.1) | (2.1) | – | – |
Total adjusting items | 43.0 | 43.6 | 12.0 | 12.0 |
Adjusted measure | 82.2 | 83.4 | 80.3 | 83.3 |
Adjusted income tax expense | (18.2) | (20.3) | ||
Adjusted profit | 82.2 | 65.2 | 80.3 | 63.0 |
Adjusted effective tax rates | 21.8% | 24.4% |
| Imaging & | Advanced | ||
| Analysis | Technologies | Total | |
| 2025 | £m | £m | £m |
R&D expense charged to the Consolidated Statement of Income | 24.8 | 16.3 | 41.1 |
Less: depreciation of R&D-related fixed assets | (0.2) | – | (0.2) |
| Less: amortisation and impairment of R&D costs previously | |||
capitalised as intangibles | (0.6) | (0.3) | (0.9) |
Add: amounts capitalised as intangible assets | 0.8 | 0.7 | 1.5 |
Total cash spent on R&D during the year | 24.8 | 16.7 | 41.5 |
| Imaging & | Advanced | ||
| Analysis | Technologies | Total | |
| 2024 | £m | £m | £m |
R&D expense charged to the Consolidated Statement of Income | 24.9 | 14.2 | 39.1 |
Less: depreciation of R&D-related fixed assets | – | (0.2) | (0.2) |
Add: amounts capitalised as fixed assets | 0.2 | – | 0.2 |
| Less: amortisation of R&D costs previously capitalised | |||
as intangibles | (0.3) | (0.3) | (0.6) |
Add: amounts capitalised as intangible assets | 0.2 | 0.5 | 0.7 |
Total cash spent on R&D during the year | 25.0 | 14.2 | 39.2 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 143.0 | 131.5 |
Social security costs | 17.0 | 15.5 |
Contributions to defined contribution plans (Note 24) | 6.8 | 6.4 |
Defined benefit income (Note 24) | (0.1) | (1.0) |
(Credit)/charge in respect of employee share options | (0.1) | 3.0 |
166.6 | 155.4 |
| 2025 | 2024 | |
| £m | £m | |
Short-term benefits | 2.4 | 2.7 |
Post-employment benefits | 0.1 | 0.1 |
Charge in respect of share options | 0.2 | 1.1 |
2.7 | 3.9 |
| 2025 | 2024 | |
| number | number | |
Production | 912 | 894 |
Sales and Marketing | 620 | 555 |
Research and Development | 474 | 487 |
Administration and Shared Services | 328 | 308 |
2,334 | 2,244 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Audit of these Financial Statements | 381 | 345 |
| Amounts received by the auditor and its associates in respect of: | ||
– Audit of Financial Statement of subsidiaries pursuant to legislation | 809 | 757 |
– Audit-related assurance services | 53 | 50 |
– Other assurance services | 8 | 8 |
Total fees payable to the auditor and its associates | 1,251 | 1,160 |
| 2025 | 2024 | |
| £m | £m | |
Interest receivable | 1.6 | 3.2 |
Interest credit on pension scheme net assets | 1.0 | 1.5 |
2.6 | 4.7 |
| 2025 | 2024 | |
| £m | £m | |
Bank interest payable | 0.8 | 0.9 |
Interest on lease liabilities | 0.6 | 0.8 |
Unwind of discount on contingent consideration | 0.6 | – |
2.0 | 1.7 |
| 2025 | 2024 | |
| £m | £m | |
| Recognised in the Consolidated Statement of Income | ||
| Current tax expense | ||
Current year | 12.6 | 17.1 |
Adjustment in respect of prior years | (2.5) | 1.1 |
10.1 | 18.2 | |
| Deferred tax expense | ||
Origination and reversal of temporary differences | 3.7 | 1.6 |
Adjustment in respect of prior years | – | 0.8 |
3.7 | 2.4 | |
Total tax expense | 13.8 | 20.6 |
| Reconciliation of effective tax rate | ||
Profit before income tax | 39.8 | 71.3 |
| Income tax using the weighted average statutory tax rate of 25% | ||
(2024: 25%) | 9.9 | 17.8 |
| Effect of: | ||
Tax rates other than the weighted average statutory rate | 1.1 | (0.2) |
Change in rate at which deferred tax recognised | (0.9) | – |
Transaction costs, deferred consideration and impairments not deductible for tax | 7.0 | 0.4 |
Non-taxable income and non-deductible expenses | 0.1 | 0.7 |
Tax incentives – technology-related | (1.1) | – |
Movement in unrecognised deferred tax | 0.2 | – |
Adjustment in respect of prior years | (2.5) | 1.9 |
Total tax expense | 13.8 | 20.6 |
| 2025 | 2024 | |
| £m | £m | |
| Taxation credit recognised directly in other comprehensive income | ||
Current tax – relating to employee benefits | (0.1) | (2.1) |
Deferred tax – relating to employee benefits | (0.1) | (2.7) |
| Taxation (credit)/charge recognised directly in equity | ||
Current tax – relating to share options | (0.3) | (0.6) |
Deferred tax – relating to share options | 0.8 | 0.5 |
| Property, | |||||||
| plant and | Employee | Intangible | |||||
| equipment | Inventory | benefits | assets | Tax losses | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 April 2023 | (4.0) | 3.7 | 0.1 | (5.0) | 5.5 | 4.4 | 4.7 |
Recognised in income | (3.4) | 0.7 | 1.0 | 1.4 | (2.1) | – | (2.4) |
Recognised in other comprehensive income | – | – | 2.7 | – | – | – | 2.7 |
Recognised directly in equity | – | – | (1.1) | – | – | – | (1.1) |
| Acquired on business | |||||||
combination | – | – | – | (2.5) | – | – | (2.5) |
| Effect of movements | |||||||
| in foreign exchange | |||||||
rates | (0.1) | (0.1) | (0.3) | – | – | (0.1) | (0.6) |
| Balance at 31 March | |||||||
2024 | (7.5) | 4.3 | 2.4 | (6.1) | 3.4 | 4.3 | 0.8 |
Recognised in income | (1.6) | 0.4 | (2.6) | 2.3 | (2.0) | (0.2) | (3.7) |
Recognised in other comprehensive income | – | – | 0.1 | – | – | – | 0.1 |
Recognised directly in equity | – | – | (0.8) | – | – | – | (0.8) |
| Acquired on business | |||||||
combination | – | – | 0.1 | (2.1) | – | – | (2.0) |
Effect of movements in foreign exchange rates | – | 0.1 | – | 0.1 | (0.1) | (0.1) | – |
| Balance at 31 March | |||||||
2025 | (9.1) | 4.8 | (0.8) | (5.8) | 1.3 | 4.0 | (5.6) |
Assets | Liabilities | Net | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Gross assets/(liabilities) | 16.5 | 15.6 | (22.1) | (14.8) | (5.6) | 0.8 |
Offset | (5.4) | (1.9) | 5.4 | 1.9 | – | – |
Net assets/(liabilities) | 11.1 | 13.7 | (16.7) | (12.9) | (5.6) | 0.8 |
| 2025 | 2024 | |
| £m | £m | |
Tax losses | 0.5 | 0.5 |
| 2025 | 2024 | |
| pence | pence | |
Previous period final dividend | 15.9 | 14.9 |
Current period interim dividend | 5.1 | 4.9 |
21.0 | 19.8 |
| 2025 | 2024 | |
| pence | pence | |
Interim dividend | 5.1 | 4.9 |
Final dividend | 17. 1 | 15.9 |
| 2025 | 2024 | |
| shares | shares | |
| million | million | |
Weighted average number of shares outstanding | 58.0 | 57.9 |
| Less: weighted average number of shares held by Employee | ||
Benefit Trust | – | (0.1) |
| Weighted average number of shares used in calculation of basic | ||
earnings per share | 58.0 | 57. 8 |
Effect of shares under option | 0.7 | 0.8 |
| Number of ordinary shares per diluted earnings per share | ||
calculations | 58.7 | 58.6 |
2025 | 2024 | |||
£m | pence | £m | pence | |
| Profit attributable to equity shareholders | ||||
of the parent/basic EPS | 26.0 | 44.8 | 50.7 | 87.7 |
| Total underlying adjustments to profit | ||||
before tax (Note 2) | 43.6 | 75.2 | 12.0 | 20.8 |
Related tax effects | (4.4) | (7.6) | 0.3 | 0.5 |
| Adjusted profit attributable to equity | ||||
shareholders of the parent/adjusted EPS | 65.2 | 112.4 | 63.0 | 109.0 |
Diluted basic EPS | 44.3 | 86.5 | ||
Diluted adjusted EPS | 111.1 | 107.5 |
| 2024 | |||
| 2024 | Restatement | (restated) | |
| £m | £m | £m | |
| Consolidated Statement of Financial Position | |||
| Non-current assets | |||
Intangible assets | 1 37.9 | 0.3 | 138.2 |
| Current assets | |||
Inventories | 108.4 | (0.3) | 108.1 |
| Book value | Adjustments | Fair value | |
| £m | £m | £m | |
Intangible assets | – | 10.5 | 10.5 |
Property, plant and equipment | 0.3 | – | 0.3 |
Inventories | 0.6 | – | 0.6 |
Trade and other receivables | 0.9 | – | 0.9 |
Deferred tax | 0.1 | (2.1) | (2.0) |
Trade and other payables | (0.9) | – | (0.9) |
Retirement benefit obligations | (0.3) | – | (0.3) |
Provisions | (0.1) | – | (0.1) |
Cash | 1.1 | – | 1.1 |
Net assets acquired | 1.7 | 8.4 | 10.1 |
Goodwill | 9.5 | ||
Total consideration | 19.6 | ||
Net cash acquired | (1.1) | ||
| Contingent consideration after discounting to transaction | |||
date | (3.6) | ||
Net cash outflow relating to the acquisition | 14.9 |
| Land and | Plant and | Fixtures and | ||
| buildings | equipment | fittings | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
Balance at 1 April 2023 | 45.9 | 43.1 | 10.2 | 99.2 |
Additions – business combinations | 0.1 | 0.3 | 0.1 | 0.5 |
Additions | 15.8 | 9.7 | 1.5 | 27.0 |
Disposals | (0.6) | (0.5) | (0.1) | (1.2) |
Exchange differences | 0.3 | 0.4 | (0.2) | 0.5 |
Balance at 31 March 2024 and 1 April 2024 | 61.5 | 53.0 | 11.5 | 126.0 |
Additions – business combinations | – | 0.3 | – | 0.3 |
Additions | 7.7 | 4.9 | 1.8 | 14.4 |
Disposals | (1.1) | (4.9) | (0.6) | (6.6) |
Exchange differences | – | (0.3) | – | (0.3) |
Balance at 31 March 2025 | 68.1 | 53.0 | 12.7 | 133.8 |
| Depreciation and impairment losses | ||||
Balance at 1 April 2023 | 5.9 | 28.0 | 6.0 | 39.9 |
Depreciation charge for the year | 0.5 | 4.2 | 0.6 | 5.3 |
Disposals | (0.5) | (0.5) | (0.1) | (1.1) |
Exchange differences | – | 1.4 | – | 1.4 |
Balance at 31 March 2024 and 1 April 2024 | 5.9 | 33.1 | 6.5 | 45.5 |
Depreciation charge for the year | 0.6 | 4.7 | 0.6 | 5.9 |
Disposals | – | (2.7) | (0.3) | (3.0) |
Exchange differences | – | (0.2) | – | (0.2) |
Balance at 31 March 2025 | 6.5 | 34.9 | 6.8 | 48.2 |
| Land and | Plant and | Fixtures and | ||
| buildings | equipment | fittings | Total | |
| £m | £m | £m | £m | |
| Carrying amounts | ||||
Balance at 1 April 2023 | 40.0 | 15.1 | 4.2 | 59.3 |
Balance at 31 March 2024 and 1 April 2024 | 55.6 | 19.9 | 5.0 | 80.5 |
Balance at 31 March 2025 | 61.6 | 18.1 | 5.9 | 85.6 |
| Customer- | Technology- | Development | Development | ||||
| related acquired | related acquired | costs acquired | costs internally | ||||
| Goodwill | intangibles | intangibles | intangibles | generated | Software | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost | |||||||
Balance at 1 April 2023 | 124.6 | 34.1 | 101.0 | 1.8 | 37. 3 | 4.3 | 303.1 |
Additions – business combinations as restated 1 | 5.7 | 0.2 | 10.1 | – | – | 0.1 | 16.1 |
Additions – internally generated | – | – | – | – | 0.7 | 0.2 | 0.9 |
Disposals | – | – | – | – | (2.8) | – | (2.8) |
Effect of movements in foreign exchange rates | (0.8) | (0.4) | (1.3) | – | – | – | (2.5) |
Balance at 31 March 2024 and 1 April 2024 as restated 1 | 129.5 | 33.9 | 109.8 | 1.8 | 35.2 | 4.6 | 314.8 |
Additions – business combinations | 9.5 | 0.9 | 9.6 | – | – | – | 20.0 |
Additions – internally generated | – | – | – | – | 1.5 | – | 1.5 |
Disposals | – | – | – | – | – | (1.2) | (1.2) |
Effect of movements in foreign exchange rates | (1.0) | (0.5) | (1.7) | – | 0.2 | 0.1 | (2.9) |
Balance at 31 March 2025 | 138.0 | 34.3 | 117.7 | 1.8 | 36.9 | 3.5 | 332.2 |
| Amortisation and impairment losses | |||||||
Balance at 1 April 2023 | 22.9 | 27.0 | 81.6 | 1.6 | 34.9 | 3.0 | 171.0 |
Amortisation and impairment charged | – | 1.2 | 7.9 | – | 0.6 | 0.1 | 9.8 |
Disposals | – | – | – | – | (2.8) | – | (2.8) |
Effect of movements in foreign exchange rates | (0.3) | (0.4) | (0.6) | (0.3) | 0.1 | 0.1 | (1.4) |
Balance at 31 March 2024 and 1 April 2024 | 22.6 | 27. 8 | 88.9 | 1.3 | 32.8 | 3.2 | 176.6 |
Amortisation and impairment charged | 26.0 | 1.3 | 7.7 | 0.2 | 0.9 | 0.5 | 36.6 |
Disposals | – | – | – | – | – | (1.2) | (1.2) |
Effect of movements in foreign exchange rates | (0.2) | (0.5) | (1.2) | (0.1) | 0.2 | 0.2 | (1.6) |
Balance at 31 March 2025 | 48.4 | 28.6 | 95.4 | 1.4 | 33.9 | 2.7 | 210.4 |
| Carrying amounts | |||||||
Balance at 1 April 2023 | 101.7 | 7.1 | 19.4 | 0.2 | 2.4 | 1.3 | 132.1 |
Balance at 31 March 2024 and 1 April 2024 as restated 1 | 106.9 | 6.1 | 20.9 | 0.5 | 2.4 | 1.4 | 138.2 |
Balance at 31 March 2025 | 89.6 | 5.7 | 22.3 | 0.4 | 3.0 | 0.8 | 121.8 |
| 2024 as | |||||
| 2025 | restated 1 | ||||
| Net book | Remaining | Net book | |||
| value | Amortisation | amortisation | value | ||
Acquisition | Type | £m | period years | period years | £m |
Andor | Trademarks | 2.6 | 15.0 | 3.8 | 3.9 |
Andor | Technology, know- | ||||
how and patents | 3.1 | 12.0 | 0.8 | 7.3 | |
WITec | Trademarks | 1.7 | 10.0 | 6.6 | 2.0 |
WITec | Technology, know- | ||||
how and patents | 1.4 | 5.0 | 1.6 | 2.4 | |
First Light Imaging | Trademarks | 0.1 | 2.0 | 0.8 | 0.2 |
First Light Imaging | Technology, know- | ||||
| how and patents: | |||||
– OCAM | 0.3 | 12.0 | 10.8 | 0.3 | |
– C-RED | 8.6 | 14.0 | 12.8 | 9.3 | |
Asylum | Technology, know- | ||||
how and patents | – | 12.0 | – | 1.0 | |
FemtoTools | Trademarks | 0.8 | 7.0 | 6.3 | – |
FemtoTools | Technology, know- | ||||
how and patents | 8.8 | 11.0 | 10.3 | – |
| 2024 as | ||
| 2025 | restated 1 | |
| £m | £m | |
| Imaging & Analysis | ||
NanoAnalysis | 9.8 | 9.9 |
Magnetic Resonance | 2.3 | 2.3 |
Andor | 40.9 | 67.0 |
WITec | 20.6 | 21.0 |
FemtoTools | 9.4 | – |
| Advanced Technologies | ||
NanoScience | 6.6 | 6.7 |
89.6 | 106.9 |
| Additional | |||
| Sensitivity | impairment | ||
Input | Scenario | applied | charge £m |
Revenue growth rate FY27–FY28 | Base case | 2.5% | – |
Sensitised | 0.0% | (10.4) | |
Adjusted operating profit growth rate FY28 onwards | Base case | 2.0% | – |
Sensitised | 0.0% | (7.1 ) | |
Cash conversion | Base case | 86% | – |
Sensitised | 80% | (7. 5) | |
Post-tax discount rate | Base case | 13.98% | – |
Sensitised | 15.48% | (7.4) |
| Property | Other | ||
| leases | leases | Total | |
| £m | £m | £m | |
| Cost | |||
Balance at 1 April 2023 | 42.5 | 3.0 | 45.5 |
Additions – business combinations | 0.7 | – | 0.7 |
Additions | 5.8 | 0.2 | 6.0 |
Disposals | (1.1) | (0.2) | (1.3) |
Exchange differences | (1.5) | (0.1) | (1.6) |
Balance at 31 March 2024 | 46.4 | 2.9 | 49.3 |
Additions | 2.4 | 0.5 | 2.9 |
Disposals | (0.7) | (0.7) | (1.4) |
Exchange differences | (0.6) | – | (0.6) |
Balance at 31 March 2025 | 47.5 | 2.7 | 50.2 |
| Amortisation and impairment losses | |||
Balance at 1 April 2023 | 12.8 | 1.3 | 14.1 |
Amortisation charge for the year | 4.5 | 0.5 | 5.0 |
Disposals | (1.6) | (0.1) | (1.7) |
Exchange differences | (0.5) | – | (0.5) |
Balance at 31 March 2024 | 15.2 | 1.7 | 16.9 |
Amortisation charge for the year | 4.8 | 0.6 | 5.4 |
Disposals | (1.0) | (0.7) | (1.7) |
Exchange differences | (0.3) | – | (0.3) |
Balance at 31 March 2025 | 18.7 | 1.6 | 20.3 |
| Carrying amounts | |||
Balance at 1 April 2023 | 29.7 | 1.7 | 31.4 |
Balance at 31 March 2024 and 1 April 2024 | 31.2 | 1.2 | 32.4 |
Balance at 31 March 2025 | 28.8 | 1.1 | 29.9 |
| 2025 | 2024 | |
| £m | £m | |
Balance at beginning of year | 33.4 | 31.4 |
Additions – business combinations | – | 0.7 |
Additions | 2.9 | 6.0 |
Disposals | (0.3) | – |
Payments made (cash flows from financing activities) | (5.5) | (4.8) |
Interest charge | 0.6 | 0.8 |
Effect of movements in foreign exchange rates | 0.1 | (0.7) |
31.2 | 33.4 | |
Amounts falling due after more than one year | 26.7 | 28.6 |
Amounts falling due in less than one year | 4.5 | 4.8 |
| 2025 | 2024 | |
| £m | £m | |
Interest on lease liabilities | (0.6) | (0.8) |
Amortisation of right-of-use assets | (5.4) | (5.0) |
| 2024 as | ||
| 2025 | restated 1 | |
| £m | £m | |
Raw materials and consumables | 52.5 | 59.0 |
Work in progress | 28.0 | 27.3 |
Finished goods | 18.6 | 21.8 |
99.1 | 108.1 |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables | 102.2 | 88.5 |
Less provision for impairment of receivables | (4.7) | (3.6) |
Net trade receivables | 97.5 | 84.9 |
Accrued income | 12.2 | 11.7 |
Prepayments | 9.9 | 9.9 |
Other receivables | 2.3 | 3.4 |
Other taxation receivable 1 | 4.3 | 4.8 |
126.2 | 114.7 |
| 2024 as | ||
| 2025 | restated 1 | |
| £m | £m | |
UK | 7.9 | 8.2 |
China | 9.4 | 16.1 |
Japan | 15.6 | 15.4 |
USA | 42.5 | 24.2 |
Germany | 6.7 | 5.4 |
Rest of Europe | 13.5 | 15.9 |
Rest of Asia | 8.9 | 10.4 |
Rest of World | 7.5 | 4.4 |
112.0 | 100.0 |
| 2024 as | ||
| 2025 | restated 1 | |
| £m | £m | |
Current (not overdue) | 81.5 | 49.9 |
Less than 31 days overdue | 11.7 | 20.5 |
More than 30 but less than 91 days overdue | 8.2 | 15.2 |
More than 90 days overdue | 10.6 | 14.4 |
112.0 | 100.0 |
| 2025 | 2024 | |
| £m | £m | |
Balance at start of year | 3.6 | 3.5 |
Increase in loss allowance recognised in the Consolidated Statement of Income during the year | 1.1 | 0.1 |
Balance at end of year | 4.7 | 3.6 |
2025 | 2024 | |||||
| Contract | Contract | Contract | Contract | |||
| asset | liability | asset | liability | |||
| Accrued | Customer | Deferred | Accrued | Customer | Deferred | |
| income | deposits | income | income | deposits | income | |
| £m | £m | £m | £m | £m | £m | |
Balance at 1 April | 11.7 | (58.4) | (22.9) | 9.4 | (52.1) | (21.3) |
Acquired balances | – | – | – | – | (0.4) | (0.7) |
Transfers in the period from contract assets to trade | ||||||
receivables | (11.7) | – | – | (9.4) | – | – |
| Amounts included in contract | ||||||
liabilities that were recognised as revenue during the period | – | 57. 3 | 22.9 | – | 48.5 | 21.3 |
| Excess of revenue recognised | ||||||
over cash (or rights to cash) being recognised during the period | 12.2 | – | – | 11.7 | – | – |
Cash received in advance of performance and not recognised | ||||||
as revenue during the period | – | (45.3) | (24.6) | – | (54.4) | (22.2) |
Balance at 31 March | 12.2 | (46.4) | (24.6) | 11.7 | (58.4) | (22.9) |
| 2025 | 2024 | |
| £m | £m | |
Cash balances | 94.1 | 97.8 |
Bank overdrafts (Note 19) | (8.8) | (12.3) |
Cash and cash equivalents in the Consolidated Statement of Cash Flows | 85.3 | 85.5 |
Bank loans at First Light Imaging | (0.4) | (0.8) |
Covid-19 loan at WITec | (0.5) | (0.9) |
Net cash after borrowings at the end of the year | 84.4 | 83.8 |
| 2025 | 2024 | |
| £m | £m | |
Net increase/(decrease) in cash and cash equivalents | 3.3 | (13.1) |
Effect of exchange rate fluctuations on cash held | (3.5) | (2.9) |
Movement in net cash in the year | (0.2) | (16.0) |
Bank loans at First Light Imaging acquired | – | (2.2) |
Repayment of borrowings | 0.8 | 1.8 |
Net cash after borrowings at the start of the year | 83.8 | 100.2 |
Net cash after borrowings at the end of the year | 84.4 | 83.8 |
| 2025 | 2024 | |
| £m | £m | |
| Current | ||
Bank loans at First Light Imaging | – | 0.4 |
Covid-19 loan at WITec | 0.4 | 0.4 |
Bank overdrafts | 8.8 | 12.3 |
At the end of the year | 9.2 | 13.1 |
| 2025 | 2024 | |
| £m | £m | |
| Non-current | ||
Bank loans at First Light Imaging | 0.4 | 0.4 |
Covid-19 loan at WITec | 0.1 | 0.5 |
At the end of the year | 0.5 | 0.9 |
| 2025 | 2024 | |
| £m | £m | |
Balance at the beginning of the year | 14.0 | 12.5 |
Increase in borrowings (from acquisition of First Light Imaging) | – | 2.2 |
Repayment of borrowings (cash flow from financing activities) | (0.8) | (1.8) |
(Decrease)/increase in bank overdrafts | (3.5) | 1.1 |
Interest charged | 1.4 | 0.9 |
Interest paid | (1.4) | (0.9) |
At the end of the year | 9.7 | 14.0 |
| 2025 | 2024 | |
| £m | £m | |
Trade payables | 31.4 | 32.6 |
Customer deposits | 46.4 | 58.4 |
Social security and other taxes | 5.9 | 6.3 |
Accrued expenses | 40.9 | 39.3 |
Deferred income | 24.6 | 22.9 |
Other payables | 8.5 | 6.7 |
157.7 | 166.2 |
| IP-related | ||||
| Warranties | claims | Other | Total | |
| £m | £m | £m | £m | |
Balance as at 1 April 2024 | 3.2 | 0.6 | 2.6 | 6.4 |
Provisions made during the year | 3.1 | – | 0.5 | 3.6 |
Provisions used during the year | (2.0) | – | (0.8) | (2.8) |
Provisions released during the year | (0.7) | (0.6) | – | (1.3) |
Balance as at 31 March 2025 | 3.6 | – | 2.3 | 5.9 |
Amounts falling due before one year | 3.6 | – | 1.0 | 4.6 |
Amounts falling due after more than one year | – | – | 1.3 | 1.3 |
As at 31 March 2025 | As at 31 March 2024 | ||||
| Carrying | Carrying | ||||
| amount | Fair value | amount | Fair value | ||
| £m | £m | £m | £m | ||
| Financial assets measured | |||||
| at fair value | |||||
| Derivative financial assets: | |||||
– Foreign currency contracts | 2 | 2.2 | 2.2 | 2.5 | 2.5 |
Financial assets measured at amortised cost | |||||
Long-term receivables | 1.0 | 1.3 | |||
Trade receivables | 97.5 | 84.9 | |||
| Other receivables and accrued | |||||
income | 14.5 | 15.1 | |||
Cash and cash equivalents | 94.1 | 97.8 | |||
| Financial liabilities measured | |||||
| at fair value | |||||
| Derivative financial liabilities: | |||||
– Foreign currency contracts | 2 | (0.6) | (0.6) | (0.1) | (0.1) |
– Contingent consideration | 3 | (4.0) | (4.0) | (2.8) | (2.8) |
| Financial liabilities measured | |||||
| at amortised cost | |||||
Trade and other payables | (76.8) | (75.8) | |||
Bank overdrafts | (8.8) | (12.3) | |||
Borrowings | (0.9) | (1.7) |
| 2025 | 2024 | |
| £m | £m | |
Long-term receivables | 1.0 | 1.3 |
Trade receivables | 97.5 | 84.9 |
Other receivables and accrued income | 14.5 | 15.1 |
Cash and cash equivalents | 94.1 | 97. 8 |
Derivative financial instruments | 2.2 | 2.5 |
209.3 | 201.6 |
| Due more | |||||
| Carrying | Contractual | Due within | Due one to | than five | |
| amount | cash flows | one year | five years | years | |
| 2025 | £m | £m | £m | £m | £m |
Foreign exchange contracts | (0.6) | 0.6 | 0.6 | – | – |
Contingent consideration | (4.0) | 4.8 | – | 4.8 | – |
Trade and other payables | (76.8) | 76.8 | 76.8 | – | – |
Bank overdrafts | (8.8) | 8.8 | 8.8 | – | – |
Borrowings | (0.9) | 0.9 | 0.4 | 0.5 | – |
Lease liabilities | (31.2) | 36.2 | 5.3 | 14.8 | 16.1 |
(122.3) | 128.1 | 91.9 | 20.1 | 16.1 |
| Due more | |||||
| Carrying | Contractual | Due within | Due one to | than five | |
| amount | cash flows | one year | five years | years | |
| 2024 | £m | £m | £m | £m | £m |
Foreign exchange contracts | (0.1) | 0.1 | 0.1 | – | – |
Trade and other payables | (78.6) | 78.6 | 78.6 | – | – |
Bank overdrafts | (12.3) | 12.3 | 12.3 | – | – |
Borrowings | (1.7) | 1.7 | 1.2 | 0.5 | – |
Lease liabilities | (33.4) | 36.8 | 5.3 | 17.3 | 14.2 |
(126.1) | 129.5 | 97.5 | 17. 8 | 14.2 |
| Carrying | Carrying | |
| amount | amount | |
| 2025 | 2024 | |
| £m | £m | |
| Variable rate instruments | ||
Cash and cash equivalents | 94.1 | 97. 8 |
Bank overdrafts | (8.8) | (12.3) |
| Fixed rate instruments | ||
Bank loans | (0.9) | (1.7) |
| 1% increase in | 10% weakening | 10% strengthening | |
| interest rates | in sterling | in sterling | |
| 2025 | £m | £m | £m |
Impact on adjusted profit (Note 2) | 0.9 | 1.7 | (1.7) |
Impact on reported profit | 0.9 | (15.6) | 15.6 |
Impact on equity | 0.6 | (11.7) | 11.7 |
| 1% increase in | 10% weakening | 10% strengthening | |
| interest rates | in sterling | in sterling | |
| 2024 | £m | £m | £m |
Impact on adjusted profit (Note 2) | 0.9 | (15.4) | 15.5 |
Impact on reported profit | 0.9 | (12.2) | 12.2 |
Impact on equity | 0.7 | (11.6) | 11.6 |
| 2025 | 2024 | |
| £m | £m | |
Total defined benefit income | (0.1) | (1.0) |
Contributions to defined contribution schemes | 6.8 | 6.5 |
6.7 | 5.5 |
| 2025 | 2024 | |
| £m | £m | |
Cost of sales | 2.0 | 2.1 |
Research and development | 1.2 | 1.6 |
Selling and marketing costs | 1.4 | 1.3 |
Administration and shared services | 3.1 | 2.0 |
Financial income | (1.0) | (1.5) |
6.7 | 5.5 |
| 2025 | 2024 | |
| £m | £m | |
Actual return on assets excluding interest income | (28.7) | (20.8) |
Experience gain/(loss) on scheme obligations | 1.6 | (5.4) |
| Changes in assumptions underlying the present value of scheme obligations: | ||
– Financial | 25.3 | 3.1 |
– Demographic | 0.7 | 3.7 |
Actuarial losses recorded in the Statement of Comprehensive Income | (1.1) | (19.4) |
2025 | 2024 | |||||
| UK | Switzerland | Total | UK | Switzerland | Total | |
| £m | £m | £m | £m | £m | £m | |
| Present value of funded | ||||||
obligations | 194.8 | 2.9 | 197.7 | 223.6 | – | 223.6 |
Fair value of plan assets | (219.2) | (2.0) | (221.2) | (239.7) | – | (239.7) |
| Recognised (asset)/liability | ||||||
for defined benefit obligations | (24.4) | 0.9 | (23.5) | (16.1) | – | (16.1) |
2025 | 2024 | |||||
| UK | Switzerland | Total | UK | Switzerland | Total | |
| £m | £m | £m | £m | £m | £m | |
Benefit obligation at the beginning of the year | 223.6 | – | 223.6 | 225.1 | – | 225.1 |
| Pension obligations acquired | ||||||
on acquisition of FemtoTools | – | 1.9 | 1.9 | – | – | – |
Administrative expenses | – | 0.1 | 0.1 | – | – | – |
Past service cost | – | – | – | 0.4 | – | 0.4 |
| Interest on defined | ||||||
benefit obligation | 10.5 | – | 10.5 | 10.5 | – | 10.5 |
Benefits paid | (11.1) | 0.3 | (10.8) | (11.0) | – | (11.0) |
| Remeasurement | ||||||
gain on obligation | (28.2) | 0.6 | (27.6) | (1.4) | – | (1.4) |
| Benefit obligation | ||||||
at the end of the year | 194.8 | 2.9 | 197.7 | 223.6 | – | 223.6 |
2025 | 2024 | |||||
| UK | Switzerland | Total | UK | Switzerland | Total | |
| £m | £m | £m | £m | £m | £m | |
Fair value of plan assets at the beginning of the year | 239.7 | – | 239.7 | 251.5 | – | 251.5 |
Pension assets acquired on acquisition of FemtoTools | – | 1.6 | 1.6 | – | – | – |
Interest on plan assets | 11.5 | – | 11.5 | 12.0 | – | 12.0 |
Contributions by employer | 8.7 | 0.1 | 8.8 | 8.5 | – | 8.5 |
Benefits paid | (11.1) | 0.3 | (10.8) | (11.0) | – | (11.0) |
Administrative expenses | (0.9) | – | (0.9) | (0.5) | – | (0.5) |
| Actual return on assets | ||||||
excluding interest income | (28.7) | – | (28.7) | (20.8) | – | (20.8) |
| Fair value of plan assets | ||||||
at the end of the year | 219.2 | 2.0 | 221.2 | 239.7 | – | 239.7 |
| 2025 | 2024 | |
| % | % | |
Discount rate | 5.8 | 4.8 |
Rate of increase in pensions in payment (‘3LPI') | 2.2 | 2.2 |
Rate of increase in pensions in payment (‘5LPI') | 2.8 | 2.9 |
Rate of inflation (‘CPI') | 2.3 | 2.3 |
Rate of inflation (‘RPI') | 2.9 | 3.0 |
Mortality – pre-and post-retirement | 107% of S4PA ‘Light’ tables | 91% of S2PA tables |
| (101% for females) future | (93% for females) future | |
| improvement in line with | improvement in line with | |
| CMI 2023 with 1.25% | CMI 2022 with 1.25% | |
| long-term trend | long-term trend |
| 2025 | 2024 | |
| years | years | |
Pre-retirement – males | 23.3 | 23.2 |
Pre-retirement – females | 25.5 | 25.3 |
Post-retirement – males | 22.1 | 21.8 |
Post-retirement – females | 24.1 | 23.8 |
| 2025 | 2024 | |
| £m | £m | |
Equities | 1.6 | 7.5 |
Corporate and emerging market bonds | 22.9 | 22.9 |
Gilts | 163.0 | 174.3 |
Insurance-linked funds | 2.7 | 5.8 |
Credit and global loan funds | 12.3 | 0.1 |
Hedge funds | – | 24.3 |
Cash | 16.7 | 4.8 |
219.2 | 239.7 |
| Discount rate | Inflation rate | Life expectancy | ||
| 2025 | (-0.1% pa) | (+0.1% pa) | (+one year) | |
| £m | £m | £m | £m | |
Present value of funded obligations | 194.8 | 197.0 | 196.6 | 200.9 |
Fair value of plan assets | (219.2) | (219.2) | (219.2) | (219.2) |
Surplus | (24.4) | (22.2) | (22.6) | (18.3) |
| 2025 | 2024 | |
| % | % | |
Discount rate | 1.2 | – |
Rate of increase in pensions in payment | 2.5 | – |
Rate of inflation | 1.0 | – |
Mortality – pre-and post-retirement | BVG 2020 | N/A |
| 2025 | 2024 | |
| £m | £m | |
Equities | 0.6 | – |
Corporate and emerging market bonds | 0.6 | – |
Property | 0.3 | – |
Infrastructure | 0.2 | – |
Alternative investments | 0.3 | – |
2.0 | – |
| 2025 | 2024 | ||
| number of | number of | ||
| shares | shares | ||
At the beginning of the year | 57,913,792 | 57,712,508 | |
Issued for cash | 220,981 | 201,284 | |
At the end of the year | 58,134,773 | 57,9 | 13 ,792 |
2025 | 2024 | ||||
| Number of | Number of | ||||
shares | £m | shares | £m | ||
| Allotted, called up and fully paid | |||||
Ordinary shares of 5p each | 58,134,773 | 2.9 | 57,913 | ,792 | 2.9 |
| LTIP: | |||||
| Conditional | |||||
| LTIP CEO | LTIP CFO | LTIP: Options | shares July | LTIP: Options | |
| July 2024 | July 2024 | July 2024 | 2024 | March 2025 | |
| Weighted average fair value | |||||
of options granted | £20.42 | £20.42 | £21.73 | £23.79 | £17.64 |
Share price at grant date | £24.35 | £24.35 | £24.35 | £24.35 | £18.06 |
Exercise price | £0.05 | £0.05 | £0.05 | £0.05 | £0.05 |
Expected volatility | 29.1% | 29.1% | 29.1% | N/A | N/A |
Expected option life | 3 years | 3 years | 3 years | 3 years | 2.3 years |
Expected dividend yield | – | – | 0.9% | 0.9% | 0.9% |
Risk-free interest rate | 3.9% | 3.9% | 3.9% | N/A | N/A |
| LTIP CEO | LTIP CEO | LTIP: | ||||
| buy-out | buy-out | LTIP: | Conditional | |||
| LTIP CEO | 2021 | 2022 | LTIP CFO | Options | Shares | |
| November | November | November | September | September | September | |
| 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | |
Weighted average fair value of options granted | £16.99 | £11.04 | £13.38 | £18.19 | £19.09 | £21.16 |
Share price at grant date | £20.55 | £20.55 | £20.55 | £21.75 | £21.75 | £21.75 |
Exercise price | £0.05 | £0.05 | £0.05 | £0.05 | £0.05 | £0.05 |
Expected volatility | 41.3% | 31.5% | 30.9% | 40.5% | 40.5% | N/A |
Expected option life | 3 years | 0.5 years | 1.5 years | 3 years | 3 years | 3 years |
Expected dividend yield | – | – | – | – | 0.9% | 0.9% |
Risk-free interest rate | 4.4% | 5.3% | 4.9% | 4.4% | 4.4% | N/A |
| Executive Share | Performance | Long-Term | ||||
| Option Scheme | Share Plan | Incentive Plan | ||||
| Weighted | Weighted | Weighted | ||||
| average | average | average | ||||
| Number of | exercise | Number of | exercise | Number of | exercise | |
| shares | price | shares | price | shares | price | |
Outstanding at 1 April 2023 | 125,669 | £8.82 | 828,376 | £0.05 | – | – |
– Granted | – | – | – | – | 216,207 | £0.05 |
– Forfeited | – | – | (25,533) | £0.05 | – | – |
– Exercised | (18,623) | £8.93 | (180,018) | £0.05 | – | – |
– Lapsed | (8,317) | £10.28 | (318) | £0.05 | (15,635) | £0.05 |
Outstanding at 31 March 2024 | 98,729 | £8.68 | 622,507 | £0.05 | 200,572 | £0.05 |
– Granted | – | – | – | – | 191,905 | £0.05 |
– Forfeited | – | – | (9,125) | £0.05 | (20,001) | – |
– Exercised | (18,986) | £9.79 | (201,744) | £0.05 | – | – |
– Lapsed | (9,878) | £9.94 | (7,854) | £0.05 | (5,850) | £0.05 |
Outstanding at 31 March 2025 | 69,865 | £8.20 | 403,784 | £0.05 | 366,626 | £0.05 |
Exercisable at 31 March 2025 | 69,865 | £8.20 | 265,829 | £0.05 | 43,213 | £0.05 |
Exercisable at 31 March 2024 | 98,729 | £8.68 | 362,419 | £0.05 | 12,237 | £0.05 |
| Payables and | Customer | ||||
Inventories 1 | Receivables 2 | provisions 2 | deposits | Total | |
| £m | £m | £m | £m | £m | |
As at 1 April 2023 | 81.4 | 115.7 | (116.1) | (52.1) | 28.9 |
Working capital movement | 26.3 | 2.7 | 2.8 | ( 7.1 ) | 24.7 |
| First Light Imaging-related flows | |||||
(as restated Note 11) | 1.6 | 2.9 | (5.0) | (0.4) | (0.9) |
Exchange differences | (1.2) | (2.8) | 4.7 | 1.2 | 1.9 |
| FV movement on financial | |||||
derivatives | – | – | (0.7) | – | (0.7) |
As at 31 March 2024 and 1 April 2024 (as restated Note 11) | 108.1 | 118.5 | (114.3) | (58.4) | 53.9 |
Working capital movement | (8.8) | 10.0 | (1.1) | 11.1 | 11.2 |
First Light Imaging-related flows | – | – | 2.8 | – | 2.8 |
FemtoTools-related flows | 0.6 | 0.9 | (4.7) | – | (3.2) |
Exchange differences | (0.8) | – | (0.2) | 0.9 | (0.1) |
| FV movement on financial | |||||
derivatives | – | – | (0.3) | – | (0.3) |
As at 31 March 2025 | 99.1 | 129.4 | (117.8) | (46.4) | 64.3 |
| 2025 | 2024 | |
| £m | £m | |
Short-term employee benefits | 4.1 | 4.8 |
Post-employment benefits | 0.1 | 0.2 |
Share-based payment charges | 0.9 | 2.6 |
Total | 5.1 | 7.6 |