| 15 month | 12 month | ||
| period ended | period ended | ||
| 31 March 2024 | 31 December 2022 | ||
| Notes | US $m | US $m | |
Revenue | 5 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution costs | ( | ( | |
Administrative expenses | ( | ( | |
(Loss)/Profit from operating activities | 5 | ( | |
Underlying (loss)/profit from operating activities | ( | ||
Non underlying items | 6 | ( | ( |
(Loss)/Profit from operating activities | 5 | ( | |
Financial expense | 8 | ( | ( |
(Loss)/Profit before tax | ( | ||
Taxation credit/(charge) | 9 | ( | |
(Loss)/Profit for the period | ( | ||
| (Loss)/Profit the period attributable to: | |||
Equity of the Company | ( | ||
Non-controlling interests | |||
(Loss)/Profit for the period | ( | ||
| (Loss)/Profit per share | |||
Basic | 11 | ( | |
Diluted | 11 | ( |
| 15 month | 12 month | ||
| period ended | period ended | ||
| 31 March 2024 | 31 December 2022 | ||
| Notes | US $m | US $m | |
| Other comprehensive income/(expense) | |||
| Items that may be reclassified subsequently to profit and loss | |||
Exchange differences on translation of foreign operations | |||
Income tax on exchange differences on translation of foreign operations | |||
| Items that will not be reclassified subsequently to profit and loss | |||
Remeasurement of defined benefit pension liability | 16 | ( | |
Income tax on remeasurement of defined benefit pension liability | 9 | ( | |
( | |||
Other comprehensive income for the year, net of tax | |||
(Loss)/Profit for the period | ( | ||
Total comprehensive (expense)/income for the period | ( | ||
| Attributable to: | |||
Owners of the Parent | ( | ||
Non-controlling interest | |||
Total comprehensive (expense)/income for the period | ( |
| Capital | Non | |||||||||
| Share | Merger | Translation | redemption | Share | Own | Retained | controlling | Total | ||
| capital | reserve | reserve | reserve | premium | Shares | earnings | Total | interests | equity | |
| US $m | US $m | US $m | US $m | US $m | US $m | US $m | US $m | US $m | US $m | |
At 1 January 2023 | ( | |||||||||
Loss for the period | ( | ( | ( | |||||||
| Other comprehensive income: | ||||||||||
| Foreign exchange translation | ||||||||||
| differences, net of tax | ||||||||||
| Remeasurement of defined benefit | ( | ( | ( | |||||||
| pension liability, net of tax | ||||||||||
| Total other comprehensive income/ | ( | |||||||||
| (expense) | ||||||||||
| Total comprehensive income/ | ( | ( | ( | |||||||
| (expense) for the period | ||||||||||
Transactions with owners, directly recorded in equity | ||||||||||
Issue of share capital (note 20) | ||||||||||
Transaction costs (note 20) | ( | ( | ( | |||||||
Share-based payments | ||||||||||
Re-purchase of own shares | ( | ( | ( | |||||||
Total transactions with owners | ( | |||||||||
At 31 March 2024 | ( |
| Capital | Non | |||||||||
| Share | Merger | Translation | redemption | Share | Own | Retained | controlling | Total | ||
| capital | reserve | reserve | reserve | premium | Shares | earnings | Total | interests | equity | |
| US $m | US $m | US $m | US $m | US $m | US $m | US $m | US $m | US $m | US $m | |
At 1 January 2022 | ( | |||||||||
Profit for the year | ||||||||||
| Other comprehensive income: | ||||||||||
| Foreign exchange translation | ||||||||||
| differences, net of tax | ||||||||||
| Remeasurement of defined benefit | ||||||||||
| pension liability, net of tax | ||||||||||
Total other comprehensive income | ||||||||||
Total comprehensive income for the year | ||||||||||
Transactions with owners, directly recorded in equity | ||||||||||
Share-based payments | ||||||||||
Re-purchase of own shares | ( | ( | ( | |||||||
Minority interest purchase | ( | ( | ||||||||
Total transactions with owners | ( | ( | ||||||||
At 31 December 2022 | ( |
| 31 March 2024 | 31 December 2022 | 31 December 2021 | ||
| Notes | US $m | US $m | US $m | |
| Assets | ||||
Property, plant and equipment | 12 | |||
Right-of-use assets | 13 | |||
Intangibles assets | 14 | |||
Deferred tax assets | 15 | |||
Employee benefits | 16 | |||
Other receivables | 18 | |||
Total non-current assets | ||||
Inventories | 17 | |||
Trade and other receivables | 18 | |||
Income tax recoverable | ||||
Cash and cash equivalents | 19 | |||
Total current assets | ||||
Total assets | ||||
| Liabilities | ||||
Trade and other payables | 21 | ( | ( | ( |
Provisions | 22 | ( | ( | ( |
Current tax liabilities | ( | ( | ( | |
Lease liabilities | 13 | ( | ( | ( |
Borrowings | 23 | ( | ( | ( |
Total current liabilities | ( | ( | ( | |
Provisions | 22 | ( | ( | ( |
Borrowings | 23 | ( | ( | |
Lease liabilities | 13 | ( | ( | ( |
Total non-current liabilities | ( | ( | ( | |
Total liabilities | ( | ( | ( | |
Net assets | ||||
| Equity | ||||
Issued share capital | 20 | |||
Merger reserve | ||||
Share premium | 20 | |||
Other reserves | ||||
Retained earnings | ||||
Non-controlling interest | ||||
Total equity |
| 31 March 2024 | 31 December 2022 | ||
| Notes | US $m | US $m | |
| Operating activities | |||
(Loss)/profit for the period | ( | ||
| Adjustments for: | |||
Financial expense | 8 | ||
Income tax (income)/expense | 9 | ( | |
Share-based payments | |||
Depreciation of property, plant and equipment | 12 | ||
Impairment losses on property, plant and equipment | 12 | ||
Depreciation of right-of-use assets | 13 | ||
Gain on lease modification | ( | ||
Amortisation of intangible assets | 14 | ||
Impairment losses on intangible assets | 14 | ||
Operating cash flows before movements in working capital | |||
Decrease/(increase) in inventories | ( | ||
Decrease/(increase) in trade and other receivables | ( | ||
(Decrease)/increase in trade and other payables | ( | ||
Increase in provisions | |||
Pension contributions less than/(more than) income statement charge | ( | ||
Cash generated by operations | |||
Income taxes paid | ( | ( | |
Interest paid 2 | ( | ( | |
Net cash generated by operations | |||
| Investing activities | |||
Purchase of property, plant and equipment | 12 | ( | ( |
Purchase of intangible assets | 14 | ( | ( |
Purchase of Dialight Australia shares | ( | ||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Proceeds on issue of shares – net of issue costs | 20 | ||
Drawdown of bank facility | 23 | ||
Repayment of bank facility | 23 | ( | ( |
Arrangement fee for revised facility | ( | ||
Re-purchase of own shares | ( | ( | |
Repayment of lease liabilities 1 | 13 | ( | ( |
Net inflow from financing activities | |||
Net increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of period | 19 | ||
Effects of exchange rates | |||
Cash and cash equivalents at end of period | 19 |
12 months ended 31 December 2022 | 12 months ended 31 December 2021 | |||
| At balance | At balance | |||
| Average rate | sheet date | Average rate | sheet date | |
Pound sterling | 0.8086 | 0.8271 | 0.7271 | 0.7402 |
Euro | 0.9510 | 0.9338 | 0.8457 | 0.8815 |
Canadian dollar | 1.3015 | 1.3541 | 1.2535 | 1.2697 |
Mexican peso | 20.1025 | 19.4663 20.2748 20.4560 |
| Signals & | ||||
| Lighting | Components | Unallocated | Total | |
| 15 month period ended 31 March 2024 | US $m | US $m | US $m | US $m |
Revenue | 171.1 | 54.9 | – | 226.0 |
Underlying gross profit | 57.6 | 12.5 | – | 70.1 |
Underlying overheads | (50.8) | (12.3) | (11.6) | (74.7) |
Underlying profit/(loss) from operating activities | 6.8 | 0.2 | (11.6) | (4.6) |
Non-underlying items | (20.6) | (3.6) | (1.4) | (25.6) |
Loss from operating activities | (13.8) | (3.4) | (13.0) | (30.2) |
Financial expense | – | – | (4.1) | (4.1) |
Loss before tax | (13.8) | (3.4) | (17.1) | (34.3) |
Taxation | – | – | 1.8 | 1.8 |
Loss after tax | (13.8) | (3.4) | (15.3) | (32.5) |
| Signals & | ||||
| Lighting | Components | Unallocated | Total | |
| 12 month period ended 31 December 2022 | US $m | US $m | US $m | US $m |
Revenue | 149.6 | 60.2 | – | 209.8 |
Gross profit | 50.2 | 17.2 | – | 67.4 |
Overheads | (41.7) | (10.3) | (9.3) | (61.2) |
Underlying profit/(loss) from operating activities | 8.5 | 6.9 | (9.3) | 6.1 |
Non-underlying items | (3.3) | – | – | (3.3) |
Profit/(loss) from operating activities | 5.2 | 6.9 | (9.3) | 2.8 |
Financial expense | – | – | (2.2) | (2.2) |
Profit/(loss) before tax | 5.2 | 6.9 | (11.5) | 0.6 |
Taxation | – | – | (0.1) | (0.1) |
Profit/(loss) after tax | 5.2 | 6.9 | (11.6) | 0.5 |
15 month period ended 31 March 2024 | 12 month period ended 31 December 2022 | |||||
| Signals & | Signals & | |||||
| Lighting | Components | Total | Lighting | Components | Total | |
| Other segmental data | US $m | US $m | US $m | US $m | US $m | US $m |
Depreciation of property, plant and equipment | 3.3 | 1.0 | 4.3 | 2.6 | 1.0 | 3.6 |
Depreciation of right-of-use assets | 2.3 | 0.7 | 3.0 | 1.6 | 0.6 | 2.2 |
Amortisation of intangible assets | 7.7 | – | 7.7 | 5.4 | – | 5.4 |
Impairment of property, plant and equipment | 1.1 | – | 1.1 | – | – | – |
Impairment of goodwill | 11.2 | – | 11.2 | – | – | – |
Impairment of other intangible assets | 4.1 | 0.5 | 4.6 | 1.6 | – | 1.6 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| Sales revenue by geographical market | US $m | US $m |
North America | 183.7 | 164.1 |
EMEA | 18.3 | 17.9 |
Rest of World | 24.0 | 27.8 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Transformation project | 4.5 | – |
Impairment of goodwill (note 14) | 11.2 | – |
Impairment of other intangible assets (excluding business disposal impairment) | 4.1 | 1.6 |
Litigation cost | 2.3 | 1.7 |
Business disposal costs | 3.5 | – |
Non-underlying items | 25.6 | 3.3 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Wages and salaries | 54.9 | 45.3 |
Social security costs | 6.9 | 5.4 |
Equity-settled share-based payment transactions | 1.5 | 0.6 |
Contributions to defined contribution plans | 1.1 | 1.1 |
Total charge for defined benefit plans | 0.1 | 0.1 |
Total personnel expenses | 64.5 | 52.5 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| Number | Number | |
US and Mexico | 1,335 | 1,708 |
Rest of World | 226 | 262 |
Total average number of employees | 1,561 | 1,970 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Short-term employee benefits | 2.3 | 1.5 |
Share-based payments | 1.5 | 0.6 |
3.8 | 2.1 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
Number of directors accruing benefits under money purchase schemes | 4 | 2 |
Number of directors who exercised share options | 1 | – |
| Number of directors whose qualifying services shares were received or receivable under long-term | 2 | 2 |
| incentive schemes |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Net interest income on defined benefit pension asset | (0.3) | (0.1) |
Interest expense on financial liabilities, excluding lease liabilities | 3.3 | 1.6 |
Facility arrangement fee expense | 0.4 | – |
Interest expense on lease liabilities | 0.7 | 0.7 |
Net financing expense recognised in the consolidated income statement | 4.1 | 2.2 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
| Current tax expense | ||
Current period | 1.2 | 2.5 |
Adjustment for prior years | (0.1) | (0.2) |
Total current tax expense | 1.1 | 2.3 |
| Deferred tax expense | ||
Origination and reversal of temporary differences | (4.0) | (2.3) |
Adjustment for prior years | 0.7 | 0.1 |
Impact of change in tax laws and rates | 0.4 | – |
Total deferred tax credit | (2.9) | (2.2) |
Total tax (credit)/expense | (1.8) | 0.1 |
| 15 month | 15 month | 12 month | 12 month | |
| period ended | period ended | period ended | period ended | |
| 31 March | 31 March | 31 December | 31 December | |
| 2024 | 2024 | 2022 | 2022 | |
| % | US $m | % | US $m | |
(Loss)/profit for the period after tax | (32.5) | 0.5 | ||
Total tax credit/(charge) | 1.8 | (0.1) | ||
(Loss)/profit for the period before tax | (34.3) | 0.6 | ||
Income tax using the corporation rate of 23.8% (2022: 19.0%) | 23.8 | (8.2) | 19.0 | 0.1 |
Effect of higher taxes on overseas earnings | (1.5) | 0.5 | 16.7 | 0.1 |
Change in tax laws and rates | (1.2) | 0.4 | – | – |
Expenses not deductible for tax purposes | (8.5) | 2.9 | 16.7 | 0.1 |
Current year losses for which no deferred tax is recognised | (2.9) | 1.0 | 16.7 | 0.1 |
Adjustment for prior years | (1.5) | 0.5 | (16.7) | (0.1) |
Research and development credits | 0.3 | (0.1) | (16.7) | (0.1) |
Foreign taxes incurred | (3.5) | 1.2 | (16.7) | (0.1) |
5.2 | (1.8) | 16.7 | 0.1 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Employee benefits | (0.1) | 0.1 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
| Research and development costs: | ||
Expensed as incurred | 4.2 | 7.5 |
Amortisation of development costs | 6.0 | 4.0 |
Total research and development costs | 10.2 | 11.5 |
Depreciation of property, plant and equipment (note 12) | 4.3 | 3.6 |
Depreciation of right-of-use assets (note 13) | 3.0 | 2.2 |
Impairment of property, plant, and equipment (note 12) | 1.1 | – |
Impairment of goodwill (note 14) | 11.2 | – |
Impairment of other intangible assets (note 14) | 4.6 | 1.6 |
Gain on lease modification | (0.2) | – |
Cost of inventories recognised as expense | 90.8 | 97.7 |
Employee benefit expense (note 7) | 64.5 | 52.4 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Audit of these financial statements | 1.3 | 0.9 |
Audit of financial statements of subsidiaries pursuant to legislation | 0.1 | 0.2 |
| Fees payable to the Group’s auditor for non-audit services: | ||
Assurance related services | 0.1 | – |
1.5 | 1.1 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| k | k | |
Weighted average number of ordinary shares | 35,604 | 32,575 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
Basic (loss)/earnings per share | (91.1) cents | 1.5 cents |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| k | k | |
Weighted average number of ordinary shares | 35,604 | 33,231 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
Diluted (loss)/earnings per share | (91.1) cents | 1.5 cents |
| Plant, | |||
| Land and | equipment | ||
| buildings | and vehicles | Total | |
| US $m | US $m | US $m | |
| Cost | |||
At 1 January 2022 | 3.9 | 63.6 | 67.5 |
Additions | – | 4.2 | 4.2 |
Disposals | – | (0.1) | (0.1) |
Foreign exchange movements | 0.1 | – | 0.1 |
At 31 December 2022 | 4.0 | 67.7 | 71.7 |
Additions | – | 1.4 | 1.4 |
Other disposals | – | – | – |
Transfers | 1.0 | (1.0) | – |
Foreign exchange movements | 0.4 | – | 0.4 |
Balance at 31 March 2024 | 5.4 | 68.1 | 73.5 |
| Accumulated depreciation | |||
At 1 January 2022 | (3.9) | (47.4) | (51.3) |
Charge for the year | – | (3.6) | (3.6) |
Disposals | – | 0.1 | 0.1 |
Foreign exchange movements | (0.1) | – | (0.1) |
At 31 December 2022 | (4.0) | (50.9) | (54.9) |
Charge for the period | (0.2) | (4.1) | (4.3) |
Impairment charge | – | (1.1) | (1.1) |
Foreign exchange movements | – | (0.5) | (0.5) |
Balance at 31 March 2024 | (4.2) | (56.6) | (60.8) |
Carrying amount at 31 March 2024 | 1.2 | 11.5 | 12.7 |
Carrying amount at 31 December 2022 | – | 16.8 | 16.8 |
Carrying amount at 1 January 2022 | – | 16.2 | 16.2 |
| Non-property | |||
| Buildings | leases | Total | |
| US $m | US $m | US $m | |
| Cost | |||
Balance at 1 January 2022 | 22.6 | 0.7 | 23.3 |
Disposals | (1.4) | – | (1.4) |
Foreign exchange movements | (1.2) | (0.1) | (1.3) |
Balance at 31 December 2022 | 20.0 | 0.6 | 20.6 |
Additions including modifications | 0.6 | – | 0.6 |
Disposals including modifications | (2.1) | (0.6) | (2.7) |
Foreign exchange movements | (0.8) | – | (0.8) |
Balance at 31 March 2024 | 17.7 | – | 17.7 |
| Accumulated depreciation | |||
Balance at 1 January 2022 | (7.6) | (0.4) | (8.0) |
Charge for the year | (2.0) | (0.2) | (2.2) |
Disposals | 1.4 | – | 1.4 |
Foreign exchange movements | 0.9 | – | 0.9 |
Balance at 31 December 2022 | (7.3) | (0.6) | (7.9) |
Charge for the period | (3.0) | – | (3.0) |
Disposals | 1.2 | 0.6 | 1.8 |
Foreign exchange movements | 0.2 | – | 0.2 |
Balance at 31 March 2024 | (8.9) | – | (8.9) |
Carrying value at 31 March 2024 | 8.8 | – | 8.8 |
Carrying value at 31 December 2022 | 12.7 | – | 12.7 |
Carrying value at 1 January 2022 | 15.0 | 0.3 | 15.3 |
| Non-property | |||
| Buildings | leases | Total | |
| US $m | US $m | US $m | |
Balance at 1 January 2022 | (15.9) | (0.3) | (16.2) |
Interest expense | (0.7) | – | (0.7) |
Repayment of lease liabilities | 2.5 | 0.2 | 2.7 |
Foreign exchange movements | 0.4 | 0.1 | 0.5 |
Balance at 31 December 2022 | (13.7) | – | (13.7) |
Interest expense | (0.7) | – | (0.7) |
Repayment of lease liabilities | 3.6 | – | 3.6 |
Additions | (0.6) | – | (0.6) |
Disposals | 1.2 | – | 1.2 |
Foreign exchange movements | 0.1 | – | 0.1 |
Balance at 31 March 2024 | (10.1) | – | (10.1) |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Depreciation expense on right-of-use assets | 3.0 | 2.2 |
Interest expense on lease liabilities | 0.7 | 0.7 |
Expenses relating to short-term leases | 0.1 | 0.1 |
Expenses relating to leases of low-value assets | – | 0.1 |
Total recognised in profit and loss | 3.8 | 3.1 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Repayment of lease liabilities | 2.9 | 2.0 |
Payment of interest expense on lease liabilities | 0.7 | 0.7 |
Payments relating to short-term leases | 0.1 | 0.1 |
Payments relating to leases of low-value assets | – | 0.1 |
Total cash outflow for leases | 3.7 | 2.9 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Less than one year | 0.3 | 0.2 |
One to two years | 0.3 | 0.2 |
Two to three years | 0.3 | 0.4 |
Three to four years | – | 0.4 |
Four to five years | – | – |
Total | 0.9 | 1.2 |
| Concessions, | |||||
| patents, | |||||
| licences and | Software | Development | |||
| trademarks | Goodwill | and licences | costs | Total | |
| US $m | US $m | US $m | US $m | US $m | |
| Cost | |||||
At 1 January 2022 | 13.8 | 17.3 | 8.2 | 18.0 | 57.3 |
Additions | 1.1 | – | 0.2 | 3.3 | 4.6 |
Foreign exchange movements | 0.1 | (1.1) | (0.4) | (0.2) | (1.6) |
At 31 December 2022 | 15.0 | 16.2 | 8.0 | 21.1 | 60.3 |
Additions | 1.2 | – | 0.3 | 3.9 | 5.4 |
Disposals | – | – | – | – | – |
Foreign exchange movements | (0.4) | 0.2 | (0.2) | 0.2 | (0.2) |
At 31 March 2024 | 15.8 | 16.4 | 8.1 | 25.2 | 65.5 |
| Amortisation and impairment losses | |||||
At 1 January 2022 | (11.5) | (5.7) | (7.2) | (4.0) | (28.4) |
Charge for the year | (1.0) | – | (0.3) | (4.0) | (5.3) |
Impairment charge | – | – | – | (1.6) | (1.6) |
Foreign exchange movements | (0.1) | 0.6 | 0.4 | – | 0.9 |
At 31 December 2022 | (12.6) | (5.1) | (7.1) | (9.6) | (34.4) |
Charge for the period | (1.2) | – | (0.5) | (6.0) | (7.7) |
Impairment charge | (0.6) | (11.2) | – | (4.0) | (15.8) |
Foreign exchange movements | 0.2 | (0.1) | 0.2 | 0.2 | 0.5 |
At 31 March 2024 | (14.2) | (16.4) | (7.4) | (19.4) | (57.4) |
Carrying amount at 31 March 2024 | 1.6 | – | 0.7 | 5.8 | 8.1 |
Carrying amount at 31 December 2022 | 2.4 | 11.1 | 0.9 | 11.5 | 25.9 |
Carrying amount at 1 January 2022 | 2.3 | 11.6 | 1.0 | 14.0 | 28.9 |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Discount rate – pre tax | 19.0% | 17.9% |
Terminal growth rate | 2.0% | 2.3% |
Annual 5-year revenue growth rate range for lighting segment | 10.0% | 12.0–13.0% |
Annual 5-year gross margin improvement | 6.4% | 6.8% |
Stewardship allocation | 80.0% | 80.0% |
Assets | Liabilities | Net | ||||
| 31 March | 31 December | 31 March | 31 December | 31 March | 31 December | |
| 2024 | 2022 | 2024 | 2022 | 2024 | 2022 | |
| US $m | US $m | US $m | US $m | US $m | US $m | |
Property, plant and equipment | – | – | (0.5) | (1.1) | (0.5) | (1.1) |
Intangible assets | 0.7 | – | – | (0.2) | 0.7 | (0.2) |
Employee benefits | – | – | (1.0) | (1.1) | (1.0) | (1.1) |
Provisions | 3.4 | 3.1 | – | – | 3.4 | 3.1 |
Right-of-use assets | – | – | (2.0) | (2.9) | (2.0) | (2.9) |
Lease liabilities | 2.4 | 3.3 | – | – | 2.4 | 3.3 |
Restricted interest | 0.8 | 0.4 | – | – | 0.8 | 0.7 |
Losses and other items | 2.0 | 1.3 | – | – | 2.0 | 1.0 |
Tax assets/(liabilities) | 9.3 | 8.1 | (3.5) | (5.3) | 5.8 | 2.8 |
| Property, | |||||||||
| plant and | Intangible | Employee | Right-of-use | Lease | Restricted | Losses and | |||
| equipment | assets | benefits | Provisions | asset | liabilities | interest | other items | Total | |
| US $m | US $m | US $m | US $m | US $m | US $m | US $m | US $m | US $m | |
Balance at 1 January 2022 | (1.8) | (1.6) | (0.9) | 3.8 | (2.9) | 3.3 | 0.4 | 1.5 | 1.8 |
Recognised in income | 0.3 | 0.8 | (0.1) | (0.2) | – | – | – | 0.7 | 1.5 |
Recognised in equity | – | – | (0.1) | – | – | – | – | (0.5) | (0.6) |
| Foreign exchange | |||||||||
movements | 0.4 | 0.6 | – | (0.5) | – | – | – | (0.4) | 0.1 |
Balance at 31 December 2022 | (1.1) | (0.2) | (1.1) | 3.1 | (2.9) | 3.3 | 0.4 | 1.3 | 2.8 |
Recognised in income | 0.6 | 0.9 | – | 0.3 | 0.9 | (0.9) | 0.4 | 0.7 | 2.9 |
Recognised in equity | – | – | 0.1 | – | – | – | – | – | 0.1 |
| Foreign exchange | |||||||||
movements | – | – | – | – | – | – | – | – | – |
Balance at 31 March 2024 | (0.5) | 0.7 | (1.0) | 3.4 | (2.0) | 2.4 | 0.8 | 2.0 | 5.8 |
| 31 March 2024 | 31 December 2022 | |||
| US $m | US $m | |||
| Gross | Tax | Gross | Tax | |
| amount | effect | amount | effect | |
Deductible temporary differences | – | – | – | – |
Tax losses | 51.1 | 12.9 | 49.0 | 12.7 |
51.1 | 12.9 | 49.0 | 12.7 |
| 31 March | 31 December | |||
| 2024 | Expiry | 2022 | Expiry | |
| US $m | date | US $m | date | |
Expire | – | – | – | – |
Never expire | 51.1 | – | 49.0 | – |
Fair value of plan assets | Defined benefit obligation | Net defined benefit asset | ||||
| 31 March | 31 December | 31 March | 31 December | 31 March | 31 December | |
| 2024 | 2022 | 2024 | 2022 | 2024 | 2022 | |
| US $m | US $m | US $m | US $m | US $m | US $m | |
Balance at start of period | 25.2 | 36.9 | (19.7) | (31.7) | 5.5 | 5.2 |
| Included in profit or loss | ||||||
Current service cost | (0.4) | (0.2) | – | – | (0.4) | (0.2) |
Interest income/(cost) | 1.5 | 0.6 | (1.2) | (0.5) | 0.3 | 0.1 |
1.1 | 0.4 | (1.2) | (0.5) | (0.1) | (0.1) | |
| Included in other comprehensive income | ||||||
Remeasurements (gain)/loss | – | – | – | 8.3 | – | 8.3 |
Actuarial (gain)/loss arising from: | – | – | – | – | – | – |
– changes in demographic assumptions | – | – | 0.4 | 0.1 | 0.4 | 0.1 |
– changes in financial assumptions | – | – | (0.7) | – | (0.7) | – |
– other experience items | – | – | (0.2) | – | (0.2) | – |
– past service cost | – | – | 0.1 | (0.5) | 0.1 | (0.5) |
– return on plan assets excluding interest income | (0.1) | (7.4) | – | – | (0.1) | (7.4) |
(0.1) | (7.4) | (0.4) | 7.9 | (0.5) | 0.5 | |
Other Contributions paid by the employer | 0.3 | 0.5 | – | – | 0.3 | 0.5 |
Benefits paid | (2.0) | (1.5) | 2.0 | 1.5 | – | – |
(1.7) | (1.0) | 2.0 | 1.5 | 0.3 | 0.5 | |
Foreign exchange movements | 1.1 | (3.7) | (0.9) | 3.1 | 0.2 | (0.6) |
Balance at end of period | 25.6 | 25.2 | (20.2) | (19.7) | 5.4 | 5.5 |
| 31 March | 31 December | |
| 2024 | 2022 | |
| Represented by: | US $m | US $m |
Net defined benefit asset (Plan A) | 0.6 | 0.5 |
Net defined benefit asset (Plan B) | 4.8 | 5.0 |
5.4 | 5.5 |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Equities (class 2) | – | 3.3 |
Bonds and gilts (class 2) | 24.6 | 21.6 |
Annuities | – | 0.3 |
Cash | 1.0 | – |
25.6 | 25.2 |
| 31 March | 31 December | |
| 2024 | 2022 | |
| % | % | |
Discount rate | 4.6 | 4.9 |
Future salary increases | n/a | n/a |
Future pension increases | 3.3 | 3.1 |
Inflation – RPI | 3.4 | 3.2 |
Inflation – CPI | 2.7 | 2.4 |
Plan A | Plan B | |||
| 31 March | 31 December | 31 March | 31 December | |
| 2024 | 2022 | 2024 | 2022 | |
| Life expectancy at age 65 for current pensioners | ||||
Males | 88.1 | 88.5 | 85.1 | 85.6 |
Females | 89.7 | 90.0 | 88.3 | 88.7 |
| Life expectancy at age 65 for current members aged 45 | ||||
Males | 89.0 | 89.5 | 86.0 | 86.5 |
Females | 90.7 | 91.1 | 89.4 | 89.8 |
| Plan A – | Plan B – | |
| Defined benefit | Defined benefit | |
| obligation | obligation | |
| US $m | US $m | |
Discount rate – increase by 0.5% | (0.1) | (0.8) |
Discount rate – decrease by 0.5% | 0.1 | 0.7 |
Rate of inflation – increase by 0.5% | 0.1 | 0.4 |
Rate of inflation – decrease by 0.5% | (0.1) | (0.6) |
Assumed life expectancy at age 65 – increase by 1 year | 0.1 | 0.8 |
| Number of | Number of | Number of | Number of | Number of | ||||
| awards at the | awards granted | awards | awards | awards | Fair value | |||
| beginning of | during | vested during | forfeited during | at the end of | pence | Vesting | Maturity | |
| Date of award | the period | the period | the period | the period | the period | per share | period | date |
March 2020 (EPS) | 100,684 | – | – | (100,684) | – | 205 | 3 years | March 2023 |
March 2020 (TSR) | 100,684 | – | – | (100,684) | – | 130 | 3 years | March 2023 |
| March 2020 | 273,677 | – | (273,677) | – | – | 205 | 3 years | March 2023 |
| (service condition) | ||||||||
| April 2021 | 273,701 | – | – | (27,433) | 246,268 | 257 | 3 years | April 2024 |
| (service conditions) | ||||||||
| May 2021 | 89,547 | – | – | – | 89,547 | 307 | 3 years | May 2024 |
| (service conditions) | ||||||||
| April 2022 | 356,720 | – | – | (78,576) | 278,144 | 349 | 3 years | April 2025 |
| (service conditions) | ||||||||
| April 2022 | 12,164 | – | – | – | 12,164 | 349 | 3 years | April 2025 |
| (service conditions) | ||||||||
| April 2022 | 12,164 | – | – | – | 12,164 | 349 | 2 years | April 2025 |
| (service conditions) | ||||||||
| April 2023 | – | 292,562 | – | (135,553) | 157,009 | 203 | 3 years | April 2026 |
| (service conditions) | ||||||||
| April 2023 | – | 379,109 | – | (49,282) | 329,827 | 203 | 3 years | April 2026 |
| (service conditions) | ||||||||
Total | 1,219,341 | 671,671 | (273,677) | (492,212) | 1,125,123 |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Raw materials and consumables | 18.8 | 27.5 |
Work in progress | 13.4 | 14.4 |
Finished goods | 16.7 | 22.7 |
48.9 | 64.6 | |
Spare parts | 0.2 | 0.2 |
49.1 | 64.8 |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Trade receivables | 27.6 | 32.2 |
Other non-trade receivables | 1.4 | 1.6 |
Prepayments and accrued income | 3.3 | 2.8 |
32.3 | 36.6 |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Other receivables | 5.9 | 6.8 |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Cash and cash equivalents | 11.5 | 2.0 |
| 15 month | 15 month | 12 month | 12 month | |
| period ended | period ended | period ended | period ended | |
| 31 March | 31 March | 31 December | 31 December | |
| 2024 | 2024 | 2022 | 2022 | |
| Number | US $m | Number | US $m | |
| Authorised | ||||
Ordinary shares of 1.89p each Issued and fully paid: | 39,828,141 | 1.2 | 32,946,371 | 1.0 |
At beginning of the period | 32,946,371 | 1.0 | 32,610,025 | 1.0 |
Issued during the period | 6,881,770 | 0.2 | 336,346 | – |
At end of period | 39,828,141 | 1.2 | 32,946,371 | 1.0 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
At beginning of the period | 1.2 | – |
Minority interest purchase | – | 1.2 |
Issued during the period | 12.7 | – |
Share issues costs | (0.9) | – |
At end of period | 13.0 | 1.2 |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Trade payables | 24.2 | 29.0 |
Other taxes and social security | 1.1 | 1.2 |
Non-trade payables and accrued expenses | 9.0 | 15.0 |
34.3 | 45.2 |
| Warranty and | Lease | ||
| claims | restoration | 2022 | |
| US $m | US $m | US $m | |
Balance at 1 January 2023 | 2.4 | 0.2 | 2.6 |
Provisions made during the period | 0.2 | 0.4 | 0.6 |
Provisions utilised during the period | (0.4) | – | (0.4) |
Foreign exchange movements | – | – | – |
Balance at 31 March 2024 | 2.2 | 0.6 | 2.8 |
| 2024 | Total | |
| US $m | US $m | |
Within one year | 1.2 | 0.7 |
Between one and five years | 1.3 | 1.5 |
After five years | 0.3 | 0.4 |
2.8 | 2.6 |
| Loans | |
| US $m | |
At 1 January 2022 | 22.8 |
Facility drawdown (RCF – USD) | 18.1 |
Facility repayment (RCF – USD) | (8.0) |
Facility drawdown (RCF – GBP) | 0.5 |
Facility repayment (RCF – GBP) | – |
Facility repayment (CBILS) | (5.0) |
Foreign exchange movements | (1.0) |
At 31 December 2022 | 27.4 |
Facility drawdown (RCF – USD) | 5.8 |
Facility repayment (RCF – USD) | (1.0) |
Facility drawdown (RCF – GBP) | 0.4 |
Facility repayment (RCF – GBP) | (2.4) |
Facility repayment (CBILS) | (2.5) |
Foreign exchange movements | 0.2 |
At 31 March 2024 | 27.9 |
| Amount drawn | Amount drawn | ||||
| down as at | down as at | ||||
| Interest rate | Maturity | 31 March | 31 December | ||
Details of the facilities | Tenure | per annum* | date | 2024 | 2022 |
US $34m revolving credit facility | 3 years | 8.31%* | July 2026 | 27.9 | 25.0 |
£8m CLBILS | 3 years | 6.50%** | June 2023*** | – | 1.9 |
£2m commercial loan | 3 years | 7.02%** | June 2023*** | – | 0.5 |
27.9 | 27.4 |
Ratio | Calculation | Covenant |
Leverage ratio | Net debt/Adjusted EBITDA | <3.0x |
Interest cover | Adjusted EBITDA/Interest expense | >4.0x |
Debt service ratio* | Net operating income/Total debt service | >1.2x |
| Specific | Specific | |||
| Gross | Impairment | Gross | Impairment | |
| 31 March | 31 March | 31 December | 31 December | |
| 2024 | 2024 | 2022 | 2022 | |
| US $m | US $m | US $m | US $m | |
Not past due | 22.7 | – | 26.5 | – |
Past due 0–30 days | 4.4 | – | 3.7 | – |
Past due 30+ days | 0.5 | – | 2.0 | – |
Total | 27.6 | – | 32.2 | – |
| 31 March | 31 March | 31 March | 31 December | 31 December | 31 December | |
| 2024 | 2024 | 2024 | 2022 | 2022 | 2022 | |
| GBP m | CAD m | EUR m | GBP m | CAD m | EUR m | |
Trade receivables | 0.3 | 3.5 | 0.7 | 0.8 | 4.0 | 1.9 |
Currency cash | 4.1 | 0.2 | – | (5.4) | 0.1 | 0.5 |
Trade payables | (2.0) | – | (0.3) | (1.5) | – | (0.6) |
Total | 2.4 | 3.7 | 0.4 | (6.1) | 4.1 | 1.8 |
| 31 March | 31 December | |||
| 31 March | 2024 | 31 December | 2022 | |
| 2024 | At balance | 2022 | At balance | |
| Average rate | sheet date | Average rate | sheet date | |
Pound sterling | 0.8010 | 0.7925 | 0.8086 | 0.8271 |
Euro | 0.9240 | 0.9264 | 0.9510 | 0.9338 |
Canadian dollar | 1.3491 | 1.3540 | 1.3015 | 1.3541 |
Mexican peso | 17.5790 | 16.5558 | 20.1025 | 19.4663 |
| Carrying | Contractual | 2 months | More than | ||||
| amount | cash flow | or less | 2–12 months | 1–2 Years | 2–5 Years | 5 years | |
| 31 March 2024 | US $m | US $m | US $m | US $m | US $m | US $m | US $m |
| Non-derivative financial liabilities | |||||||
Trade and other payables | (21.3) | (21.3) | (14.5) | (2.0) | (0.9) | (3.9) | – |
Borrowings | (27.9) | (27.9) | – | – | – | (27.9) | – |
Lease liabilities | (10.1) | (10.1) | – | (2.0) | (2.0) | (6.0) | (0.1) |
(59.3) | (59.3) | (14.5) | (4.0) | (2.9) | (37.8) | (0.1) |
| Carrying | Contractual | 2 months | More than | ||||
| amount | cash flow | or less | 2–12 months | 1–2 Years | 2–5 Years | 5 years | |
| 31 December 2022 | US $m | US $m | US $m | US $m | US $m | US $m | US $m |
| Non-derivative financial liabilities | |||||||
Trade and other payables | (29.0) | (29.0) | (23.3) | (1.6) | – | (4.1) | – |
Borrowings | (27.4) | (27.4) | (0.8) | (1.6) | – | (25.0) | – |
Lease liabilities | (13.7) | (13.7) | – | (2.3) | (2.1) | (7.0) | (2.3) |
(70.1) | (70.1) | (24.1) | (5.5) | (2.1) | (36.1) | (2.3) |
| Carrying | Carrying | |||
| amount | Fair value | amount | Fair value | |
| 31 March | 31 March | 31 December | 31 December | |
| 2024 | 2024 | 2022 | 2022 | |
| 31 March 2024 | US $m | US $m | US $m | US $m |
| Financial assets | ||||
Cash and cash equivalents | 11.5 | 11.5 | 2.0 | 2.0 |
| Loans and receivables | ||||
Trade and other receivables | 29.0 | 29.0 | 33.8 | 33.8 |
Total financial assets | 40.5 | 40.5 | 35.8 | 35.8 |
| Financial liabilities | ||||
Trade and other payables | (32.9) | (32.9) | (44.0) | (44.0) |
Borrowings | (27.9) | (27.9) | (27.4) | (27.4) |
Lease liabilities | (10.1) | (10.1) | (13.7) | (13.7) |
Total financial liabilities | (70.9) | (70.9) | (85.1) | (85.1) |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Contracted | 2.5 | 3.5 |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Revenue – 12 month period from January to December | 185.0 | 209.8 |
Revenue – 3 month period from January 2024 to March 2024 | 41.0 | – |
Revenue | 226.0 | 209.8 |
Gross profit – 12 month period from January to December | 58.4 | 67.4 |
Gross profit – 3 month period from January 2024 to March 2024 | 8.7 | – |
Gross profit | 67.1 | 67.4 |
Underlying gross profit – 12 month period from January to December | 58.4 | 67.4 |
Underlying gross profit – 3 month period from January 2024 to March 2024 | 11.7 | – |
Underlying gross profit | 70.1 | 67.4 |
(Loss)/Profit from operating activities – 12 month period from January to December | (14.7) | 2.8 |
(Loss)/Profit from operating activities – 3 month period from January 2024 to March 2024 | (15.5) | – |
(Loss)/Profit from operating activities | (30.2) | 2.8 |
Underlying profit from operating activities – 12 month period from January to December | 0.1 | 6.1 |
Underlying (loss)/profit from operating activities – 3 month period from January 2024 to March 2024 | (4.7) | – |
Underlying (loss)/profit from operating activities | (4.6) | 6.1 |
Non-underlying items – 12 month period from January to December | (14.8) | (3.3) |
Non-underlying items – 3 month period from January 2024 to March 2024 | (10.8) | – |
Non-underlying items | (25.6) | (3.3) |
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Gross profit | 67.1 | 67.4 |
Non-underlying items (note 6) | 3.0 | – |
Underlying gross profit | 70.1 | 67.4 |
(Loss)/Profit from operating activities | (30.2) | 2.8 |
Non-underlying items (note 6) | 25.6 | 3.3 |
Underlying (loss)/profit from operating activities | (4.6) | 6.1 |
(Loss)/Profit from operating activities | (30.2) | 2.8 |
Non-underlying items (note 6) | 25.6 | 3.3 |
Depreciation of property, plant and equipment (note 12) | 4.3 | 3.6 |
Amortisation of intangible assets (note 14) | 7.7 | 5.4 |
Underlying EBITDA | 7.4 | 15.1 |
(Loss)/Profit from operating activities | (30.2) | 2.8 |
Non-underlying items (note 6) | 25.6 | 3.3 |
Depreciation of property, plant and equipment (note 12) | 4.3 | 3.6 |
Amortisation of intangible assets (note 14) | 7.7 | 5.4 |
Share-based payments | 1.5 | 0.6 |
| Net movement on working capital (inventories, trade and other receivables, trade and other payables) | ||
as per Consolidated Statement of Cash Flows | 10.0 | (8.1) |
Underlying operating cash flow | 18.9 | 7.6 |
Name | Percentage owned | Registered office | Principal activity | |
Dialight Corporation* | 100% | 1501 | Route, 34 South | Design, assembly and sale |
| Farmingdale NJ 07727 | of Lighting and Signals & | |||
| United States | Components products | |||
Dialight Europe Limited** | 100% | Highdown House | Sale of Lighting products | |
| Yeoman Way | ||||
| Worthing | ||||
| West Sussex | ||||
| United Kingdom BN99 3HH | ||||
Dialight GmbH* | 100% | Maximilianstrasse 54 | Sale of Lighting products | |
80538 | Munchen | |||
| Germany | ||||
Dialight ILS Australia Pty Limited* | 100% | Level 2 Spectrum | Sale of Lighting products | |
100 | Railway Road Subiaco | |||
| WA 6008 | ||||
| Australia | ||||
Dialight Asia Pte. Ltd* | 50% | 07–72 Vertex (Tower A) | 33 Ubi Avenue 3 | Sale of Lighting products |
| Singapore, 408868 | ||||
Dialight Penang Sdn. Bhd.* | 100% | Room B, 3rd Floor | “Assembly and sale of Lighting and | |
| 309-K Perak Road 10150, Penang | Signals & Components products” | |||
| Malaysia | ||||
Dialight de Mexico, S. de R.L. de C.V.* | 100% | Calle Lirios S/N | “Assembly and sale of Lighting and | |
| Colona Pacheco Ensenada | Signals & Components products” | |||
| Baja California | ||||
| Mexico | ||||
| Dialight Latin America, S. de R.L. | 100% | Calle Lirios S/N | “Sale of Lighting and Signals | |
| de C.V.* | Colona Pacheco Ensenada | & Components product” | ||
| Baja California | ||||
| Mexico | ||||
| 15 month | 12 month | |
| period ended | period ended | |
| 31 March | 31 December | |
| 2024 | 2022 | |
| US $m | US $m | |
Carrying amount of non-controlling interest acquired | – | 0.6 |
Consideration paid to non-controlling interest | – | (1.2) |
Incremental costs directly attributable to the transaction* | – | (0.2) |
Excess of consideration paid less costs recognised in transactions with non-controlling interests within equity | – | (0.8) |
Name | Percentage owned | Registered office | Principal activity | |
Belling Lee Limited** | 100% | Highdown House | Intermediary holding company | |
| Yeoman Way | ||||
| Worthing | ||||
| West Sussex | ||||
| United Kingdom BN99 3HH | ||||
Roxboro Overseas Limited** | 100% | Highdown House | Non-trading/intermediary | |
| Yeoman Way | holding company | |||
| Worthing | ||||
| West Sussex | ||||
| United Kingdom BN99 3HH | ||||
| The Roxboro Trust Company | 100% | Highdown House | Dormant | |
| Limited** | Yeoman Way | |||
| Worthing | ||||
| West Sussex | ||||
| United Kingdom BN99 3HH | ||||
| The Roxboro UK Pension | 50% | Highdown House | Corporate pension fund trustee | |
| Trustee Limited* | Yeoman Way | |||
| Worthing | ||||
| West Sussex | ||||
| United Kingdom BN99 3HH | ||||
Roxboro Analytical Inc.* | 100% | 1501 | Route 34 South | Non-trading |
| Farmingdale | ||||
| NJ 07727 | ||||
| United States | ||||
Roxboro Holdings Inc.* | 100% | The Corporation Trust Co. | Non-trading/intermediary | |
| Corporation Trust Centre | holding company | |||
1209 | Orange Street | |||
| County of New Castle DE | City of Wilmington | |||
| United States | ||||
Roxboro Metrology Inc.* | 100% | 1501 | Route 34 South | Non-trading |
| Farmingdale NJ 07727 | ||||
| United States | ||||