Year to | Year to | ||
30th June 2025 | 30th June 2024 | ||
Note | $’000 | $’000 | |
Revenue | |||
Gross fee income | 2 | ||
Commissions payable | ( | ( | |
Custody fees payable | ( | ( | |
Net fee income | |||
Administrative expenses | |||
Employee costs | 3(b) | ||
Other administrative expenses | |||
Depreciation and amortisation | |||
( | ( | ||
Operating profit | 5 | ||
Finance income | 6 | ||
Finance expense | 7 | ( | ( |
Gain on investments | 8 | ||
Profit before taxation | |||
Income tax expense | 9 | ( | ( |
Profit for the period | |||
Profit attributable to: | |||
Equity shareholders of the parent | |||
Basic earnings per share (cents) | 10 | ||
Diluted earnings per share (cents) | 10 |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
$’000 | $’000 | |
Profit for the period | ||
Other comprehensive income: Items that may be subsequently | ||
reclassified to profit or loss if specific conditions are met | ||
Foreign currency translation differences | ( | |
Total comprehensive income for the period | ||
Attributable to: | ||
Equity shareholders of the parent |
Group | Company | ||||
30th June 2025 | 30th June 2024 | 30th June 2025 | 30th June 2024 | ||
Note | $’000 | $’000 | $’000 | $’000 | |
Non-current assets | |||||
Property and equipment | 11 | 157 | 227 | ||
Right-of-use assets | 12 | 699 | 925 | ||
Intangible assets | 13 | 62 | 20 | ||
Other financial assets | 14 | 134,203 | 134,283 | ||
Deferred tax asset | 15 | 287 | 313 | ||
135,408 | 135,768 | ||||
Current assets | |||||
Trade and other receivables | 16 | 6,574 | 3,654 | ||
Current tax receivable | 3,360 | 2,426 | |||
Cash and cash equivalents | 17 | 16,550 | 20,381 | ||
26,484 | 26,461 | ||||
Current liabilities | |||||
Trade and other payables | 18 | ( | ( | (4,461) | (5,519) |
Lease liabilities | 19 | ( | ( | (318) | (284) |
Creditors, amounts falling due within one year | ( | ( | (4,779) | (5,803) | |
Net current assets | 21,705 | 20,658 | |||
Total assets less current liabilities | 157,113 | 156,426 | |||
Non-current liabilities | |||||
Lease liabilities | 19 | ( | ( | (725) | (964) |
Deferred tax liability | 20 | ( | ( | (216) | (256) |
Net assets | 156,172 | 155,206 | |||
Capital and reserves | |||||
Share capital | 21 | 644 | 644 | ||
Share premium account | 22 | 2,866 | 2,866 | ||
Merger relief reserve | 21 | 128,984 | 128,984 | ||
Investment in own shares | 22 | ( | ( | (8,795) | (9,227) |
Share option reserve | 22 | 128 | 187 | ||
EIP share reserve | 22 | 1,683 | 2,046 | ||
Foreign currency translation reserve | 22 | ( | ( | 466 | 466 |
Capital redemption reserve | 22 | 33 | 33 | ||
Retained earnings | 22 | 30,163 | 29,207 | ||
Attributable to: | |||||
Equity shareholders of the parent | 156,172 | 155,206 | |||
Total equity | 156,172 | 155,206 |
Foreign | Total | |||||||||
Share | Merger | Investment | Share | EIP | currency | Capital | attributable | |||
Share | premium | relief | in own | option | share | translation | redemption | Retained | to | |
capital | account | reserve | shares | reserve | reserve | reserve | reserve | earnings | shareholders | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
As at 1st July 2023 | ( | ( | ||||||||
Profit for the period | ||||||||||
Other comprehensive income | ( | ( | ||||||||
Total comprehensive income | ( | |||||||||
Transactions with owners | ||||||||||
Share option exercise | ( | |||||||||
Purchase of own shares | ( | ( | ||||||||
Share-based payment | ||||||||||
EIP vesting/forfeiture | ( | |||||||||
Deferred tax on share options | ( | ( | ( | |||||||
Current tax on share options | ||||||||||
Dividends paid | ( | ( | ||||||||
Total transactions with owners | ( | ( | ( | |||||||
As at 30th June 2024 | ( | ( | ||||||||
Profit for the period | ||||||||||
Other comprehensive income | ||||||||||
Total comprehensive income | ||||||||||
Transactions with owners | ||||||||||
Share option exercise | ( | |||||||||
Purchase of own shares | ( | ( | ||||||||
Share-based payment | ( | |||||||||
EIP vesting/forfeiture | ( | |||||||||
Deferred tax on share options | ( | ( | ||||||||
Current tax on share options | ||||||||||
Dividends paid | ( | ( | ||||||||
Total transactions with owners | ( | ( | ( | ( | ||||||
As at 30th June 2025 | ( | ( |
Group | Company | ||||
30th June 2025 | 30th June 2024 | 30th June 2025 | 30th June 2024 | ||
Note | $’000 | $’000 | $’000 | $’000 | |
Cash flow from operating activities | |||||
Profit before taxation | 1,405 | 1,675 | |||
Adjustments for: | |||||
Depreciation of property and equipment | 89 | 97 | |||
Depreciation of right-of-use assets | 226 | 227 | |||
Amortisation of intangible assets | 18 | 10 | |||
Share-based payment charge | ( | (4) | 4 | ||
EIP-related charge | 432 | 581 | |||
Gain on investments | 8 | ( | ( | (12) | (323) |
Interest receivable | 6 | ( | ( | (750) | (898) |
Interest payable | 7 | 8 | 24 | ||
Interest payable on leased assets | 7 | 50 | 17 | ||
Translation adjustments | (164) | 149 | |||
Cash generated from operations before changes | |||||
in working capital | 1,298 | 1,563 | |||
(Increase)/decrease in trade and other receivables | ( | ( | (779) | 880 | |
Increase in trade and other payables | 910 | 3,038 | |||
Cash generated from operations | 1,429 | 5,481 | |||
Interest received | 6 | 750 | 898 | ||
Interest payable | 7 | ( | ( | (8) | (24) |
Interest paid on leased assets | 7 | ( | ( | (50) | (17) |
Taxation paid | ( | ( | (3,555) | (3,857) | |
Net cash generated from/(used in) operating activities | (1,434) | 2,481 | |||
Cash flow from investing activities | |||||
Dividends received from subsidiaries | 20,800 | 19,150 | |||
Purchase of property and equipment and intangibles | ( | ( | (79) | (44) | |
Purchase of non-current financial assets | ( | ( | – | – | |
Proceeds from sale of current financial assets | – | 5,203 | |||
Net cash (used in)/generated from investing activities | ( | 20,721 | 24,309 | ||
Cash flow from financing activities | |||||
Ordinary dividends paid | 23 | ( | ( | (20,918) | (19,889) |
Purchase of own shares by employee share option trust | ( | ( | (2,110) | (1,315) | |
Proceeds from sale of own shares by employee benefit trust | 295 | 154 | |||
Payment of lease liabilities | 19(c) | ( | ( | (295) | (48) |
Net cash used in financing activities | ( | ( | (23,028) | (21,098) | |
Net increase/(decrease) in cash and cash equivalents | (3,741) | 5,692 | |||
Cash and cash equivalents at start of period | 20,381 | 14,779 | |||
Effect of exchange rate changes | ( | (90) | (90) | ||
Cash and cash equivalents at end of period | 16,550 | 20,381 |
Controlling | Country of | ||
Subsidiary undertakings | Activity | interest | incorporation |
City of London Investment Management Company Limited | Management of funds | 100% | UK |
City of London US Investments Limited | Holding company | 100% | UK |
Karpus Management Inc. (aka – Karpus Investment Management) | Management of funds | 100% | USA |
Global Equity CEF Fund | Delaware Statutory Trust Fund | 100% | USA |
City of London Investment Management (Singapore) PTE Ltd | Management of funds | Singapore |
City of London Latin America Limited | Dormant company | UK |
Country of | ||
Subsidiary undertakings | Activity | incorporation |
City of London US Services Limited | Service company | UK |
City of London Investment Management Company Limited | 77 Gracechurch Street, London EC3V 0AS, UK | |
City of London US Investments Limited | ||
City of London US Services Limited | ||
City of London Latin America Limited | ||
City of London Investment Management Company (Singapore) PTE Ltd | 20 Collyer Quay, #10-04, Singapore 049319 | |
Karpus Management Inc. | 183 | Sully’s Trail, Pittsford, New York 14534, USA |
Global Equity CEF Fund | 4005 | Kennett Pike, Suite 250, Greenville, DE 19807, USA |
Europe | ||||||
USA | Canada | UK | (ex UK) | Other | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Year to 30th June 2025 | ||||||
Gross fee income | 70,567 | 1,529 | – | 818 | 130 | 73,044 |
Non-current assets: | ||||||
Property and equipment | 759 | – | 147 | – | 11 | 917 |
Right-of-use assets | 3,656 | – | 699 | – | 63 | 4,418 |
Intangible assets | 117,234 | – | 62 | – | – | 117,296 |
Year to 30th June 2024 | ||||||
Gross fee income | 66,885 | 1,465 | – | 1,001 | 102 | 69,453 |
Non-current assets: | ||||||
Property and equipment | 901 | – | 205 | – | 22 | 1,128 |
Right-of-use assets | 4,030 | – | 925 | – | 121 | 5,076 |
Intangible assets | 122,833 | – | 20 | – | – | 122,853 |
Group | Company | |||
Year to | Year to | Year to | Year to | |
(a) Average number of persons employed | 30th June 2025 | 30th June 2024 | 30th June 2025 | 30th June 2024 |
by the Group in the period: | Number | Number | Number | Number |
Investment Management/Research | 35 | 39 | 16 | 18 |
Performance and Attribution | 5 | 5 | – | – |
Business Development/Marketing | 16 | 16 | 1 | 1 |
Client Services | 14 | 15 | 2 | 2 |
Administration, Accounts and Settlements | 43 | 43 | 10 | 10 |
113 | 118 | 29 | 31 |
Group | Company | |||
Year to | Year to | Year to | Year to | |
(b) The aggregate employment costs of | 30th June 2025 | 30th June 2024 | 30th June 2025 | 30th June 2024 |
employees and Directors were: | $’000 | $’000 | $’000 | $’000 |
Wages and salaries | 14,554 | 14,881 | 4,393 | 4,611 |
Profit sharing payments | 9,852 | 9,588 | 2,937 | 3,062 |
Social security costs | 1,979 | 1,956 | 1,025 | 1,046 |
Defined contribution pension costs | 2,003 | 2,110 | 498 | 511 |
EIP-related charges | 1,223 | 1,438 | 375 | 631 |
Share options charge | (17) | 35 | (4) | 4 |
Other employee costs | 829 | 917 | 187 | 259 |
30,423 | 30,925 | 9,411 | 10,124 |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
Directors’ emoluments comprise: | $’000 | $’000 |
Emoluments (excluding pension contributions and awards under share option schemes) | 1,263 | 1,141 |
Pension contributions | 36 | 36 |
EIP-related charges | 24 | 33 |
Gains on exercise of share options | – | 12 |
Other taxable benefits ^ | 22 | 28 |
1,345 | 1,250 | |
Social security costs | 35 | 35 |
1,380 | 1,285 |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
Number | Number | |
Number of Directors on whose behalf pension contributions were paid during the period | 1 | 1 |
Number of Directors who exercised share options during the period | – | 1 |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
Highest paid Director’s remuneration: | $’000 | $’000 |
Emoluments (excluding pension contributions and awards under share option schemes) | 939 | 791 |
Pension contributions | 36 | 36 |
EIP-related charges | 24 | 33 |
Gains on exercise of share options | – | 12 |
Other taxable benefits ^ | 13 | 10 |
1,012 | 882 | |
Social security costs | 22 | 21 |
1,034 | 903 |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
The operating profit is arrived at after charging: | $’000 | $’000 |
Depreciation of property and equipment | 285 | 293 |
Depreciation of right-of-use assets | 658 | 672 |
Amortisation of intangible assets | 5,617 | 5,609 |
Auditor’s remuneration: | ||
– Statutory audit of the parent and consolidated financial statements | 158 | 149 |
– Statutory audit of subsidiaries of the Company | 147 | 134 |
– Audit related assurance services | 50 | 62 |
Short-term lease expense | 20 | 21 |
Legal and professional fees | 2,563 | 1,766 |
Consultancy and software fees | 1,959 | 1,780 |
Market information services | 1,312 | 1,511 |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
$’000 | $’000 | |
Interest on cash and cash equivalents | 1,490 | 1,460 |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
$’000 | $’000 | |
Interest payable on lease liabilities | 387 | 357 |
Interest payable other | 8 | 24 |
395 | 381 |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
$’000 | $’000 | |
Unrealised gain on investments | 614 | 180 |
Realised gain on investments | 152 | 871 |
766 | 1,051 |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
(a) Analysis of tax charge on ordinary activities: | $’000 | $’000 |
Current tax: | ||
UK corporation tax at 25% (2024: 25%) based on the profit for the period | 3,992 | 5,417 |
Double taxation relief | (585) | (887) |
Adjustments in respect of prior years | 162 | (7) |
UK tax total | 3,569 | 4,523 |
Foreign tax | 4,145 | 2,453 |
Adjustments in respect of prior years | (207) | (123) |
Foreign tax total | 3,938 | 2,330 |
Total current tax charge | 7,507 | 6,853 |
Deferred tax: | ||
UK – origination and reversal of temporary differences | 129 | 68 |
Foreign – origination and reversal of temporary differences | (1,329) | (1,415) |
Total deferred tax credit | (1,200) | (1,347) |
Total tax charge in income statement | 6,307 | 5,506 |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
$’000 | $’000 | |
Profit on ordinary activities before tax | 25,989 | 22,621 |
Tax on profit from ordinary activities at the standard rate | (6,497) | (5,655) |
Effects of: | ||
Unrelieved foreign tax at rates different to those of the UK | (20) | (166) |
Income ineligible for tax | (62) | 75 |
Capital allowances less than depreciation | 207 | 98 |
Prior period adjustments | 47 | 129 |
Other | 18 | 13 |
Total tax charge in income statement | (6,307) | (5,506) |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
$’000 | $’000 | |
Profit attributable to the equity shareholders of the parent for basic earnings | 19,682 | 17,115 |
Number of shares | Number of shares | |
Issued ordinary shares as at 1st July | 50,679,095 | 50,679,095 |
Effect of own shares held by EBT | (1,539,816) | (1,875,340) |
Weighted average shares in issue | 49,139,279 | 48,803,755 |
Effect of movements in share options and EIP awards | 759,201 | 978,997 |
Diluted weighted average shares in issue | 49,898,480 | 49,782,752 |
Basic earnings per share (cents) | 40.1 | 35.1 |
Diluted earnings per share (cents) | 39.4 | 34.4 |
Basic earnings per share (pence) | 30.9 | 27.8 |
Diluted earnings per share (pence) | 30.4 | 27.3 |
Year to | Year to | |
30th June 2025 | 30th June 2024 | |
$’000 | $’000 | |
Profit before tax | 25,989 | 22,621 |
Add back/(deduct): | ||
– (Gain)/loss on investments | (766) | (1,051) |
– Amortisation on acquired intangibles | 5,599 | 5,599 |
Underlying profit before tax | 30,822 | 27,169 |
Tax expense as per the consolidated income statement | (6,307) | (5,506) |
Tax effect of fair value adjustments | 190 | 261 |
Unwinding of deferred tax liability | (1,344) | (1,344) |
Underlying profit after tax for the calculation of underlying earnings per share | 23,361 | 20,580 |
Underlying earnings per share (cents) | 47.5 | 42.2 |
Underlying diluted earnings per share (cents) | 46.8 | 41.3 |
Underlying earnings per share (pence) | 36.7 | 33.5 |
Underlying diluted earnings per share (pence) | 36.1 | 32.8 |
30th June 2025 | 30th June 2024 | ||||||||
Computer | Short | Computer | Short | ||||||
Furniture | and | leasehold | Furniture | and | leasehold | ||||
and | telephone | improve- | and | telephone | improve- | ||||
equipment | equipment | ments | Total | equipment | equipment | ments | Total | ||
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | ||
Group | |||||||||
Cost | |||||||||
At start of period | 553 | 2,178 | 666 | 3,397 | 491 | 2,021 | 877 | 3,389 | |
Additions | 30 | 44 | – | 74 | 62 | 210 | 228 | 500 | |
Disposals | – | (50) | – | (50) | – | (53) | (439) | (492) | |
At close of period | 583 | 2,172 | 666 | 3,421 | 553 | 2,178 | 666 | 3,397 | |
Accumulated depreciation | |||||||||
At start of period | 261 | 1,826 | 182 | 2,269 | 209 | 1,677 | 582 | 2,468 | |
Charge for the period | 53 | 184 | 48 | 285 | 52 | 201 | 40 | 293 | |
Disposals | – | (50) | – | (50) | – | (52) | (440) | (492) | |
At close of period | 314 | 1,960 | 230 | 2,504 | 261 | 1,826 | 182 | 2,269 | |
Net book value | |||||||||
At close of period | 269 | 212 | 436 | 917 | 292 | 352 | 484 | 1,128 | |
Company | |||||||||
Cost | |||||||||
At start of period | 287 | 634 | 175 | 1,096 | 284 | 650 | 171 | 1,105 | |
Additions | – | 1 9 | – | 1 9 | 3 | 37 | 4 | 44 | |
Disposals | – | – | – | – | – | (53) | – | (53) | |
At close of period | 287 | 653 | 175 | 1,115 | 287 | 634 | 175 | 1,096 | |
Accumulated depreciation | |||||||||
At start of period | 198 | 554 | 117 | 869 | 175 | 547 | 103 | 825 | |
Charge for the period | 22 | 51 | 16 | 89 | 23 | 60 | 14 | 97 | |
Disposals | – | – | – | – | – | (53) | – | (53) | |
At close of period | 220 | 605 | 133 | 958 | 198 | 554 | 117 | 869 | |
Net book value | |||||||||
At close of period | 67 | 48 | 42 | 157 | 89 | 80 | 58 | 227 |
30th June 2025 | 30th June 2024 | |||||
Office | Office | |||||
Property | equipment | Property | equipment | |||
leases | leases | Total | leases | leases | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Group | ||||||
Cost | ||||||
At start of period | 7,397 | 89 | 7,486 | 4,474 | 82 | 4,556 |
Lease additions | – | – | – | 3,012 | 89 | 3,101 |
Lease modifications | – | – | – | 150 | – | 150 |
Disposals | – | – | – | (239) | (82) | (321) |
At close of period | 7,397 | 89 | 7,486 | 7,397 | 89 | 7,486 |
Depreciation charge | ||||||
At start of period | 2,404 | 6 | 2,410 | 1,969 | 63 | 2,032 |
Charge for the period | 640 | 18 | 658 | 649 | 23 | 672 |
Disposals | – | – | – | (214) | (80) | (294) |
At close of period | 3,044 | 24 | 3,068 | 2,404 | 6 | 2,410 |
Net book value | ||||||
At close of period | 4,353 | 65 | 4,418 | 4,993 | 83 | 5,076 |
Company | ||||||
Cost | ||||||
At start of period | 2,058 | – | 2,058 | 2,058 | – | 2,058 |
At close of period | 2,058 | – | 2,058 | 2,058 | – | 2,058 |
Depreciation charge | ||||||
At start of period | 1,133 | – | 1,133 | 906 | – | 906 |
Charge for the period | 226 | – | 226 | 227 | – | 227 |
At close of period | 1,359 | – | 1,359 | 1,133 | – | 1,133 |
Net book value | ||||||
At close of period | 699 | – | 699 | 925 | – | 925 |
30th June 2025 | 30th June 2024 | ||||||
Direct | |||||||
customer | Distribution | Long-term | |||||
Goodwill | relationships | channels | Trade name | software | Total | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Group | |||||||
Cost | |||||||
At start of period | 90,072 | 46,052 | 6,301 | 1,405 | 914 | 144,744 | 144,744 |
Additions | – | – | – | – | 60 | 60 | – |
At close of period | 90,072 | 46,052 | 6,301 | 1,405 | 974 | 144,804 | 144,744 |
Amortisation charge | |||||||
At start of period | – | 17,270 | 3,376 | 351 | 894 | 21,891 | 16,282 |
Charge for the period | – | 4,605 | 900 | 94 | 18 | 5,617 | 5,609 |
At close of period | – | 21,875 | 4,276 | 445 | 912 | 27,508 | 21,891 |
Net book value: | |||||||
At close of period | 90,072 | 24,177 | 2,025 | 960 | 62 | 117,296 | 122,853 |
Company | |||||||
Cost | |||||||
At start of period | – | – | – | – | 112 | 112 | 112 |
Additions | – | – | – | – | 60 | 60 | – |
At close of period | – | – | – | – | 172 | 172 | 112 |
Amortisation charge | |||||||
At start of period | – | – | – | – | 92 | 92 | 82 |
Charge for the period | – | – | – | – | 18 | 18 | 10 |
At close of period | – | – | – | – | 110 | 110 | 92 |
Net book value | – | – | – | – | 62 | 62 | 20 |
2025 | ||
From | To | |
EV / December LTM FuM – (USD Mn) | 3.5% | 0.9% |
EV / CY 2025 FuM – (USD Mn) | 3.5% | 1.0% |
EV / CY 2024 EBITDA Post Bonus | 10.0x | 3.5x |
EV / CY 2025 EBITDA Post Bonus | 9.0x | 2.7x |
30th June 2025 | 30th June 2024 | |||||
Unlisted | Listed | Unlisted | Listed | |||
investments | investments | Total | investments | investments | Total | |
Group | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 |
At start of period | 50 | 5,700 | 5,750 | 2,431 | 7,589 | 10,020 |
Additions | – | 2,789 | 2,789 | – | 4,594 | 4,594 |
Disposals | (1) | (2,637) | (2,638) | (2,537) | (7,091) | (9,628) |
Fair value gains | 11 | 594 | 605 | 156 | 608 | 764 |
At close of period | 60 | 6,446 | 6,506 | 50 | 5,700 | 5,750 |
30th June 2025 | 30th June 2024 | |||||
Investment in | Investment in | |||||
Unlisted | subsidiary | Unlisted | subsidiary | |||
investments | undertakings | Total | investments | undertakings | Total | |
Company | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 |
At start of period | 50 | 134,233 | 134,283 | 2,431 | 136,719 | 139,150 |
Additions | – | (40) | (40) | – | 5 0 | 5 0 |
Disposals | (1) | (50) | (51) | (2,537) | (2,536) | (5,073) |
Fair value gains | 11 | – | 11 | 156 | – | 156 |
At close of period | 60 | 134,143 | 134,203 | 50 | 134,233 | 134,283 |
Share-based | |||
payments | Other | Total | |
Group | $’000 | $’000 | $’000 |
At 30th June 2023 | 493 | 669 | 1,162 |
Credited to income statement | 23 | 724 | 747 |
Charged to equity | (30) | – | (30) |
At 30th June 2024 | 486 | 1,393 | 1,879 |
Charged to income statement | (48) | (118) | (166) |
Charged to equity | (4) | – | (4) |
Currency translation to income statement | – | 28 | 28 |
At 30th June 2025 | 434 | 1,303 | 1,737 |
Share-based | |||
payments | Other | Total | |
Company | $’000 | $’000 | $’000 |
At 30th June 2023 | 7 | 325 | 332 |
Credited/(charged) to income statement | 1 | (14) | (13) |
Charged to equity | (6) | – | (6) |
At 30th June 2024 | 2 | 311 | 313 |
Charged to income statement | (2) | (50) | (52) |
Currency translation to income statement | – | 26 | 26 |
At 30th June 2025 | – | 287 | 287 |
Group | Company | |||
30th June 2025 | 30th June 2024 | 30th June 2025 | 30th June 2024 | |
$’000 | $’000 | $’000 | $’000 | |
Trade receivables | 385 | 310 | – | – |
Accrued income* | 6,477 | 6,131 | – | – |
Amounts owed by Group undertakings | – | – | 6,046 | 3,102 |
Other receivables | 277 | 246 | 125 | 148 |
Prepayments | 1,716 | 1,693 | 403 | 404 |
8,855 | 8,380 | 6,574 | 3,654 |
Group | Company | |||
30th June 2025 | 30th June 2024 | 30th June 2025 | 30th June 2024 | |
$’000 | $’000 | $’000 | $’000 | |
Cash held with banks | 2,059 | 1,689 | 287 | 140 |
Short-term notice deposits | – | 1,288 | – | – |
Short term treasuries/money market funds | 33,408 | 30,761 | 16,263 | 20,241 |
Cash held by consolidated entities | 25 | – | – | – |
35,492 | 33,738 | 16,550 | 20,381 |
Group | Company | |||
30th June 2025 | 30th June 2024 | 30th June 2025 | 30th June 2024 | |
$’000 | $’000 | $’000 | $’000 | |
Trade payables | 37 | 2 | 1 | – |
Sundry payables | 205 | 129 | 6 | 5 |
Amounts owed to Group undertakings | – | – | 954 | 1,803 |
Other taxation and social security | 201 | 196 | 180 | 180 |
Accruals and deferred income* | 9,865 | 10,105 | 3,320 | 3,531 |
10,308 | 10,432 | 4,461 | 5,519 |
Group | Company | |||
30th June 2025 | 30th June 2024 | 30th June 2025 | 30th June 2024 | |
a) Lease liabilities | $’000 | $’000 | $’000 | $’000 |
Lease liabilities | ||||
Current | 585 | 526 | 318 | 284 |
Non-current | 4,705 | 5,207 | 725 | 964 |
5,290 | 5,733 | 1,043 | 1,248 |
Group | Company | |||
Present value | Undiscounted | Present value | Undiscounted | |
of minimum | minimum | of minimum | minimum | |
lease payments | lease payments | lease payments | lease payments | |
b) Lease maturities | $’000 | $’000 | $’000 | $’000 |
Within one year | 585 | 954 | 318 | 365 |
In the second to fifth year inclusive | 1,900 | 2,957 | 725 | 664 |
After five years | 2,805 | 3,784 | – | – |
5,290 | 7,695 | 1,043 | 1,029 |
Group | Company | |
c) Liabilities from financing activities | $’000 | $’000 |
Lease liabilities as at 30th June 2023 | 2,749 | 1,301 |
Cash flows | (231) | (48) |
New and modified leases | 3,224 | – |
Currency translations | (9) | (5) |
Lease liabilities as at 30th June 2024 | 5,733 | 1,248 |
Cash flows | (539) | (295) |
Currency translations | 96 | 90 |
Lease liabilities as at 30th June 2025 | 5,290 | 1,043 |
Right-of-use assets | Intangible assets | Other financial assets | Total | |
Group | $’000 | $’000 | $’000 | $’000 |
At 30th June 2023 | 633 | 9,206 | (50) | 9,789 |
Credited to income statement | 2 | (1,343) | 106 | (1,235) |
Other movements | 608 | – | – | 608 |
At 30th June 2024 | 1,243 | 7,863 | 56 | 9,162 |
Credited to income statement | (156) | (1,344) | 135 | (1,365) |
Currency translation to income statement | 24 | – | – | 24 |
At 30th June 2025 | 1,111 | 6,519 | 191 | 7,821 |
Right-of-use assets | Intangible assets | Other financial assets | Total | |
Company | $’000 | $’000 | $’000 | $’000 |
At 30th June 2023 | 307 | – | 4 | 311 |
Debited to income statement | 2 | – | – | 2 |
Other movements | (57) | – | – | (57) |
At 30th June 2024 | 252 | – | 4 | 256 |
Credited to income statement | (62) | – | – | (62) |
Currency translation to income statement | 22 | – | – | 22 |
At 30th June 2025 | 212 | – | 4 | 216 |
Share capital | Merger relief reserve | |
Group and Company | $’000 | $’000 |
At start and end of period 50,679,095 ordinary shares of 1p each | 644 | 128,984 |
30th June 2025 | 30th June 2024 | |
$’000 | $’000 | |
Dividends paid: | ||
Interim dividend of 11p per share (2024: 11p) | 7,052 | 6,840 |
30th June 2024 of 22p per share (2023: 22p) | 13,866 | 13,049 |
20,918 | 19,889 |
Number | |||||||||
Expected | Risk-free | Share price | Exercise | Dividend | Estimated | originally | |||
Date of grant | Expiry date | life (yrs) | rate | at grant (£) | price (£) | Volatility | yield | Fair value (£) | granted |
09/01/2025 | 09/01/2035 | 6.5 | 4.5% | 3.94 | 3.99 | 37.51% | 8.38% | 0.68 | 20,000 |
Year to 30th June 2025 | Year to 30th June 2024 | |||
Weighted average | Weighted average | |||
exercise price | exercise price | |||
Number | £ | Number | £ | |
Outstanding at the beginning of the period | 238,500 | 5.07 | 290,900 | 4.15 |
Granted during the period | 20,000 | 3.99 | – | – |
Forfeited during the period | 35,500 | 3.78 | 5,000 | 5.04 |
Exercised during the period | 59,500 | 3.52 | 47,400 | 2.55 |
Outstanding at the end of the period | 163,500 | 4.88 | 238,500 | 5.07 |
Exercisable at the end of the period | 143,500 | 5.01 | 220,000 | 4.43 |
The weighted average share price at the date of exercise | ||||
for share options exercised during the period was | 3.74 | 3.11 |
Estimated | Actual | ||||||||||||
Vesting | charge | charge | 2020/21 | 2021/22 | 2022/23 | 2023/24 | 2024/25 | 2025/26 | 2026/27 | 2027/28 | 2028/29 | Total | |
date | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | £’000s | |
Awards granted October 2021 | |||||||||||||
Bonus Shares tranche 1 | Oct-22 | 289 | 281 | 88 | 154 | 39 | – | – | – | – | – | – | 2 8 1 |
Bonus Shares tranche 2 | Oct-23 | 289 | 281 | 88 | 81 | 85 | 27 | – | – | – | – | – | 2 8 1 |
Bonus Shares tranche 3 | Oct-24 | 289 | 281 | 88 | 41 | 65 | 66 | 21 | – | – | – | – | 2 8 1 |
Bonus Shares tranche 4 | Oct-25 | 33 | 32 | 8 | 4 | 6 | 6 | 6 | 2 | – | – | – | 3 2 |
Bonus Shares tranche 5 | Oct-26 | 33 | 32 | 9 | 2 | 8 | 4 | 4 | 4 | 1 | – | – | 3 2 |
933 | 907 | 281 | 282 | 203 | 103 | 31 | 6 | 1 | – | – | 907 | ||
Awards granted October 2022 | |||||||||||||
Bonus Shares tranche 1 | Oct-23 | 360 | 360 | – | 112 | 197 | 51 | – | – | – | – | – | 3 6 0 |
Bonus Shares tranche 2 | Oct-24 | 360 | 361 | – | 113 | 105 | 108 | 35 | – | – | – | – | 3 6 1 |
Bonus Shares tranche 3 | Oct-25 | 360 | 361 | – | 111 | 55 | 85 | 83 | 27 | – | – | – | 3 6 1 |
Bonus Shares tranche 4 | Oct-26 | 52 | 52 | – | 13 | 6 | 10 | 10 | 10 | 3 | – | – | 52 |
Bonus Shares tranche 5 | Oct-27 | 52 | 52 | – | 14 | 3 | 8 | 8 | 8 | 8 | 3 | – | 5 2 |
1,184 | 1,186 | – | 363 | 366 | 262 | 136 | 45 | 11 | 3 | – | 1,186 | ||
Awards granted October 2023 | |||||||||||||
Bonus Shares tranche 1 | Oct-24 | 338 | 313 | – | – | 108 | 162 | 43 | – | – | – | – | 3 1 3 |
Bonus Shares tranche 2 | Oct-25 | 338 | 313 | – | – | 108 | 80 | 93 | 32 | – | – | – | 3 1 3 |
Bonus Shares tranche 3 | Oct-26 | 338 | 313 | – | – | 108 | 37 | 73 | 72 | 23 | – | – | 313 |
Bonus Shares tranche 4 | Oct-27 | 5 | 4 | – | – | 1 | 1 | 1 | – | 1 | – | – | 4 |
Bonus Shares tranche 5 | Oct-28 | 4 | 4 | – | – | 1 | – | 1 | – | – | 1 | 1 | 4 |
1,023 | 947 | – | – | 326 | 280 | 211 | 104 | 24 | 1 | 1 | 947 | ||
Awards granted October 2024 | |||||||||||||
Bonus Shares tranche 1 | Oct-25 | 188 | 187 | – | – | – | 60 | 101 | 26 | – | – | – | 1 8 7 |
Bonus Shares tranche 2 | Oct-26 | 188 | 187 | – | – | – | 60 | 52 | 56 | 19 | – | – | 187 |
Bonus Shares tranche 3 | Oct-27 | 188 | 188 | – | – | – | 60 | 27 | 44 | 43 | 14 | – | 188 |
564 | 562 | – | – | – | 180 | 180 | 126 | 62 | 14 | – | 562 | ||
Awards expected to be granted October 2025 | |||||||||||||
Bonus Shares tranche 1 | Oct-26 | 193 | – | – | – | – | – | 83 | 83 | 27 | – | – | 193 |
Bonus Shares tranche 2 | Oct-27 | 193 | – | – | – | – | – | 58 | 58 | 58 | 19 | – | 193 |
Bonus Shares tranche 3 | Oct-28 | 192 | – | – | – | – | – | 44 | 44 | 45 | 44 | 15 | 192 |
578 | – | – | – | – | – | 185 | 185 | 130 | 63 | 15 | 578 | ||
Total share-based | |||||||||||||
payment charge | 281 | 645 | 895 | 825 | 743 | 466 | 228 | 81 | 16 | 4,180 |
Assets at fair | |||
Financial assets | value through | ||
30th June 2025 | at amortised cost | profit or loss | Total |
Assets as per statement of financial position | $’000 | $’000 | $’000 |
Other non-current financial assets | – | 6,506 | 6,506 |
Trade and other receivables | 7,139 | – | 7,139 |
Cash and cash equivalents | 35,492 | _ | 35,492 |
Total | 42,631 | 6,506 | 49,137 |
Liabilities at | |||
Financial | fair value | ||
liabilities at | through | ||
amortised cost | profit or loss | Total | |
Liabilities as per statement of financial position | $’000 | $’000 | $’000 |
Trade and other payables | 10,107 | – | 10,107 |
Current lease liabilities | 585 | – | 585 |
Non-current lease liabilities | 4,705 | – | 4,705 |
Total | 15,397 | – | 15,397 |
Assets at fair | |||
Financial assets at | value through | ||
30th June 2024 | amortised cost | profit or loss | Total |
Assets as per statement of financial position | $’000 | $’000 | $’000 |
Other non-current financial assets | – | 5,750 | 5,750 |
Trade and other receivables | 6,687 | – | 6,687 |
Cash and cash equivalents | 33,738 | _ | 33,738 |
Total | 40,425 | 5,750 | 46,175 |
Liabilities at | |||
Financial | fair value | ||
liabilities at | through | ||
amortised cost | profit or loss | Total | |
Liabilities as per statement of financial position | $’000 | $’000 | $’000 |
Trade and other payables | 10,236 | – | 10,236 |
Current lease liabilities | 526 | – | 526 |
Non-current lease liabilities | 5,207 | – | 5,207 |
Total | 15,969 | – | 15,969 |
Company Assets at fair | ||||
Investment in | Financial assets at | value through | ||
30th June 2025 | subsidiaries | amortised cost | profit or loss | Total |
Assets as per statement of financial position | $’000 | $’000 | $’000 | $’000 |
Other non-current financial assets | 131,643 | 2,500 | 60 | 134,203 |
Trade and other receivables | – | 6,171 | – | 6,171 |
Cash and cash equivalents | – | 16,550 | – | 16,550 |
Total | 131,643 | 25,221 | 60 | 156,924 |
Liabilities at | |||
Financial | fair value | ||
liabilities at | through | ||
amortised cost | profit or loss | Total | |
Liabilities as per statement of financial position | $’000 | $’000 | $’000 |
Trade and other payables | 4,281 | – | 4,281 |
Current lease liabilities | 318 | – | 318 |
Non-current lease liabilities | 725 | – | 725 |
Total | 5,324 | – | 5,324 |
Financial | Assets at fair | |||
Investment | assets at | value through | ||
30th June 2024 | in subsidiaries | amortised cost | profit or loss | Total |
Assets as per statement of financial position | $’000 | $’000 | $’000 | $’000 |
Other non-current financial assets | 131,733 | 2,500 | 50 | 134,283 |
Trade and other receivables | – | 3,250 | – | 3,250 |
Cash and cash equivalents | – | 20,381 | – | 20,381 |
Total | 131,733 | 26,131 | 50 | 157,914 |
Liabilities at | |||
Financial | fair value | ||
liabilities at | through | ||
amortised cost | profit or loss | Total | |
Liabilities as per statement of financial position | $’000 | $’000 | $’000 |
Trade and other payables | 5,339 | – | 5,339 |
Current lease liabilities | 284 | – | 284 |
Non-current lease liabilities | 964 | – | 964 |
Total | 6,587 | – | 6,587 |
Level 1 | Level 2 | Level 3 | Total | |
30th June 2025 | $’000 | $’000 | $’000 | $’000 |
Financial assets at fair value through profit or loss | ||||
Investment in other non-current financial assets | 6,318 | 188 | – | 6,506 |
Total | 6,318 | 188 | – | 6,506 |
Level 1 | Level 2 | Level 3 | Total | |
30th June 2024 | $’000 | $’000 | $’000 | $’000 |
Financial assets at fair value through profit or loss | ||||
Investment in other non-current financial assets | 5,700 | 50 | – | 5,750 |
Total | 5,700 | 50 | – | 5,750 |
Level 1 | Level 2 | Level 3 | Total | |
30th June 2025 | $’000 | $’000 | $’000 | $’000 |
Investment in other non-current financial assets | – | 60 | – | 60 |
Total | – | 6 0 | – | 6 0 |
Level 1 | Level 2 | Level 3 | Total | |
30th June 2024 | $’000 | $’000 | $’000 | $’000 |
Investment in other non-current financial assets | – | 50 | – | 50 |
Total | – | 50 | – | 50 |