2025 | 2024 | ||
(£000s) | (£000s) | ||
REVENUE | 5 | ||
Cost of sales | 5 | ( | ( |
GROSS PROFIT | 5 | ||
OPERATING EXPENSES | |||
Restructuring costs | 22 | ( | |
Other operating expenses | ( | ( | |
TOTAL OPERATING EXPENSES | ( | ( | |
Impairment gain/(loss) (including amounts recovered) on trade receivables | |||
and accrued income | 26 | ( | |
Gain on disposal of property, plant and equipment | |||
Increase in fair value of investment property | 14 | ||
OPERATING PROFIT | 6 | ||
Finance income | 7 | ||
Finance expense | 7 | ( | ( |
PROFIT BEFORE TAX | |||
Income tax expense | 9 | ( | ( |
PROFIT FOR THE YEAR | |||
EARNINGS PER SHARE | |||
Basic | 11 | ||
Diluted | 11 |
2025 | 2024 | |
(£000s) | (£000s) | |
PROFIT FOR THE YEAR | ||
ITEMS THAT MAY BE RECLASSIFIED SUBSEQUENTLY TO PROFIT OR LOSS: | ||
Foreign operations – foreign currency translation differences | ( | ( |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
2025 | 2024 | ||
(£000s) | (£000s) | ||
NON-CURRENT ASSETS | |||
Goodwill | 12 | ||
Other intangible assets | 12 | ||
Investment property | 14 | ||
Property, plant and equipment | 13 | ||
Right-of-use assets | 16 | ||
Investments in equity instruments | |||
Deferred tax asset | 18 | ||
CURRENT ASSETS | |||
Trade and other receivables | 17 | ||
Prepayments | 17 | ||
Accrued income | 17 | ||
Cash and cash equivalents | 19 | ||
Treasury deposits | 19 | ||
TOTAL ASSETS | |||
CURRENT LIABILITIES | |||
Trade payables and accruals | 21 | ( | ( |
Deferred income | 21 | ( | ( |
Current tax liabilities | 21 | ( | ( |
Other tax and social security | 21 | ( | ( |
Lease liabilities | 20 | ( | ( |
Provisions | 22 | ( | |
( | ( | ||
NON-CURRENT LIABILITIES | |||
Provisions | 22 | ( | ( |
Deferred tax liability | 18 | ( | ( |
Lease liabilities | 20 | ( | ( |
( | ( | ||
TOTAL LIABILITIES | ( | ( | |
NET ASSETS | |||
EQUITY | |||
Share capital | 23 | ||
Share premium account | |||
Other reserves | 23 | ||
Share-based payment reserve | |||
Shares held to be cancelled | 23 | ( | |
Translation reserve | ( | ( | |
Retained earnings | |||
TOTAL EQUITY |
Shares | Other | Share-based | ||||||
Share | held to be | Share | Reserves | payment | Translation | Retained | Tot al | |
capital | cancelled (17) | premium | (note 23) | reserve | reserve | earnings | equity | |
(£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
BALANCE AT 31 MARCH 2023 | ||||||||
Profit for the year | ||||||||
Other comprehensive income | ( | ( | ||||||
Total comprehensive income for the year | ( | |||||||
Equity-settled share-based payment | ||||||||
Current tax for equity-settled share- based payments | ||||||||
Deferred tax for equity-settled | ||||||||
share-based payments | ( | ( | ||||||
Issue of share capital – | ||||||||
share options exercised | ||||||||
Dividends | ( | ( | ||||||
BALANCE AT 31 MARCH 2024 | ( | |||||||
Profit for the year | ||||||||
Other comprehensive income | ( | ( | ||||||
Total comprehensive income for the year | ( | |||||||
Equity-settled share-based payment | ||||||||
Current tax for equity-settled share- based payments | ||||||||
Deferred tax for equity-settled | ||||||||
share-based payments | ( | ( | ||||||
Issue of share capital – | ||||||||
share options exercised | ||||||||
Share buyback programme | ( | ( | ||||||
Shares cancelled | ( | ( | ||||||
Dividends | ( | ( | ||||||
BALANCE AT | ( | (18) | ( |
2025 | 2024 | ||
(£000s) | (£000s) | ||
CASH FLOWS FROM OPERATING ACTIVITIES | |||
PROFIT FOR THE YEAR | |||
Adjustments for: | |||
Finance income | 7 | ( | ( |
Finance expense | 7 | ||
Tax expense | 9 | ||
Share-based payment expense | 24 | ||
Depreciation of property, plant and equipment | 13 | ||
Depreciation of right-of-use assets | 16 | ||
Amortisation of intangible assets | 12 | ||
Gain on disposal of property, plant and equipment | ( | ||
Increase in fair value of investment property | 14 | ( | |
Post-acquisition remuneration settled by shares | |||
Increase in provisions | 22 | ||
OPERATING CASH FLOWS BEFORE MOVEMENTS IN WORKING CAPITAL | |||
Decrease in trade and other receivables | |||
Increase/(decrease) in trade and other payables | ( | ||
CASH GENERATED FROM OPERATING ACTIVITIES | |||
Income taxes paid | ( | ( | |
NET CASH FROM OPERATING ACTIVITIES | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||
Interest received | |||
Purchases of property, plant and equipment | 13 | ( | ( |
Proceeds from sale of property, plant and equipment | |||
Proceeds from sale of investment property | 14 | ||
Amounts placed on treasury deposit | 19 | ( | ( |
Acquisition of subsidiaries net of cash acquired | 28 | ( | |
NET CASH FROM/(USED) IN INVESTING ACTIVITIES | ( | ||
CASH FLOWS FROM FINANCING ACTIVITIES | |||
Dividends paid | 10 | ( | ( |
Share buyback programme | 23 | ( | |
Interest paid | ( | ( | |
Repayment of lease liabilities | 20 | ( | ( |
Proceeds on issue of shares | |||
NET CASH USED IN FINANCING ACTIVITIES | ( | ( | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | |||
Cash and cash equivalents at beginning of year | |||
Effect of exchange rate fluctuations on cash held | ( | ( | |
CASH AND CASH EQUIVALENTS AT END OF YEAR | 19 |
Long-term leasehold property | 2.5% |
Leasehold improvements | Over the term of the lease up to five years |
Fixtures and fittings | 20% |
Office equipment | 25%-33% |
Digital | Workday | Workday | ||
Services | Services | Products | Consolidated | |
12 MONTHS TO 31 MARCH | (£000s) | (£000s) | (£000s) | (£000s) |
REVENUE | 197,173 | 98,725 | 71,348 | 367,246 |
Cost of sales | (125,438) | (47,647) | (18,252) | (191,337) |
GROSS PROFIT | 71,735 | 51,078 | 53,096 | 175,909 |
Direct expenses (19) | (21,546) | (33,491) | (33,615) | (88,652) |
CONTRIBUTION | 50,189 | 17,587 | 19,481 | 87,257 |
Depreciation of property, plant and equipment | (3,381) | |||
Central overheads (19) | (24,341) | |||
Net finance income (note 7) | 6,107 | |||
ADJUSTED PRE-TAX PROFIT | 65,642 | |||
Share-based payments expense and related costs | (5,930) | |||
Amortisation of acquired intangible assets | (836) | |||
Compensation for post-combination remuneration | (877) | |||
Acquisition-related expenses | (948) | |||
Restructuring costs | (8,411) | |||
PROFIT BEFORE TAX | 48,640 |
Digital | Workday | Workday | ||
Services | Services | Products | Consolidated | |
12 MONTHS TO 31 MARCH | (£000s) | (£000s) | (£000s) | (£000s) |
REVENUE | 213,097 | 112,044 | 57,252 | 382,393 |
Cost of sales | (131,280) | (50,717) | (13,082) | (195,079) |
GROSS PROFIT | 81,817 | 61,327 | 44,170 | 187,314 |
Direct expenses (19) | (20,778) | (35,889) | (28,280) | (84,947) |
CONTRIBUTION | 61,039 | 25,438 | 15,890 | 102,367 |
Central overheads (19) | (29,183) | |||
Net finance income | 4,002 | |||
ADJUSTED PRE-TAX PROFIT | 77,186 | |||
Share-based payments expense and related costs | (5,952) | |||
Amortisation of acquired intangible assets | (4,190) | |||
Compensation for post-combination remuneration | (3,800) | |||
Acquisition-related expenses | (626) | |||
Increase in fair value of investment property and gain | ||||
on sale of property | 2,154 | |||
PROFIT BEFORE TAX | 64,772 |
2025 | 2024 | |
(£000s) | (£000s) | |
United Kingdom & Ireland | 217,374 | 232,557 |
Americas | 114,392 | 106,990 |
Central Europe | 33,710 | 41,433 |
Rest of world | 1,770 | 1,413 |
367,246 | 382,393 |
Digital | Workday | Workday | ||
Services | Services | Products | Tot al | |
2025 | 2025 | 2025 | 2025 | |
(£000s) | (£000s) | (£000s) | (£000s) | |
TYPE OF REVENUE | ||||
Services | 188,451 | 95,047 | 4,061 | 287,559 |
Subscriptions | – | – | 67,287 | 67,287 |
Third party and other | 8,722 | 3,678 | – | 12,400 |
197,173 | 98,725 | 71,348 | 367,246 |
Digital | Workday | Workday | ||
Services | Services | Products | Tot al | |
2024 | 2024 | 2024 | 2024 | |
(£000s) | (£000s) | (£000s) | (£000s) | |
TYPE OF REVENUE | ||||
Services | 204,950 | 105,428 | 2,430 | 312,808 |
Subscriptions | – | – | 54,822 | 54,822 |
Third party and other | 8,147 | 6,616 | – | 14,763 |
213,097 | 112,044 | 57,252 | 382,393 |
2025 | 2024 | |
(£000s) | (£000s) | |
DIGITAL SERVICES | ||
Public | 125,502 | 138,168 |
Commercial | 21,030 | 30,749 |
Healthcare | 50,641 | 44,180 |
197,173 | 213,097 | |
WORKDAY SERVICES | ||
Public | 35 | 89 |
Commercial | 98,575 | 111,949 |
Healthcare | 115 | 6 |
98,725 | 112,044 | |
WORKDAY PRODUCTS | ||
Public | – | – |
Commercial | 71,267 | 57,170 |
Healthcare | 81 | 82 |
71,348 | 57,252 | |
GROUP | ||
Public | 125,537 | 138,257 |
Commercial | 190,872 | 199,868 |
Healthcare | 50,837 | 44,268 |
TOTAL | 367,246 | 382,393 |
2025 | 2024 | ||
(£000s) | (£000s) | ||
Trade receivables | 17 | 31,481 | 35,368 |
Accrued income | 17 | 22,673 | 33,225 |
Deferred income | 21 | (46,358) | (44,954) |
2025 | 2024 | |
(£000s) | (£000s) | |
Northern Ireland | 10,754 | 18,177 |
Rest of UK | 2,745 | 2,231 |
United States of America | 33,131 | 34,954 |
Finland | 8,145 | 8,454 |
Canada | 1,729 | 2,208 |
Poland | 1,769 | 2,112 |
Other | 1,441 | 275 |
2025 | 2024 | |
(£000s) | (£000s) | |
Total staff costs (note 8) | 259,119 | 261,430 |
Government grants (20) | (793) | (2,070) |
Research & development expensed as incurred | 16,818 | 13,493 |
Research & Development Expenditure Credit | (5,073) | (5,161) |
Depreciation of property, plant and equipment (note 13) | 3,381 | 2,886 |
Depreciation of right-of-use assets (note 16) | 1,277 | 1,152 |
Gain on disposal of property, plant and equipment | – | (1,173) |
Net foreign exchange loss | 461 | 553 |
Amortisation of acquired intangibles (note 12) | 836 | 4,190 |
2025 | 2024 | |
(£000s) | (£000s) | |
Fees payable to the Group’s auditor for the audit of the Group’s annual accounts | 214 | 160 |
Fees payable to the Group’s auditor for the audit of subsidiaries | 118 | 88 |
TOTAL AUDIT FEES | 332 | 248 |
Fees payable to the Group’s auditor for other services to the Group: | – | – |
Review of interim report | 28 | 27 |
TOTAL AUDIT-RELATED FEES | 360 | 275 |
Non-audit fees | – | – |
Total audit and non-audit fees | 360 | 275 |
Total % of non-audit fees | 0% | 0% |
2025 | 2024 | |
(£000s) | (£000s) | |
Bank interest | 6,440 | 4,336 |
FINANCE INCOME | 6,440 | 4,336 |
2025 | 2024 | |
(£000s) | (£000s) | |
Interest expense on lease liabilities | 328 | 320 |
Other finance expense | 5 | 14 |
FINANCE EXPENSE | 333 | 334 |
2025 | 2024 | |
Number | Number | |
Technical | 2,410 | 2,354 |
Administration | 310 | 331 |
Sales | 233 | 258 |
2,943 |
2025 | 2024 | |
(£000s) | (£000s) | |
Wages and salaries | 222,692 | 222,916 |
Social security costs | 21,105 | 21,821 |
Contributions to defined contribution plans (note 25) | 9,392 | 9,270 |
Share-based payments (note 24) | 5,930 | 7,423 |
259,119 | 261,430 |
2025 | 2024 | |
(£000s) | (£000s) | |
Cost of sales | 164,429 | 164,101 |
Operating expenses | 94,690 | 97,329 |
259,119 | 261,430 |
2025 | 2024 | |
(£000s) | (£000s) | |
CURRENT TAX EXPENSE: | ||
Current year (UK) | 9,909 | 12,201 |
Current year (overseas) | 4,070 | 6,456 |
Adjustments in respect of prior years | (635) | (444) |
13,344 | 18,213 | |
DEFERRED TAX (NOTE 18) | ||
Origination and reversal of temporary differences | (1,277) | (1,439) |
Adjustments in respect of prior years | 1,013 | (717) |
(264) | (2,156) | |
TOTAL TAX EXPENSE | 13,080 | 16,057 |
2025 | 2024 | |
(£000s) | (£000s) | |
CURRENT TAX | ||
Permanent element of share-based payments deduction | 21 | 514 |
DEFERRED TAX | ||
Deferred tax on share-based payments | (25) | (968) |
TOTAL TAX RECOGNISED DIRECTLY IN EQUITY | (4) | (454) |
2025 | 2024 | |
(£000s) | (£000s) | |
PROFIT BEFORE TAX ON CONTINUING OPERATIONS | 48,640 | 64,772 |
Tax at the UK corporation tax rate of 25% (2024: 25%) | 12,160 | 16,193 |
Expenses not deductible for tax purposes | 662 | 1,333 |
Tax exempt income | (357) | (428) |
Effect of tax rates in foreign jurisdictions | 237 | 120 |
Adjustments to tax charge in respect of prior years | 378 | (1,161) |
TAX EXPENSE FOR THE YEAR | 13,080 | 16,057 |
EFFECTIVE TAX RATE | 27% | 25% |
2025 | 2024 | |
(£000s) | (£000s) | |
AMOUNTS RECOGNISED AS DISTRIBUTIONS TO EQUITY HOLDERS IN THE PERIOD: | ||
Interim dividend for 2025 of 9.3p per share | 11,721 | – |
Final dividend for 2024 of 19.1p per share | 24,027 | – |
Interim dividend for 2024 of 8.2p per share | – | 10,287 |
Final dividend for 2023 of 16.1p per share | – | 20,135 |
35,748 | 30,422 |
2025 | 2024 | |
(£000s) | (£000s) | |
PROFIT ATTRIBUTABLE TO ORDINARY SHAREHOLDERS | 35,560 | 48,715 |
Thousands | Thousands | |
Issued ordinary shares at 1 April | 125,788 | 124,628 |
Effect of shares held in trust | (882) | (790) |
Effect of share options vested and exercised | 418 | 711 |
Effect of shares issued related to a business combination | 58 | 113 |
Effect of shares issued related to free share awards | 122 | 109 |
Effect of share buyback programme | (468) | – |
Weighted average number of ordinary shares at 31 March | 125,036 | 124,771 |
BASIC EARNINGS PER SHARE | 28.4p | 39.0p |
2025 | 2024 | |
(£000s) | (£000s) | |
PROFIT ATTRIBUTABLE TO ORDINARY SHAREHOLDERS | 35,560 | 48,715 |
Thousands | Thousands | |
Weighted average number of ordinary shares (basic) | 125,036 | 124,771 |
Effect of share options in issue | 228 | 626 |
Effect of shares held in trust | 882 | 790 |
Effect of potential shares to be issued related to a business combination | – | 138 |
Weighted average number of ordinary shares (diluted) at 31 March | 126,146 | 126,325 |
DILUTED EARNINGS PER SHARE | 28.2p | 38.6p |
2025 | 2024 | |
(£000s) | (£000s) | |
ADJUSTED PROFIT FOR THE YEAR | 48,304 | 58,760 |
Thousands | Thousands | |
Weighted average number of ordinary shares for the purposes of basic earnings per share | 125,036 | 124,771 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share | 126,146 | 126,325 |
ADJUSTED BASIC EARNINGS PER SHARE | 38.6p | 47.1p |
ADJUSTED DILUTED EARNINGS PER SHARE | 38.3p | 46.5p |
Customer | ||||
Goodwill | Order backlog | relationships | Tot al | |
(£000s) | (£000s) | (£000s) | (£000s) | |
COST | ||||
At 1 April 2023 | 19,007 | 1,098 | 7,686 | 27,791 |
Exchange adjustments | (720) | (43) | (79) | (842) |
Acquisitions through business combinations (note 28) | 19,916 | 677 | 4,892 | 25,485 |
At 31 March 2024 | 38,203 | 1,732 | 12,499 | 52,434 |
Exchange adjustments | (890) | (42) | (287) | (1,219) |
AT 31 MARCH 2025 | 37,313 | 1,690 | 12,212 | 51,215 |
AMORTISATION AND IMPAIRMENT | ||||
At 1 April 2023 | – | 1,098 | 3,870 | 4,968 |
Charge for the year | – | 179 | 4,011 | 4,190 |
Exchange adjustments | – | (23) | (112) | (135) |
At 31 March 2024 | – | 1,254 | 7,769 | 9,023 |
Charge for the year | – | 231 | 605 | 836 |
Exchange adjustments | – | (28) | (168) | (196) |
AT 31 MARCH 2025 | – | 1,457 | 8,206 | 9,663 |
CARRYING AMOUNT | ||||
AT 31 MARCH 2025 | 37,313 | 233 | 4,006 | 41,552 |
At 31 March 2024 | 38,203 | 478 | 4,730 | 43,411 |
2025 | 2024 | |
(£000s) | (£000s) | |
Kainos Workday Adaptive Practice | 3,176 | 3,199 |
Workday Services Americas | 6,457 | 6,649 |
Workday Services Europe | 8,111 | 8,290 |
Workday Products | 19,569 | 20,065 |
TOTAL | 37,313 | 38,203 |
2025 | 2024 | |
(£000s) | (£000s) | |
Workday Adaptive Practice | 11-12% | 12-13% |
Workday Services Americas | 11-12% | 12-13% |
Workday Services Europe | 12-13% | 13-14% |
Workday Products | 10-11% | 11-12% |
2025 | 2024 | |
(£000s) | (£000s) | |
Workday Adaptive Practice | 2% | 2% |
Workday Services Americas | 2% | 2% |
Workday Services Europe | 2% | 2% |
Workday Products | 2% | 2% |
Property | Property and | ||||
under | leasehold | Office | Fixtures | ||
construction | improvements | equipment | and fittings | Tot al | |
(£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
COST | |||||
At 1 April 2023 | 3,858 | 1,053 | 8,606 | 1,479 | 14,996 |
Impact of foreign exchange | – | (89) | 543 | 3 | 457 |
Additions | 355 | 4,237 | 1,045 | 25 | 5,662 |
Disposals | – | – | (28) | – | (28) |
At 31 March 2024 | 4,213 | 5,201 | 10,166 | 1,507 | 21,087 |
Impact of foreign exchange | – | (134) | (31) | (2) | (167) |
Additions | 878 | 52 | 883 | 1,556 | 3,369 |
Disposals | – | – | (2,905) | (35) | (2,940) |
AT 31 MARCH 2025 | 5,091 | 5,119 | 8,113 | 3,026 | 21,349 |
ACCUMULATED DEPRECIATION | |||||
At 1 April 2023 | – | 449 | 4,427 | 611 | 5,487 |
Impact of foreign exchange | – | (27) | 479 | 5 | 457 |
Charge for the year | – | 826 | 1,818 | 242 | 2,886 |
Eliminated on disposals | – | – | (28) | – | (28) |
At 31 March 2024 | – | 1,248 | 6,696 | 858 | 8,802 |
Impact of foreign exchange | – | (30) | (8) | (1) | (39) |
Charge for the year | – | 1,145 | 1,874 | 362 | 3,381 |
Eliminated on disposals | – | – | (2,905) | (35) | (2,940) |
AT 31 MARCH 2025 | – | 2,363 | 5,657 | 1,184 | 9,204 |
CARRYING AMOUNT | |||||
AT 31 MARCH 2025 | 5,091 | 2,756 | 2,456 | 1,842 | 12,145 |
At 31 March 2024 | 4,213 | 3,953 | 3,470 | 649 | 12,285 |
(£000s) | |
At 1 April 2023 | 5,160 |
Increase in fair value | 1,040 |
At 31 March 2024 | 6,200 |
Disposal | (6,200) |
AT 31 MARCH 2025 | – |
Proportion of | ||||||
ordinary share | ||||||
Subsidiary undertakings | Incorporated | Registered office | Principal activity | capital held | ||
Kainos Software Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Software | 100% | ||
Belfast, BT7 1NT, Northern Ireland | development | |||||
Kainos Software Ireland Limited | Republic of Ireland | Glandore, Fitzwilliam Court, Suite 103, | Software | 100% | ||
Leeson Close, Dublin 2, D02 YW24, | development | |||||
Ireland | ||||||
Kainos Software Poland | Poland | 8th Floor, Tryton Business House, | Software | 100% | ||
Spólka z.o.o | ul. Jana z Kolna 11, 80-864 Gdańsk, | development | ||||
Poland | ||||||
Kainos Poland Services | Poland | 8th Floor, Tryton Business House, | Software | 100% | ||
Spólka z.o.o | ul. Jana z Kolna 11, 80-864 Gdańsk, | services | ||||
Poland | ||||||
Kainos Trustees Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Share Scheme | 100% | ||
Belfast, BT7 1NT, Northern Ireland | Trustee | |||||
Kainos Managers Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Property | 100% | ||
Belfast, BT7 1NT, Northern Ireland | company | |||||
Kainos Evolve Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Software | 100% | ||
Belfast, BT7 1NT, Northern Ireland | development | |||||
Kainos WorkSmart Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Software | 100% | ||
Belfast, BT7 1NT, Northern Ireland | development | |||||
Kainos WorkSmart Inc. | US | Suite 4300, | 111 | Monument Circle | Software | 100% |
Indianapolis Indiana 46204, USA | development | |||||
Kainos WorkSmart GmbH | Germany | 5th Floor, Hahnstraße 70 60528 | Software | 100% | ||
Frankfurt am Main Germany | development | |||||
Kainos WorkSmart ApS | Denmark | Office no. 280110080 | Software | 100% | ||
Harsdorffs Hus Office Club | development | |||||
Kongens Nytorv 5 | ||||||
1050 | Copenhagen, Denmark | |||||
Kainos Canada Inc. | Canada | 25 King Street West | Software | 100% | ||
Suite 2200, | Commerce Court | development | ||||
North Toronto, Ontario M5L 2A1 | ||||||
Kainos WorkSmart SAS | France | 3-5 Rue Saint Georges TMF | Software | 100% | ||
Pole 75009, | Paris, France | development |
Proportion of | |||||||
ordinary share | |||||||
Subsidiary undertakings | Incorporated | Registered office | Principal activity | capital held | |||
Kainos WorkSmart Oy | Finland | c/o TMF Finland Oy, | Software | 100% | |||
Erottajankatu 15-17, | development | ||||||
00130 | Helsinki, Finland | ||||||
Formulate Kainos Limited | England | 2nd Floor, 21 Farringdon Road, | Software | 100% | |||
London, EC1M 3HA, England | services | ||||||
Kainos Planning, LLC | US | Suite 4300, | 111 | Monument Circle | Software | 100% | |
Indianapolis | Indiana 46204 | services | |||||
USA | |||||||
KW Software Oy | Finland | c/o TMF Finland Oy, | Software | 100% | |||
Erottajankatu 15-17 | services | ||||||
00130, | Helsinki, Finland | ||||||
Kainos AB | Sweden | c/o Baker & McKenzie | Software | 100% | |||
Advokatbyrå KB, Box 180, | services | ||||||
101 23 Stockholm, Sweden | |||||||
Kainos the Netherlands B.V. | Netherlands | Hogebrinkerweg 15 b, | Software | 100% | |||
3871KM, | Hoevelaken, Netherlands | services | |||||
Kainos Belgium BV | Belgium | 2160 | Wommelgem | Software | 100% | ||
Nijverheidsstraat 70, Belgium | services | ||||||
Kainos WorkSmart S.R.L. | Romania | Bucureşti Sectorul 4, | Software | 100% | |||
Calea Văcăreşti, | services | ||||||
Nr. 391, Intrarea A, Etaj 3, | |||||||
Sector 4, Bucuresti, Romania | |||||||
Kainos AS | Norway | c/o Azets Insigt AS, | Software | 100% | |||
Drammensveien, 151, 0277 | services | ||||||
Oslo, Norway | |||||||
Kainos OÜ | Estonia | Harju maakond, Tallinn, | Software | 100% | |||
Lasnamäe linnaosa, | services | ||||||
Valukoja tn 8/1, 11415 | |||||||
Estonia | |||||||
Blackline Group, Inc. | US | 522 | W Riverside Avenue, | Software | 100% | ||
Suite 4197, | Spokane, | services | |||||
WA 99201, | USA | ||||||
Kainos Argentina S.A.U. | Argentina | Av. del Libertador 498, 13th floor, | Software | 100% | |||
‘South’, Buenos Aires, Argentina | services | ||||||
Kainos (Philippines) Inc. | Philippines | 24/F AIA Tower, 8767 Paseo de Roxas | Software | 100% | |||
Avenue, Brgy. Bel-Air, Makati City, | services | ||||||
NCR, Philippines 1226 | |||||||
RapidIT – Cloudbera, Inc. | US | Suite 4300, | 111 | Monument Circle | Software | 100% | |
Indianapolis | Indiana 46204 | development | |||||
USA | |||||||
Kainos cell, Mangrove Insurance | Guernsey | PO BOX 155, Mill Court, | Insurance cell | 100% | |||
Guernsey PCC Limited | La Charroterie, St Peter Port, | (redeemable | |||||
GY1 4ET, Guernsey | preference | ||||||
shares) | |||||||
Kainos Software Technologies | India | Plot No.1202 & 1215A, 3rd Floor, SL | Software | 100% | |||
Private Limited | Jubilee, Rd Number 36, Jubilee Hills, | development | |||||
Hyderabad, Telangana 500033, India | |||||||
Kainos Australia Pty Limited | Australia | c/o Baker McKenzie, | Software | 100% | |||
181 | William Street, | services | |||||
Melbourne, Victoria 3000, | |||||||
Australia |
Property | Other | Tot al | |
(£000s) | (£000s) | (£000s) | |
COST | |||
At 1 April 2023 | 2,837 | 87 | 2,924 |
Additions | 5,124 | – | 5,124 |
Disposals | (1,349) | (87) | (1,436) |
Exchange adjustments | 1 | – | 1 |
At 31 March 2024 | 6,613 | – | 6,613 |
Additions | 802 | – | 802 |
Exchange adjustments | (59) | – | (59) |
AT 31 MARCH 2025 | 7,356 | – | 7,356 |
ACCUMULATED DEPRECIATION | |||
At 1 April 2023 | 1,596 | 67 | 1,663 |
Charge for the year | 1,132 | 20 | 1,152 |
Elimination on disposal | (1,349) | (87) | (1,436) |
Exchange adjustments | 18 | – | 18 |
At 31 March 2024 | 1,397 | – | 1,397 |
Charge for the year | 1,277 | – | 1,277 |
Exchange adjustments | (36) | – | (36) |
AT 31 MARCH 2025 | 2,638 | – | 2,638 |
CARRYING AMOUNT | |||
AT 31 MARCH 2025 | 4,718 | – | 4,718 |
At 31 March 2024 | 5,216 | – | 5,216 |
2025 | 2024 | |
(£000s) | (£000s) | |
Depreciation expense on right-of-use assets | 1,277 | 1,152 |
Interest expense on lease liabilities (note 7) | 328 | 320 |
Expense relating to short-term and low value leases | 374 | 726 |
2025 | 2024 | |
(£000s) | (£000s) | |
TOTAL CASH OUTFLOW FOR LEASES | 1,823 | 1,512 |
2025 | 2024 | |
(£000s) | (£000s) | |
Trade receivables | 31,481 | 35,368 |
Other receivables | 7,039 | 6,464 |
38,520 | 41,832 | |
Prepayments | 7,553 | 4,268 |
Accrued income | 22,673 | 33,225 |
68,746 | 79,325 |
Assets | Liabilities | Net | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
(£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
Accelerated capital allowances | – | – | (715) | (1,176) | (715) | (1,176) |
Share-based payments | – | – | (647) | (530) | (647) | (530) |
Right-of-use assets | 296 | 319 | – | – | 296 | 319 |
Lease liability | – | – | (228) | (277) | (228) | (277) |
Short-term temporary differences | 5,515 | 5,901 | – | – | 5,515 | 5,901 |
Deferred tax on acquisitions | – | – | (1,286) | (1,461) | (1,286) | (1,461) |
TAX ASSETS/(LIABILITIES) | ||||||
BEFORE SET-OFF | 5,811 | 6,220 | (2,876) | (3,444) | 2,935 | 2,776 |
Set-off of tax | (900) | (1,073) | 900 | 1,073 | – | – |
NET TAX ASSETS/(LIABILITIES) | 4,911 | 5,147 | (1,976) | (2,371) | 2,935 | 2,776 |
Accelerated | Short-term | Deferred | |||||
capital | Share-based | Right-of-use | Lease | temporary | tax on | ||
allowances | payment | assets | liability | differences | acquisitions | Tot al | |
(£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
At 1 April 2023 | (1,007) | 479 | – | – | 3,834 | (203) | 3,103 |
Foreign exchange differences | – | – | – | – | ( 6 ) | – | ( 6 ) |
Adjustment for prior years | (150) | – | – | – | 850 | 17 | 717 |
On recognition of lease | – | – | 362 | (362) | – | – | – |
Acquired in business combination | – | – | – | – | – | (1,509) | (1,509) |
Debit to retained earnings | – | (968) | – | – | – | – | (968) |
(Debit)/credit to profit | (19) | (41) | (43) | 85 | 1,223 | 234 | 1,439 |
At 31 March 2024 | (1,176) | (530) | 319 | (277) | 5,901 | (1,461) | 2,776 |
Foreign exchange differences | – | – | – | – | (80) | – | (80) |
Adjustment for prior years | (172) | – | – | – | (822) | (19) | (1,013) |
Debit to retained earnings | – | (25) | – | – | – | – | (25) |
Credit/(debit) to profit | 633 | (92) | (23) | 49 | 515 | 195 | 1,277 |
AT 31 MARCH 2025 | (715) | (647) | 296 | (228) | 5,514 | (1,285) | 2,935 |
2025 | 2024 | |
(£000s) | (£000s) | |
Cash at bank and in hand | 29,288 | 38,593 |
Short-term deposits | 99,000 | 82,965 |
CASH AND CASH EQUIVALENTS | 128,288 | 121,558 |
TREASURY DEPOSITS | 5,399 | 4,403 |
TOTAL CASH AND CASH EQUIVALENTS AND TREASURY DEPOSITS | 133,687 | 125,961 |
2025 | 2024 | |
(£000s) | (£000s) | |
Less than one year | 1,529 | 1,317 |
One to five years | 3,690 | 3,925 |
More than five years | 1,314 | 1,837 |
6,533 | 7,079 | |
Less: unearned interest | (975) | (1,181) |
5,558 | 5,898 | |
ANALYSED AS: | ||
Non-current | 4,312 | 4,883 |
Current | 1,246 | 1,015 |
2025 | 2024 | |
(£000s) | (£000s) | |
At 1 April | 5,898 | 1,379 |
New leases | 802 | 5,124 |
Cash flow on principal | (1,121) | (466) |
Cash flow on interest | (328) | (320) |
Interest expense | 328 | 320 |
Non-cash movement | (21) | (139) |
AT 31 MARCH | 5,558 | 5,898 |
2025 | 2024 | |
(£000s) | (£000s) | |
Trade payables and accruals | 54,269 | 50,062 |
Deferred income | 46,358 | 44,954 |
Current tax liabilities | 2,526 | 7,069 |
Other tax and social security | 11,452 | 10,135 |
114,605 | 112,220 |
2025 | 2024 | |
(£000s) | (£000s) | |
Restructuring provision | 5,388 | – |
Property-related provision | 1,546 | 1,542 |
6,934 | 1,542 |
2025 | 2024 | |
(£000s) | (£000s) | |
Current | 5,388 | – |
Non-current | 1,546 | 1,542 |
6,934 | 1,542 |
Restructuring | |||
related | Property related | Tot al | |
(£000s) | (£000s) | (£000s) | |
At 1 April 2024 | – | 1,542 | 1,542 |
Additional provision in the year | 8,411 | 4 | 8,415 |
Utilisation of provision | (3,023) | – | (3,023) |
AT 31 MARCH 2025 | 5,388 | 1,546 | 6,934 |
2025 | 2024 | |
(£000s) | (£000s) | |
ISSUED AND FULLY PAID: | ||
ORDINARY SHARES | ||
Opening balance | 629 | 623 |
Issued during the year | 3 | 6 |
Shares cancelled | (14) | – |
TOTAL SHARE CAPITAL | 618 | 629 |
2025 | 2024 | |
(£000s) | (£000s) | |
Own shares purchased for cancellation | ||
INCLUDED IN THE CONSOLIDATED STATEMENT OF CHANGES IN EQUITY ab | (22,785) | – |
Outstanding amount recognised as financial liabilities c | 233 | – |
INCLUDED IN THE CONSOLIDATED STATEMENT OF CASH FLOWS d | (22,552) | – |
Capital redemption | |||
reserve | Merger reserve | Total other | |
(£000s) | (£000s) | (£000s) | |
At 31 March 2023 and 31 March 2024 | – | 3,548 | 3,548 |
Shares cancelled | 14 | – | 14 |
BALANCE AT 31 MARCH 2025 | 14 | 3,548 | 3,562 |
Granted | Granted | |
during year | during year | |
to 31 March | to 31 March | |
PSP | 2025 | 2024 |
Weighted average exercise price | £0.01 | £0.01 |
Fair value at grant date | £8.79-£10.34 | £7.64-£11.62 |
Share price at grant | £11.76 | £10.93-£12.73 |
Expected volatility | 43% | 47%-48% |
Expected life (years) | 4.0 | 4.0-5.0 |
Risk-free interest rate | 4.3% | 3.5%-4.6% |
Expected dividends per annum | 3.2% | 2.2% |
Granted | Granted | |
during year | during year | |
to 31 March | to 31 March | |
CSOP | 2025 | 2024 |
Weighted average exercise price | £11.56 | £13.14 |
Fair value | £3.82 | £4.43 |
Share price at grant | £11.76 | £12.73 |
Expected volatility | 43% | 47% |
Expected life (years) | 4.6 | 4.0 |
Risk-free interest rate | 4.3% | 4.6% |
Expected dividends per annum | 3.2% | 2.2% |
Granted | Granted | |
during year | during year | |
to 31 March | to 31 March | |
Poland CSA and US CSA | 2025 | 2024 |
Weighted average exercise price | £0.01 | £0.01 |
Fair value | £7.90 | £9.34 |
Share price at grant | £8.77 | £10.07 |
Expected volatility | 43% | 48% |
Expected life (years) | 3.25 | 3.25 |
Risk-free interest rate | 4.3% | 4.1% |
Expected dividends per annum | 3.2% | 2.2% |
Granted | Granted | |
during year | during year | |
to 31 March | to 31 March | |
UK SAYE, ROI and Poland share options | 2025 | 2024 |
Weighted average exercise price | £9.39 | – |
Fair value | £4.21 | – |
Share price at grant | £11.78 | – |
Expected volatility | 43% | – |
Expected life (years) | 3.25 | – |
Risk-free interest rate | 4.3% | – |
Expected dividends per annum | 3.2% | – |
PSP | UK SAYE | CSOP | US | ROI | Poland | Tot al | |
(000s) | (000s) | (000s) | (000s) | (000s) | (000s) | (000s) | |
Outstanding at 31 March 2024 | 686 | 407 | 266 | 63 | 11 | 229 | 1,662 |
Granted during period | 180 | 491 | 48 | 39 | 19 | 213 | 990 |
Exercised during the period | (29) | (2) | (8) | – | – | (24) | (63) |
Forfeited during the period | (73) | (147) | (22) | (20) | (4) | (80) | (346) |
OUTSTANDING AT 31 MARCH 2025 | 764 | 749 | 284 | 82 | 26 | 338 | 2,243 |
EXERCISABLE AT THE END OF THE YEAR | 3 6 3 | – | 1 7 2 | – | – | – | 5 3 5 |
PSP | UK SAYE | CSOP | US | ROI | Poland | |
£ | £ | £ | £ | £ | £ | |
Outstanding at 31 March 2024 | 0.005 | 9.91 | 7.41 | 0.005 | 9.92 | 4.68 |
Granted during period | 0.005 | 9.39 | 11.56 | 0.005 | 9.39 | 7.13 |
Exercised during the period | 0.005 | 8.54 | 6.04 | – | – | 0.005 |
Forfeited during the period | 0.005 | 9.70 | 12.04 | – | 9.49 | 6.07 |
OUTSTANDING AT 31 MARCH 2025 | 0.005 | 9.61 | 7.82 | 0.005 | 9.59 | 6.22 |
EXERCISABLE AT THE END OF THE YEAR | 0.005 | – | 5.22 | – | – | – |
PSP | UK SAYE | CSOP | US | ROI | Poland | Tot al | |
(000s) | (000s) | (000s) | (000s) | (000s) | (000s) | (000s) | |
Outstanding at 31 March 2023 | 645 | 779 | 291 | 42 | 22 | 379 | 2,158 |
Granted during period | 142 | – | 44 | 42 | – | 54 | 282 |
Exercised during the period | (98) | (319) | (68) | – | (7) | (147) | (639) |
Forfeited during the period | (3) | (53) | (1) | (21) | (4) | (57) | (139) |
OUTSTANDING AT 31 MARCH 2024 | 686 | 407 | 266 | 63 | 11 | 229 | 1,662 |
EXERCISABLE AT THE END OF THE YEAR | 3 6 0 | 1 | 1 5 7 | – | – | – | 5 1 8 |
PSP | UK SAYE | CSOP | US | ROI | Poland | |
£ | £ | £ | £ | £ | £ | |
Outstanding at 31 March 2023 | 0.005 | 8.36 | 5.43 | 0.005 | 8.36 | 5.17 |
Granted during period | 0.005 | – | 13.14 | 0.005 | – | 0.005 |
Exercised during the period | 0.005 | 6.20 | 2.97 | – | 6.20 | 4.27 |
Forfeited during the period | 0.005 | 9.50 | 12.85 | 0.005 | 7.39 | 4.36 |
OUTSTANDING AT 31 MARCH 2024 | 0.005 | 9.91 | 7.41 | 0.005 | 9.92 | 4.68 |
EXERCISABLE AT THE END OF THE YEAR | 0.005 | – | 3.87 | – | – | – |
UK SIP | ROI | Tot al | |
(000s) | (000s) | (000s) | |
Outstanding at 31 March 2024 | 1,716 | 23 | 1,739 |
Granted during period | 373 | 7 | 380 |
Released during the period | (55) | (6) | (61) |
Forfeited during the period | (168) | (3) | (171) |
OUTSTANDING AT 31 MARCH 2025 | 1,866 | 21 | 1,887 |
UK SIP | ROI | Tot al | |
(000s) | (000s) | (000s) | |
Outstanding at 31 March 2023 | 1,535 | 24 | 1,559 |
Granted during period | 357 | 6 | 363 |
Released during the period | (133) | (6) | (139) |
Forfeited during the period | (43) | (1) | (44) |
OUTSTANDING AT 31 MARCH 2024 | 1,716 | 23 | 1,739 |
2025 | 2024 | |
(£000s) | (£000s) | |
At 1 April | 296 | 296 |
Granted during period | 312 | 53 |
Released during the period | (31) | (26) |
Forfeited during the period | (85) | (27) |
AT 31 MARCH 2025 | 492 | 296 |
Financial | ||||||
assets at | Other | |||||
amortised | financial | |||||
FVPL | cost | liabilities | Tot al | Fair value | ||
31 MARCH 2025 | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | Level |
FINANCIAL ASSETS MEASURED AT FAIR VALUE: | ||||||
Investments in equity instruments | 1,299 | – | – | 1,299 | 1,299 | 3 |
FINANCIAL ASSETS NOT MEASURED AT FAIR VALUE: | ||||||
Trade and other receivables | – | 38,520 | – | 38,520 | – | – |
Cash and cash equivalents | – | 128,288 | – | 128,288 | – | – |
Treasury deposits | – | 5,399 | – | 5,399 | – | – |
FINANCIAL LIABILITIES MEASURED AT FAIR VALUE: | ||||||
Cash settled share-based payments and share-based social security costs | 1,014 | – | – | 1,014 | 1,014 | 1 |
FINANCIAL LIABILITIES NOT MEASURED AT FAIR VALUE: | ||||||
Trade payables | – | – | 4,843 | 4,843 | – | – |
Other tax and social security | – | – | 11,452 | 11,452 | – | – |
Financial | ||||||
assets at | Other | |||||
amortised | financial | |||||
FVPL | cost | liabilities | Tot al | Fair value | ||
31 MARCH 2024 | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | Level |
FINANCIAL ASSETS MEASURED AT FAIR VALUE: | ||||||
Investments in equity instruments | 1,299 | – | – | 1,299 | 1,299 | 3 |
FINANCIAL ASSETS NOT MEASURED AT FAIR VALUE: | ||||||
Trade and other receivables | – | 41,832 | – | 41,832 | – | – |
Cash and cash equivalents | – | 121,558 | – | 121,558 | – | – |
Treasury deposits | – | 4,403 | – | 4,403 | – | – |
FINANCIAL LIABILITIES MEASURED AT FAIR VALUE: | ||||||
Cash settled share-based payments and share-based social security costs | 1,421 | – | – | 1,421 | 1,421 | 1 |
FINANCIAL LIABILITIES NOT MEASURED AT FAIR VALUE: | ||||||
Trade payables | – | – | 1,565 | 1,565 | – | – |
Other tax and social security | – | – | 10,135 | 10,135 | – | – |
Liabilities | Assets | |||
2025 | 2024 | 2025 | 2024 | |
(£000s) | (£000s) | (£000s) | (£000s) | |
Polish Złoty | – | 85 | 728 | 209 |
Euro | 326 | 5,463 | 1,109 | 7,947 |
US Dollar | 1,945 | 4,553 | 2,879 | 2,936 |
Canadian Dollar | – | 4 | 23 | 3,791 |
Sterling | 4,179 | – | 4,261 | 438 |
2025 | 2024 | |
Polish Złoty | 5.000 | 5.038 |
Euro | 1.196 | 1.170 |
US Dollar | 1.295 | 1.263 |
Canadian Dollar | 1.856 | 1.710 |
2025 | 2024 | |
(£000s) | (£000s) | |
Polish Złoty | (7) | (1) |
Euro | (8) | (25) |
US Dollar | (9) | 16 |
Canadian Dollar | – | (37) |
Interest rate impact | ||
2025 | 2024 | |
(£000s) | (£000s) | |
1% increase in interest rates | 1,337 | 874 |
Expected | Gross carrying | Loss | |
loss rate | amount | allowance | |
31 MARCH 2025 | % | (£000s) | (£000s) |
Not past due | 2 | 48,495 | 776 |
Past due 1-90 days | 2 | 6,423 | 142 |
Past due 91 + days | 62 | 405 | 251 |
BALANCE AT 31 MARCH 2025 | 55,323 | 1,169 |
Expected | Gross carrying | Loss | |
loss rate | amount | allowance | |
31 MARCH 2024 | % | (£000s) | (£000s) |
Accrued income | <1 | 33,962 | 137 |
Not past due | 3 | 26,391 | 890 |
Past due 1-90 days | 2 | 8,796 | 176 |
Past due 91 + days | 52 | 1,352 | 705 |
BALANCE AT 31 MARCH 2024 | 70,501 | 1,908 |
2025 | 2024 | |
(£000s) | (£000s) | |
BALANCE AT THE BEGINNING OF THE PERIOD | 1,908 | 1,621 |
Remeasurement of loss allowance | (500) | 499 |
Amounts recovered during the year | (178) | (212) |
Amounts written off | (61) | – |
BALANCE AT THE END OF THE PERIOD | 1,169 | 1,908 |
2025 | 2024 | |
(£000s) | (£000s) | |
United Kingdom & Ireland | 31,925 | 32,612 |
Americas | 17,385 | 25,034 |
Central Europe | 4,418 | 10,483 |
Rest of world | 426 | 464 |
54,154 | 68,593 |
2025 | 2024 | |
(£000s) | (£000s) | |
Short-term employee benefits (emoluments) | 1,080 | 1,204 |
Post-employment benefits (pension contributions) | 6 | 9 |
Gains on exercise of share options | – | 9 |
Share-based payments charge | 149 | 163 |
1,235 | 1,385 |
2025 | 2024 | |
(£000s) | (£000s) | |
Short-term employee benefits (emoluments) | 766 | 912 |
Gains on exercise of share options | – | 9 |
Share-based payments charge | 149 | 163 |
915 | 1,084 |
Fair value | |
(£000s) | |
Cash and cash equivalents | 340 |
Trade and other receivables | 281 |
Intangible assets | 5,569 |
Deferred tax liability | (1,509) |
Trade and other payables | (1,349) |
FAIR VALUE OF NET IDENTIFIABLE ASSETS | 3,332 |
Goodwill | 19,916 |
TOTAL CONSIDERATION | 23,248 |
SATISFIED BY: | (£000s) |
Cash | 23,248 |
TOTAL CONSIDERATION | 23,248 |
(£000s) | |
Cash consideration | 23,248 |
Less cash and equivalents acquired | (340) |
NET CASH OUTFLOW | 22,908 |