Over remaining term |
|
Short-term leasehold property |
of the lease |
Plant and machinery |
3 years |
Fixtures and fittings |
3 years |
Computer equipment |
3 years |
Owned assets |
7 years |
Reportable segment |
Operations |
UK Home |
Activities generated by the sale of chargepoints to for installation at homes in |
the UK |
|
UK Commercial |
Activities generated by the sale and installation of chargepoints in commercial |
settings such as destinations and workplace parking in the UK, as well as the |
|
recurring revenue generated on chargepoints, relating to fees charged from |
|
the ongoing use of the Pod Point software and information generated from the |
|
management information system |
|
UK Distribution |
Activities generated by the sale of chargepoints to commercial customers such |
as housebuilders and wholesale channels in the UK |
|
Owned Assets |
Operating activities relating to customer contracts, in which Pod Point owns |
the chargepoint assets but charges a fee for provision of media screens on the |
|
chargepoints for advertising purposes, and charges end customers for the use |
|
of these assets |
|
Energy Flex |
Activities relating to provision of a flexibility service, to arrange access to Pod |
Point’s installed base of domestic charging units distributor network operators |
|
and distribution system operators to manage energy usage in geographically |
|
designated areas over time to match production capacity |
UK | UK | UK | Owned | Energy | Total | |
Home | Commercial | Distribution | Assets | Flex | Group | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Installation services provided to | ||||||
commercial customers over time | – | 11,244 | – | – | – | 11,244 |
Other services provided to | ||||||
customers over time | 321 | 3,041 | – | 7,672 | – | 11,034 |
Wholesale and supply only sales | ||||||
to commercial customers at point | ||||||
in time | – | 966 | 7,057 | – | – | 8,023 |
Sale and installation of | ||||||
chargepoints to residential | ||||||
customers at point in time | 22,006 | – | – | – | – | 22,006 |
Energy Flex revenues provided over | ||||||
time | – | – | – | – | 607 | 607 |
Revenue | 22,327 | 15,251 | 7,057 | 7,672 | 607 | 52,914 |
Cost of sales | (17,779) | (11,546) | (2,065) | (4,724) | – | (36,114) |
Gross margin | 4,548 | 3,705 | 4,992 | 2,948 | 607 | 16,800 |
Gross margin % | 20.4% | 24.3% | 70.7% | 38.4% | 100% | 31.7% |
Other income | 272 | 222 | 299 | – | 36 | 829 |
Administrative expenses excluding | ||||||
impairment charges, depreciation | ||||||
and amortisation | (14,875) | (11,645) | (16,438) | (203) | (2,022) | (45,183) |
Depreciation and amortisation | (3,942) | (3,212) | (4,327) | (961) | (527) | (12,969) |
Operating (loss)/profit before | ||||||
impairment charges | (13,997) | (10,930) | (15,474) | 1,784 | (1,906) | (40,523) |
Impairment of intangible assets | (18,512) | (12,709) | (13,180) | – | – | (44,401) |
Impairment of right of use assets | – | (175) | – | – | – | (175) |
Operating (loss)/profit after | ||||||
impairment charges | (32,509) | (23,814) | (28,654) | 1,784 | (1,906) | (85,099) |
Finance income | 327 | 267 | 359 | – | 44 | 997 |
Finance costs | (66) | (54) | (73) | (175) | (9) | (377) |
(Loss)/profit before tax | (32,248) | (23,601) | (28,368) | 1,609 | (1,871) | (84,479) |
UK | UK | UK | Owned | Energy | Total | |
Home | Commercial | Distribution | Assets | Flex | Group | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Operating (loss)/profit | (32,509) | (23,814) | (28,654) | 1,784 | (1,906) | (85,099) |
Depreciation and amortisation | 3,942 | 3,212 | 4,327 | 961 | 527 | 12,969 |
Impairment of intangible assets | 18,512 | 12,709 | 13,180 | – | – | 44,401 |
Impairment of right of use | ||||||
assets | – | 175 | – | – | – | 175 |
Share-based payments credit | (411) | (335) | (451) | – | (55) | (1,252) |
Exceptional items | 2,380 | 2,842 | 2,610 | – | 318 | 8,150 |
Adjusted EBITDA | (8,086) | (5,211) | (8,988) | 2,745 | (1,116) | (20,656) |
UK |
UK |
UK |
Owned |
Energy |
Total |
|
Home |
Commercial |
Distribution |
Assets |
Flex |
Group |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Installation services provided to |
||||||
commercial customers over time |
– |
19,835 |
– |
– |
– |
19,835 |
Other services provided to |
||||||
customers over time |
135 |
3,162 |
– |
8,348 |
– |
11,645 |
Wholesale and supply only sales |
||||||
to commercial customers at point |
||||||
in time |
– |
– |
5,400 |
– |
– |
5,400 |
Sale and installation of |
||||||
chargepoints to residential |
||||||
customers at point in time |
26,837 |
– |
– |
– |
– |
26,837 |
Energy Flex revenues provided over |
||||||
time |
– |
– |
– |
– |
39 |
39 |
Revenue |
26,972 |
22,997 |
5,400 |
8,348 |
39 |
63,756 |
Cost of sales |
(19,406) |
(16,943) |
(2,281) |
(5,886) |
– |
(44,516) |
Gross margin |
7,566 |
6,054 |
3,119 |
2,462 |
39 |
19,240 |
Gross margin % |
28.1% |
26.3% |
57.8% |
29.5% |
100% |
30.2% |
Other income |
451 |
361 |
186 |
– |
2 |
1,000 |
Administrative expenses excluding |
||||||
impairment charges, depreciation |
||||||
and amortisation |
(19,084) |
(13,257) |
(7,871) |
(275) |
(98) |
(40,585) |
Depreciation and amortisation |
(4,463) |
(3,569) |
(1,839) |
(960) |
(23) |
(10,854) |
Operating (loss)/profit before |
||||||
impairment charges |
(15,530) |
(10,411) |
(6,405) |
1,227 |
(80) |
(31,199) |
Impairment charges |
– |
(47,396) |
(5,758) |
– |
– |
(53,154) |
Operating (loss)/profit after |
||||||
impairment charges |
(15,530) |
(57,807) |
(12,163) |
1,227 |
(80) |
(84,353) |
Finance income |
715 |
572 |
295 |
– |
4 |
1,586 |
Finance costs |
(98) |
(79) |
(41) |
(199) |
(1) |
(418) |
(Loss)/profit before tax |
(14,913) |
(57,314) |
(11,909) |
1,028 |
(77) |
(83,185) |
UK |
UK |
UK |
Owned |
Energy |
Total |
|
Home |
Commercial |
Distribution |
Assets |
Flex |
Group |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Operating (loss)/profit |
(15,530) |
(57,807) |
(12,163) |
1,227 |
(80) |
(84,353) |
Depreciation and amortisation |
4,463 |
3,569 |
1,839 |
960 |
23 |
10,854 |
Impairment charges |
– |
47,396 |
5,758 |
– |
– |
53,154 |
Share-based payments charge |
1,025 |
820 |
423 |
– |
5 |
2,273 |
Exceptional restructuring costs |
1,263 |
1,011 |
521 |
– |
7 |
2,802 |
Adjusted EBITDA |
(8,779) |
(5,011) |
(3,622) |
2,187 |
(45) |
(15,270) |
Year ended |
Year ended |
|
31st December |
31st December |
|
2024 |
2023 |
|
£’000 |
£’000 |
|
Amortisation of intangible fixed assets |
10,032 |
8,138 |
Depreciation of tangible fixed assets |
1,367 |
1,338 |
Depreciation of right-of-use assets |
1,570 |
1,378 |
Exchange differences |
10 |
1 |
Cost of inventories recognised as an expense |
15,366 |
21,009 |
Staff costs |
23,008 |
32,032 |
Other income – RDEC R&D tax credit income |
(829) |
(1,000) |
Loss on impairment of development costs |
4,919 |
– |
Loss on impairment of customer relationship intangibles |
– |
9,880 |
Loss on impairment of brand |
6,836 |
– |
Loss on impairment of goodwill |
32,646 |
43,274 |
Loss on impairment of right of use assets |
175 |
– |
Marketing costs |
2,634 |
2,270 |
Aggregate charge against income in respect of research and |
||
development costs not eligible for capitalisation |
2,315 |
3,119 |
Audit fees – consolidated Group accounts 1 |
397 |
222 |
Audit fees – Parent Company |
90 |
87 |
Audit fees – subsidiaries |
142 |
141 |
Fees for audit-related assurance services, relating to the half-year |
||
results for the six months ended 30th June 2024 |
50 |
– |
UK |
UK |
Owned |
Energy |
Total |
||
UK Home |
Commercial |
Distribution |
Assets |
Flex |
Group |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Installation services provided to |
||||||
commercial customers over time |
– |
11,244 |
– |
– |
– |
11,244 |
Other services provided to customers |
||||||
over time |
321 |
3,041 |
– |
7,672 |
– |
11,034 |
Wholesale and supply only sales to |
||||||
commercial customers at point in time |
– |
966 |
7,057 |
– |
– |
8,023 |
Sale and installation of chargepoints to |
||||||
residential customers at point in time |
22,006 |
– |
– |
– |
– |
22,006 |
Energy flex revenues provided over |
||||||
time |
– |
– |
– |
– |
607 |
607 |
Revenue |
22,327 |
15,251 |
7,057 |
7,672 |
607 |
52,914 |
UK |
UK |
Owned |
Energy |
Total |
||
UK Home |
Commercial |
Distribution |
Assets |
Flex |
Group |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Installation services provided to |
||||||
commercial customers over time |
– |
19,835 |
– |
– |
– |
19,835 |
Other services provided to customers |
||||||
over time |
135 |
3,162 |
– |
8,348 |
– |
11,645 |
Wholesale and supply only sales to |
||||||
commercial customers at point in time |
– |
– |
5,400 |
– |
– |
5,400 |
Sale and installation of chargepoints to |
||||||
residential customers at point in time |
26,837 |
– |
– |
– |
– |
26,837 |
Energy Flex revenues provided over |
||||||
time |
– |
– |
– |
– |
39 |
39 |
Revenue |
26,972 |
22,997 |
5,400 |
8,348 |
39 |
63,756 |
Year ended |
Year ended |
|
31st December |
31st December |
|
2024 |
2023 |
|
£’000 |
£’000 |
|
Wages and salaries |
27,279 |
33,506 |
Social security costs |
2,864 |
3,656 |
Costs of defined contribution scheme |
944 |
1,339 |
Share-based payment (credit)/expense |
(1,252) |
2,273 |
Capitalised as internally generated intangible assets |
(6,647) |
(8,742) |
Net staff costs |
23,118 |
32,032 |
Year ended |
Year ended |
|
31st December |
31st December |
|
2024 |
2023 |
|
Sales and operations |
254 |
300 |
Administrative and support |
222 |
277 |
Total |
476 |
577 |
Year ended |
Year ended |
|
31st December |
31st December |
|
2024 |
2023 |
|
£’000 |
£’000 |
|
Short-term employee benefits |
1,797 |
1,671 |
Post-employment benefits |
35 |
14 |
Share-based payment charges |
197 |
668 |
Total |
2,029 |
2,353 |
Year ended |
Year ended |
|
31st December |
31st December |
|
2024 |
2023 |
|
£’000 |
£’000 |
|
Restructuring costs |
6,562 |
2,802 |
Supplier issues |
662 |
– |
System implementation |
926 |
– |
8,150 |
2,802 |
Year ended |
Year ended |
|
31st December |
31st December |
|
2024 |
2023 |
|
£’000 |
£’000 |
|
Interest receivable on bank deposits |
997 |
1,586 |
Finance income |
997 |
1,586 |
Interest payable on loans |
(165) |
(190) |
Interest payable on lease liabilities |
(212) |
(228) |
Finance costs |
(377) |
(418) |
Net finance income |
620 |
1,168 |
Year ended |
Year ended |
|
31st December |
31st December |
|
2024 |
2023 |
|
£’000 |
£’000 |
|
Current tax charge |
246 |
229 |
Deferred tax charge |
– |
– |
Total tax charge |
246 |
229 |
Year ended |
Year ended |
|
31st December |
31st December |
|
2024 |
2023 |
|
£’000 |
£’000 |
|
Loss before tax |
(84,479) |
(83,185) |
Tax credit based on the standard rate of corporation tax in the UK of |
||
25% (2023: 23.52%) |
(21,120) |
(19,565) |
Fixed assets timing differences |
14 |
17 |
Expenses not deductible for tax purposes |
8,210 |
13,276 |
Income not taxable |
(55) |
– |
Adjustments to brought forward values |
(158) |
82 |
Remeasurement of deferred tax for changes in tax rates |
– |
(364) |
Other permanent differences |
(85) |
– |
R&D expenditure credits |
16 |
– |
Adjustments in respect of prior periods |
22 |
– |
Movement in deferred tax not recognised |
13,181 |
6,554 |
Other differences |
(2) |
– |
R&D other income tax charge |
223 |
229 |
Total tax charge |
246 |
229 |
At |
At 3 |
||
1st January |
Income |
1st December |
|
2024 |
statement |
2024 |
|
£’000 |
£’000 |
£’000 |
|
Tax losses recognised against deferred tax liabilities |
8,462 |
(5,415) |
3,047 |
Intangible asset timing differences |
(5,272) |
4,353 |
(919) |
Fixed asset timing differences |
(3,190) |
1,062 |
(2,128) |
– |
– |
– |
Year ended |
Year ended |
Year ended |
Year ended |
|
31st December |
31st December |
31st December |
31st December |
|
2024 – gross |
2024 – net |
2023 – gross |
2023 – net |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Tax losses |
126,887 |
31,722 |
63,887 |
15,972 |
Share-based payments |
1,486 |
372 |
854 |
214 |
Short-term timing differences |
1,085 |
271 |
213 |
53 |
129,458 |
32,365 |
64,954 |
16,239 |
Customer | |||||
Development | Brand | relationships | Goodwill | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Cost: | |||||
At 1st January 2024 | 27,981 | 13,940 | 13,371 | 77,639 | 132,931 |
Additions | 9,790 | – | – | – | 9,790 |
Disposals | (2,367) | – | – | – | (2,367) |
At 31st December 2024 | 35,404 | 13,940 | 13,371 | 77,639 | 140,354 |
Accumulated amortisation: | |||||
At 1st January 2024 | (12,456) | (2,730) | (13,371) | (43,274) | (71,831) |
Amortisation | (9,335) | (697) | – | – | (10,032) |
Impairment | (4,919) | (6,836) | – | (32,646) | (44,401) |
Disposals | 2,261 | – | – | – | 2,261 |
At 31st December 2024 | (24,449) | (10,263) | (13,371) | (75,920) | (124,003) |
Carrying amounts: | |||||
At 31st December 2024 | 10,955 | 3,677 | – | 1,719 | 16,351 |
Customer | |||||
Development | Brand | relationships | Goodwill | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Cost: | |||||
At 1st January 2023 | 20,702 | 13,940 | 13,371 | 77,639 | 125,652 |
Additions | 11,518 | – | – | – | 11,518 |
Disposals | (4,239) | – | – | – | (4,239) |
At 31st December 2023 | 27,981 | 13,940 | 13,371 | 77,639 | 132,931 |
Accumulated amortisation: | |||||
At 1st January 2023 | (10,146) | (2,033) | (2,599) | – | (14,778) |
Amortisation | (6,549) | (697) | (892) | – | (8,138) |
Impairment | – | – | (9,880) | (43,274) | (53,154) |
Disposals | 4,239 | – | – | – | 4,239 |
At 31st December 2023 | (12,456) | (2,730) | (13,371) | (43,274) | (71,831) |
Carrying amounts: | |||||
At 31st December 2023 | 15,525 | 11,210 | – | 34,365 | 61,100 |
UK |
UK |
|||
Home |
Commercial |
Distribution |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Goodwill |
20,231 |
45,061 |
12,347 |
77,639 |
Brand |
2,921 |
6,506 |
1,783 |
11,210 |
Customer relationships |
– |
9,880 |
– |
9,880 |
Cost |
23,152 |
61,447 |
14,130 |
98,729 |
Impairment in year ended 31st December 2023 |
||||
– Goodwill |
– |
(37,516) |
(5,758) |
(43,274) |
Impairment in year ended 31st December 2023 |
||||
– UK Customer relationships |
– |
(9,880) |
– |
(9,880) |
Impairment |
– |
(47,396) |
(5,758) |
(53,154) |
Carrying amount at 31st December 2023 |
||||
Goodwill |
20,231 |
7,545 |
6,589 |
34,365 |
Brand |
2,921 |
6,506 |
1,783 |
11,210 |
Customer relationships |
– |
– |
– |
– |
Carrying value at 1st January 2024 |
23,152 |
14,051 |
8,372 |
45,575 |
Impairment in year ended 31st December 2024 |
||||
– Goodwill |
(18,512) |
(7,545) |
(6,589) |
(32,646) |
Impairment in year ended 31st December 2024 |
||||
– Brand |
– |
(5,164) |
(1,672) |
(6,836) |
Amortisation in year ended 31st December 2024 |
||||
– Brand |
(182) |
(405) |
(110) |
(697) |
Carrying amount at 31st December 2024 |
||||
Goodwill |
1,719 |
– |
– |
1,719 |
Brand |
2,739 |
937 |
1 |
3,677 |
Customer relationships |
– |
– |
– |
– |
Carrying value at 31st December 2024 |
4,458 |
937 |
1 |
5,396 |
UK |
UK |
Owned |
||||
Home |
Commercial |
Distribution |
Assets |
Energy Flex |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Development costs carrying |
||||||
value at 31st December 2024 |
||||||
pre impairment |
6,060 |
3,985 |
5,118 |
– |
711 |
15,874 |
Development costs impairment |
||||||
in year ended 31st December |
||||||
2024 |
– |
– |
(4,919) |
– |
– |
(4,919) |
Development costs carrying |
||||||
value at 31st December 2024 |
6,060 |
3,985 |
199 |
– |
711 |
10,955 |
Property, plant and equipment |
||||||
carrying value at 31st |
||||||
December 2024 |
159 |
104 |
134 |
3,480 |
18 |
3,895 |
Right of use assets carrying |
||||||
value at 31st December 2024 |
515 |
339 |
435 |
– |
59 |
1,348 |
6,734 |
4,428 |
768 |
3,480 |
788 |
16,198 |
UK | UK | UK | ||||
Home | Commercial | Distribution | ||||
Base | Low | Base | Low | Base | Low | |
FY24 to FY34 EV registration CAGR | 13% | 13% | 13% | 13% | 13% | 13% |
Estimated conversion ratio of EV | ||||||
registrations to units sold at FY25 | 3.9% | 3.5% | 0.4% | 0.4% | 2.3% | 2.0% |
Estimated conversion ratio of EV | ||||||
registrations to units sold at FY34 | 3.3% | 2.9% | 0.6% | 0.5% | 1.9% | 1.6% |
FY24 to FY34 revenue CAGR | 13% | 11% | 10% | 7% | 11% | 10% |
Operating costs as % of revenue | 84% | 93% | 26% | 27% | 99% | 111% |
between FY25 and FY34 | to 30% | to 38% | to 5% | to 6% | to 34% | to 46% |
Weighting of the low and base case applied | 50% | 50% | 50% | 50% | 70% | 30% |
CGU | Home | Commercial | Distribution |
Weighting of low case applied 1 | 100% | 100% | 100% |
Change to impairment charge (£m) | 10.7 | 3.1 | 0.3 |
Change in discount rate | 1% | 1% | 1% |
Change to impairment charge (£m) | 2.6 | 0.5 | 0.3 |
Short-term | Owned | |||||
leasehold | Plant & | Furniture & | Computer | charging | ||
property | machinery | fittings | equipment | assets | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost: | ||||||
At 1st January 2024 | 33 | 271 | 19 | 1,616 | 7,013 | 8,952 |
Additions | – | 9 | 211 | 84 | 21 | 325 |
Disposals | (31) | (115) | (19) | (625) | (84) | (874) |
At 31st December 2024 | 2 | 165 | 211 | 1,075 | 6,950 | 8,403 |
Accumulated depreciation and | ||||||
impairment: | ||||||
At 1st January 2024 | (33) | (250) | (19) | (1,146) | (2,547) | (3,995) |
Depreciation charge for the year | – | (20) | (55) | (309) | (983) | (1,367) |
Disposals | 31 | 123 | 19 | 621 | 60 | 854 |
At 31st December 2024 | (2) | (147) | (55) | (834) | (3,470) | (4,508) |
Carrying amounts: | ||||||
At 31st December 2024 | – | 18 | 156 | 241 | 3,480 | 3,895 |
Short-term | Owned | |||||
leasehold | Plant & | Furniture & | Computer | charging | ||
property | machinery | fittings | equipment | assets | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost: | ||||||
At 1st January 2023 | 33 | 271 | 19 | 1,336 | 6,496 | 8,155 |
Additions | – | – | – | 280 | 517 | 797 |
At 31st December 2023 | 33 | 271 | 19 | 1,616 | 7,013 | 8,952 |
Accumulated depreciation and impairment: | ||||||
At 1st January 2023 | (32) | (202) | (19) | (828) | (1,576) | (2,657) |
Depreciation charge for the year | (1) | (48) | – | (318) | (971) | (1,338) |
At 31st December 2023 | (33) | (250) | (19) | (1,146) | (2,547) | (3,995) |
Carrying amounts: | ||||||
At 31st December 2023 | – | 21 | – | 470 | 4,466 | 4,957 |
Right-of-use | Right-of-use | Right-of-use | |
assets – buildings | assets – vehicles | assets – total | |
£’000 | £’000 | £’000 | |
Cost: | |||
At 1st January 2024 | 1,368 | 4,613 | 5,981 |
Additions | 673 | 981 | 1,654 |
Disposals | (1,368) | (2,616) | (3,984) |
At 31st December 2024 | 673 | 2,978 | 3,651 |
Accumulated depreciation: | |||
At 1st January 2024 | (1,368) | (2,234) | (3,602) |
Depreciation charge for the year | (449) | (1,121) | (1,570) |
Impairment charge for the year | – | (175) | (175) |
Disposals | 1,368 | 1,676 | 3,044 |
At 31st December 2024 | (449) | (1,854) | (2,303) |
Carrying amounts: | |||
At 31st December 2024 | 224 | 1,124 | 1,348 |
Right-of-use | Right-of-use | Right-of-use | |
assets – buildings | assets– vehicles | assets – total | |
£’000 | £’000 | £’000 | |
Cost: | |||
At 1st January 2023 | 1,368 | 3,904 | 5,272 |
Additions | – | 936 | 936 |
Disposals | – | (227) | (227) |
At 31st December 2023 | 1,368 | 4,613 | 5,981 |
Accumulated depreciation: | |||
At 1st January 2023 | (1,206) | (1,152) | (2,358) |
Depreciation | (162) | (1,216) | (1,378) |
Disposals | – | 134 | 134 |
At 31st December 2023 | (1,368) | (2,234) | (3,602) |
Carrying amounts: | |||
At 31st December 2023 | – | 2,379 | 2,379 |
As at | As at | |
31st December | 31st December | |
2024 | 2023 | |
£’000 | £’000 | |
Finished goods | 4,197 | 4,935 |
Work in progress | – | 46 |
Provision over slow-moving and obsolete stock | (581) | (457) |
3,616 | 4,524 |
As at |
As at |
|
31st December |
31st December |
|
2024 |
2023 |
|
£’000 |
£’000 |
|
Trade receivables |
16,014 |
12,558 |
Loss allowance |
(3,319) |
(549) |
12,695 |
12,009 |
|
Other receivables |
3,585 |
2,927 |
R&D tax credit receivable |
1,394 |
800 |
Prepayments |
2,104 |
1,073 |
Total trade and other receivables |
19,778 |
16,809 |
Cashflow hedges |
12 |
– |
Contract assets – accrued income |
5,551 |
6,730 |
Total trade and other receivables, contract assets and derivatives |
25,341 |
23,539 |
£’000 |
|
At 1st January 2024 |
549 |
Amounts written off |
(1,457) |
Change in loss allowance |
4,227 |
As at 31st December 2024 |
3,319 |
At 1st January 2023 |
507 |
Amounts written off |
(74) |
Change in loss allowance |
116 |
As at 31st December 2023 |
549 |
Past due | ||||||||
Past due | Past due | Past due | Past due | Past due | over | |||
Not due | 1-30 | 31-60 | 61-90 | 91 - 1 year | 1-2 years | 2 years | Total | |
As at | ||||||||
31st December | ||||||||
2024 | ||||||||
Trade receivables | 5,656 | 2,279 | 601 | 503 | 4,226 | 2,146 | 603 | 16,014 |
Loss allowance | (102) | (489) | (123) | (40) | (1,023) | (1,035) | (507) | (3,319) |
5,554 | 1,790 | 478 | 463 | 3,203 | 1,111 | 96 | 12,695 | |
Expected loss rate | 1.8% | 6.2% | 20.5% | 8.0% | 24.2% | 48.2% | 84.1% | 20.7% |
Past due | ||||||||
Past due | Past due | Past due | Past due | Past due | over | |||
Not due | 1-30 | 31-60 | 61-90 | 91 - 1 year | 1-2 years | 2 years | Total | |
As at | ||||||||
31st December | ||||||||
2023 | ||||||||
Trade receivables | 3,255 | 1,945 | 1,020 | 644 | 3,301 | 1,534 | 859 | 12,558 |
Loss allowance | (5) | (17) | (10) | (10) | (45) | (100) | (362) | (549) |
3,250 | 1,928 | 1,010 | 634 | 3,256 | 1,434 | 497 | 12,009 | |
Expected loss rate | 0.2% | 0.9% | 0.9% | 1.6% | 1.4% | 6.5% | 42.1% | 4.4% |
2024 | 2023 | |
£’000 | £’000 | |
Opening accrued income at 1st January | 6,730 | 6,227 |
Amounts invoiced | (48,942) | (40,602) |
Revenue recognised prior to invoice | 47,955 | 41,105 |
Change in loss allowance - expected credit loss | (192) | – |
Closing accrued income at 31st December | 5,551 | 6,730 |
As at | As at | |
31st December | 31st December | |
2024 | 2023 | |
£’000 | £’000 | |
Cash at bank and on deposit with instant availability | 5,212 | 5,156 |
Cash on deposit with maturity within 30 days | – | 33,000 |
Cash on deposit with maturity within 65 days | – | 10,587 |
Total cash and cash equivalents | 5,212 | 48,743 |
As at | As at | |
31st December | 31st December | |
2024 | 2023 | |
£’000 | £’000 | |
Trade payables | 7,656 | 5,579 |
Other taxation and social security | 1,719 | 929 |
Accruals | 5,216 | 10,148 |
Other payables | 3,788 | 6,179 |
Total trade and other payables | 18,379 | 22,835 |
Deferred income from contract liabilities | 5,165 | 7,003 |
Deferred income from charging app | 9,342 | 6,395 |
Deferred income | 14,507 | 13,398 |
Total trade and other payables and deferred income | 32,886 | 36,233 |
2024 | 2023 | |
£’000 | £’000 | |
Opening deferred income at 1st January | 13,398 | 10,833 |
Payments received from customers | 9,522 | 10,699 |
Revenue recognised net of refunds | (8,413) | (8,134) |
Closing deferred income at 31st December | 14,507 | 13,398 |
As at | As at | |
31st December | 31st December | |
2024 | 2023 | |
£’000 | £’000 | |
Current liabilities | ||
Secured bank loan | 1,098 | 1,272 |
Non-current liabilities | ||
Secured bank loan | 1,048 | 2,140 |
Total loans and borrowings | 2,146 | 3,412 |
Lease liability – | Lease liability – | Lease liability – | |
buildings | vehicles | total | |
£’000 | £’000 | £’000 | |
At 1st January 2024 | – | 2,501 | 2,501 |
Additions | 648 | 908 | 1,556 |
Interest charge | 37 | 175 | 212 |
Repayments of interest | (37) | (175) | (212) |
Repayments of principal | (428) | (1,183) | (1,611) |
Disposals | – | (842) | (842) |
At 31st December 2024 | 220 | 1,384 | 1,604 |
Amounts payable within 12 months | 227 | 831 | 1,058 |
Amounts payable later than one year but within 5 years | – | 699 | 699 |
Minimum lease payments | 227 | 1,530 | 1,757 |
Future finance charges | (7) | (146) | (153) |
Minimum lease payments less future finance | |||
charges | 220 | 1,384 | 1,604 |
Recognised as a liability – current | 220 | 888 | 1,108 |
Recognised as a liability – non-current but within 5 years | – | 496 | 496 |
Recognised as a liability – total | 220 | 1,384 | 1,604 |
Lease liability |
Lease liability |
Lease liability |
|
– buildings |
– vehicles |
– total |
|
£’000 |
£’000 |
£’000 |
|
At 1st January 2023 |
314 |
2,835 |
3,149 |
Additions |
– |
936 |
936 |
Interest charge |
9 |
214 |
223 |
Repayments |
(323) |
(1,381) |
(1,704) |
Disposals |
– |
(103) |
(103) |
At 31st December 2023 |
– |
2,501 |
2,501 |
Amounts payable within 12 months |
– |
1,237 |
1,237 |
Amounts payable later than one year but within 5 years |
– |
1,418 |
1,418 |
Minimum lease payments |
– |
2,655 |
2,655 |
Future finance charges |
– |
(154) |
(154) |
Minimum lease payments less future finance charges |
– |
2,501 |
2,501 |
Recognised as a liability – current |
– |
1,095 |
1,095 |
Recognised as a liability – non-current but within 5 years |
– |
1,406 |
1,406 |
Recognised as a liability – total |
– |
2,501 |
2,501 |
Warranty |
Restructuring |
Dilapidations |
Total |
|
£‘000 |
£‘000 |
£‘000 |
£‘000 |
|
As at 1st January 2024 |
423 |
326 |
– |
749 |
Utilised in the year |
(143) |
(326) |
– |
(469) |
Recognised at inception of lease |
– |
– |
35 |
35 |
Charged to income statement |
303 |
904 |
– |
1,207 |
As at 31st December 2024 |
583 |
904 |
35 |
1,522 |
Of which current |
315 |
904 |
35 |
1,254 |
Of which non-current |
268 |
– |
– |
268 |
Warranty |
Restructuring |
Total |
|
£‘000 |
£‘000 |
£‘000 |
|
As at 1st January 2023 |
567 |
– |
567 |
Utilised in the year |
(144) |
– |
(144) |
Charged to income statement |
– |
326 |
326 |
As at 31st December 2023 |
423 |
326 |
749 |
Of which current |
204 |
326 |
530 |
Of which non-current |
219 |
– |
219 |
As at 31st December 2024 | As at 31st December 2023 | |||
Number | £’000 | Number | £’000 | |
Allotted, called up and fully paid: | ||||
Ordinary shares of £0.001 each | 155,900,118 | 156 | 154,125,118 | 154 |
FY 2024 | ||||
Loans and | Share capital and | |||
borrowings | Lease liabilities | premium | Total | |
£’000 | £’000 | £’000 | £’000 | |
Balance at 1st January 2024 | 3,412 | 2,501 | 140,041 | 145,954 |
New share capital issued (cash) | – | – | 2 | 2 |
Repayment of borrowings (cash) | (1,266) | – | – | (1,266) |
Loan interest expense (non cash) | 165 | – | – | 165 |
Loan interest paid (cash) | (165) | – | – | (165) |
Liabilities recognised at lease inception | ||||
(non cash) | – | 1,556 | – | 1,556 |
Repayment of lease liabilities (cash) | – | (1,611) | – | (1,611) |
Lease interest expense (non cash) | – | 212 | – | 212 |
Lease interest paid (cash) | – | (212) | – | (212) |
Liabilities de-recognised at lease | ||||
terminated (non cash) | – | (842) | – | (842) |
Balance at 31st December 2024 | 2,146 | 1,604 | 140,043 | 143,793 |
FY 2023 | ||||
Loans and | Share capital and | |||
borrowings | Lease liabilities | premium | Total | |
£’000 | £’000 | £’000 | £’000 | |
Balance at 1st January 2023 | 3,323 | 3,149 | 140,041 | 146,513 |
Proceeds from loans and borrowings | ||||
(cash) | 1,466 | – | – | 1,466 |
Repayment of borrowings (cash) | (1,401) | – | – | (1,401) |
Loan interest expense (non cash) | 190 | – | – | 190 |
Loan interest paid (cash) | (166) | – | – | (166) |
Liabilities recognised at lease inception | ||||
(non cash) | – | 936 | – | 936 |
Repayment of lease liabilities (cash) | – | (1,481) | – | (1,481) |
Lease interest expense (non cash) | – | 223 | – | 223 |
Lease interest paid (cash) | – | (223) | – | (223) |
Liabilities de-recognised at lease | ||||
terminated (non cash) | – | (103) | – | (103) |
Balance at 31st December 2023 | 3,412 | 2,501 | 140,041 | 145,954 |
As at |
As at |
|
31st December |
31st December |
|
2024 |
2023 |
|
£’000 |
£’000 |
|
Financial assets |
||
Cash and cash equivalents |
5,212 |
48,743 |
Trade and other receivables |
19,778 |
16,809 |
Cashflow hedge mark to market (level 2) |
12 |
– |
Accrued income |
5,551 |
6,730 |
Total financial assets |
30,553 |
72,282 |
Financial liabilities |
||
Trade and other payables |
(13,164) |
(12,687) |
Accruals |
(5,215) |
(10,148) |
Deferred income from charging app |
(9,342) |
(6,395) |
Loans and borrowings – undiscounted future cash flows |
(2,312) |
(3,741) |
Loans and boarrowings – future interest payments |
166 |
329 |
Loans and borrowings – as presented |
(2,146) |
(3,412) |
Leases – undiscounted future cash flows |
(1,757) |
(2,655) |
Leases – future interest payments |
153 |
154 |
Leases – as presented |
(1,604) |
(2,501) |
Total financial liabilities |
(31,471) |
(35,143) |
As at 31st December 2024: | ||||
Less than 1 year | 1–5 years | 5+ years | Total | |
£’000 | £’000 | £’000 | £’000 | |
Trade and other payables | 13,164 | – | – | 13,164 |
Accruals | 5,215 | – | – | 5,215 |
Deferred income from charging app | 9,342 | – | – | 9,342 |
Lease liabilities – future payments | 1,058 | 699 | – | 1,757 |
Loans and borrowings | 1,196 | 1,116 | – | 2,312 |
Future interest payments | (180) | (139) | – | (319) |
Total financial liabilities as presented | 29,795 | 1,676 | – | 31,471 |
As at 31st December 2023: | ||||
Less than 1 year | 1–5 years | 5+ years | Total | |
£’000 | £’000 | £’000 | £’000 | |
Trade and other payables | 12,687 | – | – | 12,687 |
Accruals | 10,148 | – | – | 10,148 |
Deferred income from charging app | 6,395 | – | – | 6,395 |
Lease liabilities – future payments | 1,237 | 1,418 | – | 2,655 |
Loans and borrowings | 1,428 | 2,313 | – | 3,741 |
Future interest payments | (298) | (185) | – | (483) |
Total financial liabilities as presented | 31,597 | 3,546 | – | 35,143 |
Year ended | Year ended | |
31st December | 31st December | |
2024 | 2023 | |
£‘000 | £‘000 | |
Equity-settled awards (credit)/charge | (29) | 1,676 |
Cash-settled awards (credit)/charge | (82) | 320 |
(Credit)/charge in respect of employment tax liabilities | (1,141) | 277 |
Total share-based payment (credit)/expense | (1,252) | 2,273 |
No. of |
Number |
||||||||
shares |
of shares |
||||||||
for which |
Number |
Number |
for which |
||||||
Share |
awards |
Awards |
Awards |
of shares |
of awards |
awards |
|||
price per |
Exercise |
outstanding |
granted |
vested |
for which |
forfeited |
outstanding |
||
award |
price of |
Date of |
at 1st Jan |
during the |
during the |
awards |
during |
at 31st Dec |
|
Year granted |
(£) |
award |
vesting |
2024 |
year |
year |
exercised |
the year |
2024 |
2021 |
2.20 |
– |
Nov–21 |
729,613 |
– |
– |
598,440 |
– |
131,173 |
2021 |
2.20 |
– |
Nov–22 |
655,591 |
– |
– |
502,663 |
1,436 |
151,492 |
2021 |
2.20 |
– |
Nov–23 |
671,399 |
– |
– |
531,383 |
2,394 |
137,622 |
2021 |
2.20 |
– |
Nov–24 |
68,336 |
– |
68,336 |
– |
– |
68,336 |
2021 |
2.20 |
– |
Nov–25 |
51,259 |
– |
– |
– |
– |
51,259 |
2,176,198 |
– |
68,336 |
1,632,486 |
3,830 |
539,882 |
No. of |
Number |
||||||||
shares |
of shares |
||||||||
for which |
Number |
Number |
for which |
||||||
Share |
awards |
Awards |
Awards |
of shares |
of awards |
awards |
|||
price at |
Exercise |
outstanding |
granted |
vested |
for which |
forfeited |
outstanding |
||
award |
price of |
Date of |
at 1st Jan |
during the |
during the |
awards |
during |
at 31st Dec |
|
Year granted |
(£) |
award |
vesting |
2024 |
year |
year |
exercised |
the year |
2024 |
2021 |
2.20 |
– |
Feb–24 |
613,541 |
– |
– |
– |
21,550 |
591,991 |
2021 |
2.20 |
– |
Feb–25 |
431,389 |
– |
– |
– |
59,450 |
371,939 |
1,044,930 |
– |
– |
– |
81,000 |
963,930 |
No. of |
Number |
|||||||
shares |
of shares |
|||||||
for which |
Number |
for which |
||||||
Share |
awards |
Awards |
Awards |
of awards |
awards |
|||
price at |
Exercise |
outstanding |
vested |
exercised |
forfeited |
outstanding |
||
award |
price of |
Date of |
at 1st Jan |
during the |
during the |
during |
at 31st Dec |
|
Year granted |
(£) |
award |
vesting |
2024 |
year |
year |
the year |
2024 |
2021 |
2.40 |
– |
Dec–24 |
366,000 |
366,000 |
108,000 |
93,000 |
165,000 |
No. of |
Number |
|||||||
shares |
of shares |
|||||||
for which |
Number |
for which |
||||||
Share |
awards |
Awards |
Awards |
of awards |
awards |
|||
price at |
Exercise |
outstanding |
granted |
vested |
forfeited |
outstanding |
||
award |
price of |
Date of |
at 1st Jan |
during the |
during the |
during |
at 31st Dec |
|
Year granted |
(£) |
award |
vesting |
2024 |
year |
year |
the year |
2024 |
2022 |
1.65 |
– |
Feb–25 |
1,116,626 |
– |
– |
263,933 |
852,693 |
2023 |
0.75 |
– |
Feb–26 |
3,762,065 |
– |
– |
1,980,039 |
1,782,026 |
2024 |
0.24 |
– |
Feb-27 |
– |
9,228,900 |
– |
2,900,107 |
6,328,793 |
4,878,691 |
9,228,900 |
– |
5,144,079 |
8,963,512 |
Weighted average share price at grant date |
0.24 |
Fair value of share award at grant date in respect of total shareholder return condition |
0.13 |
Fair value of share award at grant date in respect of other performance conditions |
0.22 |
Exercise price |
– |
Expected volatility |
44.22% |
Risk-free rate |
4.45% |
Life of scheme |
3 years |
Dividend yield |
– |
Number | |||||||||
No. of shares | of shares | ||||||||
for which | Number | for which | |||||||
Share | awards | Awards | Awards | of shares | awards | ||||
price at | Exercise | outstanding | granted | vested | for which | Number | outstanding | ||
Year | award | price of | Date of | at 1st Jan | during the | during the | awards | of awards | at 31st Dec |
granted | (£) | award | vesting | 2024 | year | year | exercised | forfeited | 2024 |
2023 | 0.74 | – | Feb–25 | 668,580 | – | – | 74,570 | – | 594,010 |
2024 | 0.24 | – | Apr-26 | – | 1,026,936 | – | – | 134,610 | 892,326 |
668,580 | 1,026,936 | – | 74,570 | 134,610 | 1,486,336 |
31st December | 31st December | |
2024 | 2023 | |
scheme | £’000 | £’000 |
IPO performance share awards | 1 | 1 |
SIP | – | 1 |
LTIP 2022 | 2 | 21 |
LTIP 2023 | 6 | 17 |
LTIP 2024 | 122 | – |
DBSP 2023 | – | 7 |
DBSP 2024 | 96 | – |
227 | 47 |
Year ended | Year ended | |
31st December | 31st December | |
2024 | 2023 | |
£’000 | £’000 | |
Loss for the period attributable to equity holders | 84,725 | 83,414 |
Weighted average number of ordinary shares in issue | 155,634,981 | 154,104,570 |
Loss per share (basic and diluted) | (0.54) | (0.54) |
Country of |
|||||
Name of company |
Classification |
incorporation |
Principle activity |
Ownership |
Registered address |
Pod Point Holding |
Direct |
United Kingdom |
Holding Company |
100% |
222 Grays Inn Road |
Limited |
London |
||||
WC1X 8HB |
|||||
Pod Point Limited |
Indirect |
United Kingdom |
Development and supply of |
100% |
222 Grays Inn Road |
equipment and systems for |
London |
||||
electric charging vehicles |
WC1X 8HB |
||||
Open Charge Limited |
Indirect |
United Kingdom |
Development and supply of |
100% |
222 Grays Inn Road |
equipment and systems for |
London |
||||
electric charging vehicles |
WC1X 8HB |
||||
Pod Point Norge AS |
Indirect |
Norway |
Development and supply of |
100% |
Engebrets vei 3, |
equipment and systems for |
0275, Oslo, Norway |
||||
electric charging vehicles |
|||||
Pod Point Asset One |
Indirect |
United Kingdom |
Development and supply of |
100% |
222 Grays Inn Road |
Limited |
equipment and systems for |
London |
|||
electric charging vehicles |
WC1X 8HB |
||||
Pod Point Iberia S.L. |
Indirect |
Spain |
Supply of equipment |
100% |
Calle Miguel Iscar |
and systems for electric |
15 1 centro 47001 |
||||
charging vehicles |
Valladolid Spain |
Balance |
Balance |
|||
Sales |
Purchase |
receivable |
payable |
|
of goods |
of goods |
at year end |
at year end |
|
Group Company |
£’000 |
£’000 |
£’000 |
£’000 |
EDF Energy Limited |
282 |
– |
54 |
63 |
EDF Energy Networks Limited |
– |
10 |
– |
57 |
EDF Energy Customers Limited |
128 |
582 |
107 |
– |
Balance |
Balance |
|||
Sales |
Purchase |
receivable |
payable |
|
of goods |
of goods |
at year end |
at year end |
|
Group Company |
£’000 |
£’000 |
£’000 |
£’000 |
EDF Energy Limited |
– |
488 |
16 |
– |
EDF Energy Customers Limited |
3 |
– |
– |
72 |
As at | As at | ||
31st December | 31st December | ||
2024 | 2023 | ||
Notes | £’000 | £’000 | |
Non-current assets | |||
Loans to subsidiary undertakings | 30 | 67,078 | 66,627 |
Investments in subsidiary undertakings | 31 | – | 128,431 |
67,078 | 195,058 | ||
Current assets | |||
Cash and cash equivalents | 1,673 | 44,854 | |
Trade and other receivables | 32 | 1,963 | 1,641 |
3,636 | 46,495 | ||
Total assets | 70,714 | 241,553 | |
Current liabilities | |||
Trade and other payables | 33 | (8,668) | (7,800) |
Net current (liabilities)/assets | (5,032) | 38,695 | |
Total assets less current liabilities, being net assets | 62,046 | 233,753 | |
Equity | |||
Called up share capital | 35 | 156 | 154 |
Share premium reserve | 139,887 | 139,887 | |
Other reserves | 4,376 | 8,327 | |
ESOP reserve | (1,059) | (1,318) | |
Retained earnings | (81,314) | 86,703 | |
62,046 | 233,753 |
Share based | ||||||
Share | Share | payment | ESOP | Retained | ||
capital | premium | reserves | reserve | earnings | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | equity | |
Balance as at 1st January | ||||||
2023 as restated | 154 | 139,887 | 8,327 | (1,318) | 86,703 | 233,753 |
New share capital issued | 2 | – | – | (2) | – | – |
Loss after tax and total | ||||||
comprehensive income for the | ||||||
year | – | – | – | – | (171,678) | (171,678) |
Issue of shares in respect of | ||||||
options exercised | – | – | (3,922) | 261 | 3,661 | – |
Share-based payments credit | – | – | (29) | – | – | (29) |
Balance as at 31st December | ||||||
2024 | 156 | 139,887 | 4,376 | (1,059) | (81,314) | 62,046 |
Share | Share | Other | ESOP | Retained | ||
capital | premium | reserves | reserve | earnings | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | equity | |
Balance as at 1st January 2023 | 154 | 139,887 | 6,651 | (1,318) | 86,290 | 231,664 |
Profit after tax and total | ||||||
comprehensive income for | ||||||
the year | – | – | – | – | 413 | 413 |
Share-based payments charge | – | – | 1,676 | – | – | 1,676 |
Balance as at 31st December | ||||||
2023 | 154 | 139,887 | 8,327 | (1,318) | 86,703 | 233,753 |