14th Apr 2026 07:00
Technetix Group Limited
Strategic Report for the Year Ended 31 December 2025
HIGHLIGHTS
Financial Performance - Sterling
· Revenue increased by 49% to £84.9m (2024: £57.0m), primarily reflecting increased demand in the Americas.
· Revenue in the Americas increased by 143% to £51.2m (2024: £21.1m), driven by large-scale customer deployments.
· Gross profit increased by 44% to £23.1m (2024: £16.0m).
· EBITDA (before exceptional items) was £5.4m (2024: £(1.7)m loss).
· Loss after tax of £3.9m (2024: £7.7m), reduced by 49%.
· Free cash inflow of £9.5m (2024: outflow of £9.2m).
Financial Position
· Net debt decreased to £7.6m (2024: £14.9m)
Financial Performance and Position - US Dollar comparative*
· Revenue increased 54% to $112.4m (2024: $72.9m).
· EBITDA increased to $7.2m (2024: $2.2m - loss).
· Net Debt decreased 46% to $10.2m (2024: $18.9m).
Operational Developments
· Continued investment in research and development supported the award of contracts with tier-one operators.
· Operational execution successfully scaled to support materially higher deployment volumes in the Americas.
* USD equivalents translated at closing exchange rate as at 31 December 2025 and 31 December 2024 and average exchange rate for 2025 and 2024. USD amounts are presented for comparability only and do not form part of the audited financial statements.
OPERATIONAL AND STRATEGIC REVIEW
2025 represented a year of operational progress for Technetix, supported by continued product development, targeted investment and geographic expansion. In a developing broadband infrastructure market, the Group accelerated product development cycles, expanded relationships with tier-one customers and introduced solutions designed to reduce deployment complexity, lower operating costs and improve network performance.
Building on growth in the Americas, the Group commenced mass production of its DBT1800 DOCSIS 4.0-ready platform and launched the OTTZ and XFO multitap solutions. These products support modular network equipment upgrades and are designed to simplify installation and reduce engineering requirements by avoiding complete equipment replacement where possible. Product development continued to focus on modular architecture and automated configuration capabilities to assist operators in modernizing network infrastructure.
Highlights of Our Progress
• Innovation Leadership: DOCSIS 4.0-ready and advanced fiber solutions continue to set new benchmarks for performance, efficiency, and sustainability
• Global Market Position: Ranked among the top three cable broadband access equipment vendors and top five FTTH access providers worldwide
• North America Expansion: DBT1800 entered mass production with DBx One-Touch™ setup and NeuronX™ AI-powered cloud analytics, delivering faster upgrades, lower power consumption, and high reliability
• Latin America FTTH Milestone: Record deliveries of remote OLTs enabled large-scale migration from HFC to fiber PON networks
• European Momentum: Tier-one approvals secured for compact power supplies, with advanced platforms-including ORCA remote OLTs, DBC-1800 DOCSIS 4.0-ready cabinet amplifiers, and TMT multitaps-now in field trials, creating a strong launchpad for 2026
• Future-Ready Pipeline: Next-generation FTTH OLT developments provide lower-capex, intelligent solutions designed to reduce both capital and operating costs as networks evolve
BUSINESS OVERVIEW
OVERVIEW
Technetix provides a comprehensive portfolio of broadband cable HFC (hybrid fiber coax) access equipment, fiber-to-the-premises (FTTx) wireline infrastructure technologies, and wireless solutions-including Wi-Fi, 4G/5G mobile gateways, and x-haul systems. These offerings enable telecommunications providers to build and optimize their core network assets. Headquartered in the UK, Technetix operates through a robust sales and operations network across Europe, the Americas, Africa, and Asia Pacific. The Group supplies products to over 70 countries, earning a global reputation for excellence and reliability. As a market leader in enhancing both wireline and wireless broadband networks, Technetix maintains its competitive edge through a dedicated CTO office, R&D and product management located in the Netherlands, UK, Spain, Canada, Belgium, Kosovo and China and quality assurance operations in Netherlands, Taiwan and China.
Technetix holds 164 patents, 42 registered designs, and 41 trademarks (all granted or applied for), forming a strong intellectual property portfolio. This IP underpins the Group's technical differentiation and provides a significant competitive advantage in the markets it serves.
Manufacturing and Operations
Technetix operates both in-house and outsourced manufacturing facilities to support one of the largest production capacities for access equipment in the cable industry. The Group's in-house manufacturing is based in Peterborough, Ontario, Canada, while additional production is handled by engineering manufacturing service (EMS) partners mainly in Taiwan and China.
Repair and configuration services are also strategically located with in-house facilities in Zaragoza, Spain and Peterborough, ON, Canada and outsourced facilities in Chicago, IL, USA.
The company and all manufacturing facilities are certified to the ISO 9001 quality assurance standard. The Group also holds certifications for ISO 14001 (environmental management) and ISO 27001 (information security management system).
Strategy overview
Technetix is committed to developing and delivering critical broadband infrastructure for network operators worldwide. The Group focuses on integrated solutions that:
· Maximize the performance of both new and existing networks
· Reduce capital expenditure
· Lower long-term total cost of ownership for customers
Market overview
Broadband networks are evolving rapidly to meet the growing demand from consumers who expect seamless work, gaming, downloading, and streaming experiences across multiple devices. To meet these expectations, operators are investing heavily in their networks-not only to address current needs but also to prepare for future demands. This dynamic environment presents significant opportunities and makes broadband an exciting industry to operate in.
MARKET SEGMENTS
Technetix operates across five key segments:
· Broadband cable
· Fiber to the premises (FTTx)
· Wireless Technology
· Network Power
· Consultancy, Maintenance and Support Services
Broadband Cable
Technetix is the market leader in network access equipment for cable networks using HFC (hybrid fiber coax) technology. The Group is developing its technology roadmap to extend the lifetime and reduce the operating costs of current broadband infrastructures beyond the currently used CableLabs DOCSIS 3.1 standard to enable the next generation system, the DOCSIS 4.0 standard. The Group in addition is working on solutions integrating the cable systems with mobile networks and next generation DOCSIS systems enabling coax transmission systems to expand capacity to 100GB transmission speeds. With most of the assets of a broadband cable operator currently invested in HFC, most operators globally follow a cap and grow strategy - which is keeping and improving the capabilities of existing HFC infrastructure while investing in FTTx for new network coverage. The alternative is rip out and replace which might be the 'shiny' technological strategy for operators this generally has no financial return where HFC is capable of network speeds up to 10GB now and is well recognized to be up to 100GB capable in the future. HFC networks with automatic alignment and AI-powered cloud analytics are no longer burdened with the historical higher maintenance costs compared with FTTX systems.
Technetix DOCSIS 4.0 capable products for all parts of the access network are in volume mass production selling with 1.8 GHz amplifiers, multitaps and line passives. Whilst the Group will continue to invest to maintain its position within cable, a key strategic focus is to grow its expertise and status into the broader fiber and wireless broadband markets.
Fiber Networks
The Group has developed a comprehensive range of products to address the FTTx market. These include the mini-rOLT (remote optical line terminal) and a comprehensive range of fiber connectivity and passive terminal products. The products address all fiber markets and the mini-rOLT is particularly unique with its very compact size for rural fiber, metro greenfield fiber infills, and fiber overlay capacity handoff applications overlaying with existing cable networks.
In greenfield sites fiber deployment is generally being selected over traditional cable HFC technology achieving lower capital and operating costs that an all-fiber network can deliver.
Wireless Technology
There is also the exciting growth market of wireless and mobile gateways and the associated backhaul which is the convergence between mobile and fixed broadband networks. During the year this has evolved into evaluating NRoC opportunities in the market for customers. Technetix had a breakthrough into this market with Virtual Segmentation five years ago and has since released a mobile backhaul ready product, Virtual Fiber, an integrated hardened compact carrier ethernet switch.
Through being able to offer its customers a greater range of products and being able to appeal to new customers in new markets, the Group offers network operators the ability to future-proof their revenue streams, optimizing their investment.
Technetix is using its extensive radio frequency expertise to develop Open RAN RUs (radio units) for 5G mini base stations. This is a development we anticipate having an opportunity for revenue in 2027 exploit the opening of competition on mobile networks driven by open standards.
Network Power
Customers focus on ensuring a resilient network is opening product opportunities for batteries and alternative standby and non-standby network power capabilities which Technetix are exploring with a number of customers. This is combined with compact LiFePO₄ (Lithium Iron Phosphate) heated battery systems lowering size and reducing maintenance costs.
Consultancy, Maintenance and Support Services
In recent years, Technetix has expanded its range to include a comprehensive suite of support services. These include extended break-fix warranties, repair services for existing systems, and ongoing firmware and system software upgrades to meet evolving customer needs. Additionally, the Group is monetizing its expertise in network design and upgrade strategy consulting, providing added value to its clients.
MARKET OUTLOOK
The majority of Technetix business is selling into Americas and Europe with some presence in Asia Pacific, Oceana and Africa.
Europe
Looking ahead, the European market is diverging into two distinct technological paths:
· HFC Broadband Cable Upgrade Markets
Countries including Netherlands, Belgium, Germany, Switzerland and UK are expected to continue upgrading their cable HFC systems to DOCSIS 4.0. In these regions, HFC upgrades are significantly more cost-effective than FTTx deployments with the high labor cost or running new fiber cabling. Competitive pressure is driving investment in network capacity, and Technetix is gaining market share by capitalizing on the financial weaknesses of competitors. FTTx development in these areas is hindered by the high cost of deployment due to limited availability of or high cost of using underground ducting. These systems often have new developments within them where a "fiber island" is fitted for new residential developments which can use the back haul resources or can integrate with the cable system.
· FTTx Growth Markets
In contrast, countries such as UK, Ireland, France, Spain, Portugal, and Eastern Europe are seeing rapid development of FTTx systems. These markets benefit from acceptance of overhead wiring, existing underground ducts, lower labor costs, or a high density of multiple dwelling units (MDUs), making fiber deployment more economically viable.
Americas
Likewise, the Americas market is also diverging into two distinct technological paths:
· HFC Upgrade Markets (North America)
USA and Canada will upgrade their existing cable HFC systems to DOCSIS 4.0. This requires complete replacement of all amplifiers and multitaps to 1.8 GHz capability, which Technetix is extremely well placed to address. Due to high labor costs plug-in upgrades are preferable to replacement solutions. HFC upgrades are significantly more cost-effective than FTTx deployments at a cost of $100 to 200 per home versus $1000 to $1500 for fiber. Competitive pressure is driving defensive investment in network capacity. Technetix has gained market share by capitalizing on the withdrawal of a major tier one vendor from the market and the financial weakness of the main competitors.
· FTTx Growth Markets (Latin America)
In contrast, Latin America where new FTTX competition is very high, and labor costs are much lower than North America are seeing rapid development of FTTx systems. Technetix' mini-ROLT system is very cost effective for this region and offers a much more physically compact solution, lower power and more flexible than the other competitive systems available in the market. These markets also benefit from the large number of multiple dwelling units (MDUs), making fiber deployment very economically viable. Technetix has deployed its ORCA mini-ROLT system successfully which allows a very low success-based capex solution to this market. The system is flexible, capable of 2.5GB GPON, 10GB XGS PON or combo PON. This system is very competitive for operators who wish to roll out FTTX at lowest cost per home.
Acquisitions
Over the past two decades, Technetix has successfully acquired and integrated ten companies, strengthening its market position and capabilities. The Group continues to evaluate strategic acquisition opportunities where it believes long-term value can be created.
Dividends
Proposed final dividend to be paid for financial year 2025 of 65p per share (2024: none).
The Board regularly reviews the Group's ability to pay dividends, balancing profitability and cash flow with the financing needs of future initiatives that offer attractive returns for shareholders.
Outlook
Technetix remains a market leader with a world-class portfolio of broadband technology solutions. With significant growth opportunities in a dynamic and expanding market, the Board views the Group's future with confidence and optimism.
Alternative performance measures
The Group uses the alternative (non-Generally Accepted Accounting Practice) performance measure of EBITDA which is not defined withing IFRS.
EBITDA is defined as operating result adjusted to add back depreciation of property, plant and equipment and right-of-use assets, amortization of intangible assets and impairment gains and losses on non-current assets, acquisition-related expenses, and exceptional operating costs.
Free Cash Flow (FCF) is defined as the cash generated by the business, excluding specific financing and investment activities, such as dividend payments, acquisitions/disposals, repayment of bank loans, and employee benefit trust (EBT) share purchases.
The Directors believe this measure is more reflective of the underlying performance of the Group than equivalent Generally Accepted Accounting Practice ('GAAP') measures because it excludes non-recurring exceptional and acquisition costs, non-cash items and is therefore a better proxy for underlying operating cash, providing stakeholders and other users of the financial statements with the most representative year-on-year comparison of underlying operational performance attributable to shareholders. The measure and the separate components remain consistent for all periods presented in these financial statements.
FINANCIAL REVIEW
The Group has delivered revenue of £84.9m, EBITDA (excluding exceptional items) profit of £5.4m and loss before tax of £6.3m.
£'000 | Note | 2025 |
| 2024 | Change |
Revenue | 5 | 84,855 | 57,026 | 48.8% | |
Gross profit |
| 23,080 |
| 16,035 | 43.9% |
Research & Development expenses | (1,823) | (1,817) | 0.3% | ||
Sales & General Administrative costs | (15,957) | (16,169) | (1.3%) | ||
Other operating income | 70 | 206 | (66.0%) | ||
EBITDA1 (excluding exceptional items) |
| 5,370 |
| (1,745) | 407.7% |
EBITDA margin |
| 6.3% |
| (3.1%) |
|
Depreciation and amortization | 6 | (6,308) | (6,165) | (2.3%) | |
Loss on disposal of fixed assets | 6 | (644) | (284) | (126.8%) | |
Exceptional costs | 6 | (1,289) | (1,039) | (24.1%) | |
Operating loss |
| (2,871) |
| (9,233) | (68.9%) |
Net finance costs | 8 | (3,421) | (1,168) | (192.9%) | |
Loss before tax |
| (6,292) |
| (10,401) | (39.5%) |
Taxation | 11 | 2,361 | 2,719 | (13.2%) | |
Loss after tax |
| (3,931) |
| (7,682) | (48.8%) |
Note 1: defined within the Alternative performance measures policy noted on page 5
Revenue at £84.9m (2024: £57.0m), is an increase of 49% on prior year, a result of increased sales volumes in the Americas market with revenue of £51.2m (2024: £21.1m) up by 143% on prior year, driven by the roll out of 1.8GHz external plant by a major Tier 1 customer. Revenue in Europe was £29.9m (2024: £35.4m) a decrease of 16% on prior year as a result of timing delays in network upgrade program decisions in European countries.
The Group remains focused on higher margin strategic integrated network solutions in the broadband cable, fiber, wireless and network power infrastructure sector.
Forward orders at the end of 2025 were £36.1m (2024: £31.0m) increased by £5.1m due to higher pace of network upgrade in the North American market (USA and Canada) resulting in new orders from customers moving into 2026.
Group gross profit of £23.1m (2024: £16.0m) increased by 44% a direct result of higher revenue noted above. Most of the Group's purchases are made in US dollars. The Group sought to reduce its forex exposure by naturally hedging its accounts receivable and accounts payable where possible and hedging the remaining net exposure of its US dollar requirements using forward contracts.
Operating loss of £2.9m (2024: £9.2m) has significantly reduced as existing product investment and developments came to fruition with customer network infrastructure upgrades driving higher product sales volumes in the year.
Total research and development costs (which include capitalized development costs) incurred by the Group during the financial period was £6.9m (2024: £5.6m), an increase of 22%. This increase was principally in relation to two factors: cable HFC access product development and testing for Americas market; and an increased investment in software and fiber development in Europe and Latin America. The Board views this as critical investment to accelerate its competitive advantage and future growth plans. Total R&D spend as a percentage of revenue was 8.1% (2024: 9.9%). Research and development costs charged to operating expenses were £1.8m, consistent with the prior year (2024: £1.8m).
Sales and General Administrative expenses during the year were £16.0m (2024: £16.2m), a decrease on prior year. As a percentage of revenue 18.8% (2024: 28.4%). An increase in employment costs to invest in R&D heads and American sales was offset by operating costs savings initiatives implemented in year.
EBITDA before exceptional costs was a profit of £5.4m (2024: loss of £1.7m). EBITDA margin increased to 6.3% (2024: Negative 3.1%) primarily driven by the increase in sales volumes.
Depreciation and amortization costs have seen a modest increase to £6.3m (2024: £6.2m).
Exceptional costs of £1,289k (2024: £1,039k) includes restructuring and non-recurring professional fees. In the prior year, exceptional costs included restructuring and deferred acquisition costs.
Net finance costs of £3.4m have increased £2.2m (2024: £1.2m) due to higher interest expense on average borrowings during the year and adverse foreign exchange movements on foreign currency loans.
Taxation credit of £2.4m (2024: credits of £2.7m) has been recognized during the financial period as we recognize a deferred tax asset in respect of current and prior year losses. A deferred income tax asset is recognized to the extent that it is probable future profits will be available against which these temporary differences can be recognized, as a result the Group included in the Statement of Financial Position at 31 December 2025, a deferred tax asset of £3.3m (2024: £1.6m). Refer to note 11 of these financial statements for further detail.
Loss after tax of £3.9m has been reported compared to a loss for the year ended 31 December 2024 of £7.7m.
Earnings Per Share
| 2025 |
| 2024 | |
Loss attributable to shareholders (£'000) | (3,931) | (7,682) | ||
Basic weighted average number of shares | 721,456 | 721,456 | ||
Basic loss per share (£) | (5.4) | (10.6) |
Basic loss per share of £5.7 (2024: £10.6) excludes dilution from warrants and shares held by the Employee Benefit Trust.
The Board recommended a dividend for the year ended 31 December 2025 of 65p per share (2024: none).
Free Cash Flow
Free cash inflow of £9.5m was £19.3m higher than prior year (2024: £9.2m outflow).
£'000 | 2025 |
| 2024 | Change |
Operating loss | (2,871) |
| (9,233) | (68.9%) |
Depreciation and amortization | 6,308 | 6,165 | 2.3% | |
Loss on disposal of fixed assets | 644 | 284 | 126.8% | |
Exceptional items | 1,289 | 1,039 | 24.1% | |
EBITDA | 5,370 |
| (1,745) | 407.7% |
Working capital movements | 10,312 | (1,142) | 1,003.0% | |
Capital expenditure | (5,638) | (5,089) | 10.8% | |
Lease payments | (885) | (913) | (3.1%) | |
Taxation | 305 | (356) | (185.7%) | |
Free cash flow | 9,464 |
| (9,245) | (202.4%) |
A significant working capital movement was the result of a favorable working capital cycle around year end as cash receipts in respect of the increased Americas sales were received in advance of the supplier payments falling due.
Other liabilities within working capital movement include a £0.7m of COVID-19 government tax deferrals (2024: £1.0m) payable. During the year, the business repaid £0.3m of these deferrals (2024: £0.3m); the remaining balance is repayable to the Dutch Tax Authority in equal instalments to 2027.
Capital expenditure of £5.6m (2024: £5.1m) includes £0.4m (2024: £1.0m) of property, plant, and machinery, and £5.2m (2024: £4.1m) of capitalized development costs and patents.
Taxation cash receipts of £0.3m (2024: £0.3m payments) represent receipts from previously paid taxes reclaimed by the Group.
Net Debt
Net debt decreased to £7.6m (2024: £14.9m).
£'000 | 2025 | 2024 |
Opening Net (Debt) / Funds1 | (14,858) | (1,741) |
Free cash flow | 9,464 | (9,245) |
Exceptional cash items | (1,067) | (86) |
Deferred consideration payment | (1,036) | (807) |
Net interest and fees | (1,811) | (1,538) |
Dividend paid | - | (746) |
Other (including foreign exchange) | 1,745 | (695) |
Closing Net (Debt) / Funds1 | (7,563) | (14,858) |
Note 1: Net debt / (funds) excludes lease liabilities.
Exceptional cash costs of £1.1m (2024: £0.1m) comprise restructuring costs and non-recurring professional advisor fees in year. Deferred consideration payments of £1.0m (2024: £0.8m) related to the final Lindsay Broadband acquisition payments.
Net interest and fees of £1.8m (2024: £1.5m) increased as the average drawdown of the revolving credit facility was higher than prior year offset by declining interest rate.
Dividend paid £nil (2024: £0.7m).
The Group drew down a loan in 2022 to fund the acquisition of Lindsay Broadband Inc. The loan was for €18m on a five-year term, with an additional revolving credit facility (RCF) of £5m. At year end £12.3m (2024: £12.6m) of the acquisition loan was outstanding, the RCF was drawn by £2.3m (2024: £4.9m). The Group also had a cash balance of £7.0m (2024: £2.7m) and bank overdrafts of £nil (2024: £0.1m).
Subsequent to year end, on 30th March 2026, the Company extended its bank facility for a further two years to 1 September 2028 on similar terms. The Board is confident that the Group will continue to be cash generative and together with its bank facilities and cash balances, will be able to meet its funding needs into the future.
Going concern
The Group's business activities, together with the factors likely to affect its future development, performance and position, are set out in this Strategic Report. The Group has access to a broad range of expertise within the business and as a consequence believes that it is well-placed to manage its risks successfully.
As required by the standard, the Group has undertaken sensitivity testing on its future forecasts by applying downside assumptions to establish a plausible but severe scenario. The downside sensitivities testing was performed on a 12-month basis from the financial statements signing date, being the period to March 2027. Within the most plausible, but severe downside model, the key business assumption is either delays to customer orders or delays to new product release expectations, in this event the Group is forecast to remain profitable and maintain adequate headroom to all the applicable Group's banking covenants. The next covenant review date is 31 March 2026.
Having assessed current trading; the strength of customer and supplier relationships, the current order book and the banking facilities available to the Group, the Directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for at least 12 months from the date of signing these financial statements. Thus, they continue to adopt the going concern basis of accounting in preparing the annual financial statements.
Subsequent to the year end, the Group refinanced its term loan and revolving credit facility under new agreements, providing continued committed funding throughout the going concern assessment period and further supporting the Directors' conclusion to adopt the going concern basis.
PRINCIPAL RISKS AND UNCERTAINTIES
There are several risks and uncertainties which could impact the Group's long-term performance. This includes the same general risks and uncertainties that impact any other business, for example, the impact of changes in the general economic conditions, including currency and interest rate fluctuations and the impact of competition, natural disasters, sourcing and availability of materials and key components.
Outlined below is a description of the principal risks and uncertainties that are specific to the business. The Board conduct regular risk review to establish the likelihood and impact of the risks assessed to the Group. Not all these factors are within the Group's control. There may also be other risks and uncertainties which are unknown to the Group, or which may not be material now but could turn out to be material in the future.
Principal risk description |
| Mitigating actions and assurance |
| Change since last reported | ||||
Customer concentration The Group's business, consistent with the rest of the industry, comes primarily from a few tier-one customers.
The loss of or significant reduction in sales to one of these customers would have a materially adverse effect on the business. | The Group's strategy is to maintain a strong strategic relationship with these customers as we grow business with new customers to mitigate customer concentration risk. Our strategic geographic expansion into the Americas further diversifies our concentration risk.
In addition, Liberty Global Ventures, the investment arm of Liberty Global, one of the Group's major customers, has a strategic investment in the Group, underlining the strength of the ties between the two businesses.
Many of the Group's large customers, although having common shareholders, operate very autonomously as they are joint ventures with independent shareholders and arm's length corporate governance. | No change | ||||||
Business interruption The Group outsources manufacture of its key products to trusted partners in Southeast Asia.
If one of these suppliers were to cease trading or become significantly impacted by unforeseen issues (such as a natural disaster or a significant deterioration in the wider geo environment) it could have a materially adverse effect on the business. | The Group's strategy is to have second source suppliers for all key products, across different regions where feasible. This is an ongoing review, and one of the Group's key aims is to further widen the supply chain, building in resilience and more sourcing options, where this is deemed to be operationally feasible. | No change | ||||||
Foreign Exchange As an international business the Group is exposed to foreign currency exchange risks, particularly against the US dollar and Euro.
Adverse foreign exchange movements can result in a deterioration in the level of profitability and impacts on the Group's ability to execute its strategies. | Revenue growth in the Americas market has contributed to the reduction of FX risks by the natural hedge effect selling more in US dollars to offset our US dollar supply chain purchases. Forward contracts are used to hedge net exposure and reduce the risk of instability.
| No change | ||||||
Product defects Defective products and adverse implications resulting from defects could result in significant expenditure to repair or replace defective products.
Relationships and reputation with customers could be adversely affected, which may result in deterioration in the level of profitability and lost future business opportunities, impacting on the Group's ability to execute its strategies. | Rigorous quality testing procedures are in place to identify defects, compatibility issues or non-compliance with applicable customer or industry standards. The Group has independent quality engineering independently qualify all products. The Group also runs quality engineering in Southeast Asia based in China and Taiwan to independently assure quality levels are met in mass production. | No change | ||||||
Intellectual property Competitive advantage and potential loss to reputation through misuse of intellectual property by competitors. | Patent, registered design and trademark protection is in place on all key intellectual products. A zero-tolerance approach to infringements by competitors is taken. Infringements are pursued with action, including through the courts as required. | No change | ||||||
Product Development Ability to create long-term value depends on making appropriate technology and product development decisions, including the selection, prioritization, timing and delivery of development programs.
These decisions are often taken in advance of firm customer commitments, increasing the risk that investments may not align with customer requirements, market demand, or prevailing industry standards.
| Structured governance framework for technology and investment decisions, including a defined stage-gate approval processes, cross-functional review, and leadership oversight of significant development programs.
Product roadmaps are informed by regular customer engagement, market analysis and competitive intelligence to ensure alignment with customer requirements and industry standards.
| No change | ||||||
Slow moving and obsolete stock Slow moving stock can lead to financial losses from obsolescence and reduced market value. It can tie up working capital and storage space in warehouses. | To mitigate slow moving stock the Group must focus on accurate demand forecasting, efficient inventory management and proactive strategies to move slow moving stock items. | No change | ||||||
Key component shortage Component shortages result in extended lead times and increased costs of supply. | The Group has extensive experience of managing complex global supply chains in its 34-year history and has successfully managed previous disruptions, component shortages and sudden changes to product pricing. The business works with its supply and freight partners closely in creating mitigation plans to ensure it can, as far as possible, safeguard continued supply and manage pricing. | Reduced | ||||||
FINANCIAL INSTRUMENTS
Objectives and policies
The Group's operations are exposed to a variety of financial risks that include market risk (including interest rate risk, foreign exchange risk and commodity price risk), credit risk and liquidity risk. Given the size of the Group, it does not delegate the responsibility of managing financial risk to a sub-committee of the Board. The policies set by the Board are implemented by the Group's finance department and monitored by the Board.
Price risk, credit risk, liquidity risk and cash flow risk
(i) Interest rate risk
The Group actively monitors its level of secured and unsecured debt and is required to meet banking covenants on a quarterly basis and report these to its lender. The interest payable on the debt is payable at a floating rate.
(ii) Foreign exchange rate risk
The Group is exposed to foreign exchange risk due to the majority of inventory being purchased in USD and a proportion of sales being in GBP and Euro. The Group has managed this risk by establishing natural hedging of USD receipts and payments, where possible, and hedging to reduce exposure to GBP and Euro sales.
(iii) Commodity price risk
The Group is also exposed to commodity price movements on the key material used in the manufacture of products. These are not directly hedged, but the exposure has also been reduced by pricing clauses with some key customers.
(iv) Credit risk
The Group has implemented policies that require credit checks on potential new customers and those not under contract. Credit limits are continually reassessed by the finance department and where appropriate, the board. Overall, the credit quality of customers is considered high. The maximum credit risk exposure relating to financial assets is represented by carrying value as at the Statement of Financial Position date.
(v) Liquidity risk
The Group prepares detailed cash flow forecasts regularly which are reviewed by management to ensure that cash flow and bank covenant compliance is actively managed around the Group. The Group also prepares regular working capital reports to monitor cash, inventory, receivables, and payables levels across Group companies.
(vi) Market risk
The Group has certain investments in foreign operations, whose net assets are exposed to foreign currency translation risk. Currency exposure on the net assets of the Group's foreign operations is managed primarily through borrowings in the relevant foreign currencies.
SUSTAINABILITY REPORT
Technetix is committed to conducting business responsibly and to working towards a sustainable future. The Group has continued to drive sustainability improvement across the business in 2025.
The Group sustainability strategy comprises 4 pillars;
· Environmental protection - Decarbonizing the business and reducing waste whilst engaging suppliers and customers to reduce impacts along the value chain.
· People and communities - Fostering an inclusive, safe, and supportive workplace, providing opportunities for growth and development and actively supporting communities and charities where we operate.
· Responsible Business - Upholding high stands of integrity, transparency and compliance in all business dealings and ensuring responsible and sustainable procurement practices.
· Products & Solutions - Continual investment in research and development to create cutting-edge technology that minimizes environmental impact through energy efficiency, operational efficiency, product footprint reduction, and circularity.
The Technetix cross-functional Sustainability Team drives internal and external initiatives, whilst reviewing regulatory and market ESG developments, and making recommendations to the business. This team was expanded in 2025 with the addition of sustainability focused resource in the Product Management team.
Technetix is an active member of UN Global compact and commits to support the 17 Sustainable Development Goals (SDGs).
Technetix provides a portfolio of products that can be used to increase energy efficiency and reduce operational emissions, costs, and waste. Development of the energy saving ASPx continued in 2025, gaining an award for Sustainability from the SCTE.
The expansion of the 1.8GHz portfolio of energy efficient DBT amplifiers and XFO faceplate only upgrades, supports more customers in reducing their emissions and waste. Build-out of the of the LiFePO₄ battery systems portfolio extends access to safer, longer lasting, nontoxic energy storage solutions, and adding rOLT and ORCA to the fiber solutions portfolio offers more options for fiber roll-out with minimal environmental impact and fewer safety risks.
In 2025 Technetix continued to drive improvement in their sustainability performance. Achievements included:
· 63% global reduction in scope 1 & 2 emissions (versus a 2019 baseline)
· 66% of electricity from renewable sources
· 40 metric tons of single-use-plastic removed from supply chain since 2020.
· Published a complete scope 3 baseline calculation (covering 99% of scope 3 emissions)
· Net Zero commitment set with the Science-Based Target Initiative (SBTi)
· Development of product carbon footprint (PCF) and lifecycle assessment (LCA) modelling capability - ensuring readiness for global customer and regulatory disclosure and product passport requirements
· Environmental, social and ethics assessment of over 94% of product suppliers (by spend) - achieving a score of 90% compliance
· Implemented a new conflict mineral due diligence process covering all critical suppliers
· Achieved fair wage certification in the UK
· Expansion of charitable and educational support in the UK and Netherlands.
In 2026 the Group will continue to develop sustainability in partnership with supplier partners, including conducting the first on-site sustainability audit to verify compliance with the Technetix supplier code of conduct and to identify development opportunities. The group aims to set new emissions goals covering scope 1, 2 and 3, and net zero and will engage suppliers in setting their own targets. Through further product LCA studies the group will be able to measure the full lifecycle impact of its products and identify "hotspots" in order to improve eco-design. Furthermore, Technetix is investing in ISO 45001 Occupational Health and Safety Management System certification to demonstrate that protecting people is a core element of its sustainability strategy, ensuring safe operations across its global footprint and internal workforce.
Looking to the future Technetix commits to continue to embed sustainability awareness and ethical decision-making across the workforce, to innovate to reduce customer environmental impacts through energy and operational efficiency, and to meet the ever-evolving needs of employees and customer.
Streamlined Energy and Carbon Reporting (SECR)
The Group has followed the Streamlined Energy and Carbon Reporting (SECR) guidelines. The Group has also used the GHG Reporting Protocol - Corporate Standard and have used the 2025 UK Government's Conversion Factors for Company Reporting.
Intensity measurement
The chosen intensity measurement ratio is tons CO2e per FTE, the recommended ratio for the sector.
Measures taken to improve energy efficiency
The Group continues to source its UK energy from renewable sources. Energy consumption is minimized by selecting efficient equipment and IT infrastructure, and through engaging employees in conserving energy. Technetix also promotes policies to support remote working and virtual meetings thereby reducing travel.
UK Energy and Carbon Use
| 2025 |
| 2024 | |
Energy consumption used to calculate emissions (kWh) Energy consumption |
174,549 |
189,858 | ||
Emissions in metric tons (CO2e) | ||||
Electricity consumption | 27,007 | 35,339 | ||
Fuels | - | 60 | ||
Business mileage | 4,895 | 4,134 | ||
Total gross emissions in metric tons CO2e | 31,902 | 39,533 | ||
Intensity ratio | ||||
Tons CO2e per FTE | 604 | 804 | ||
Employee involvement
The Group recognizes that its employees are fundamental to its success. In 2025, Technetix further strengthened its international team with a focus on engineering and software development.
Employee development remains a strategic priority. The annual Personal Development Conversation (PDC) process supports skill enhancement and coaching-style discussions. In 2025, a new training system was implemented which will expand self-directed learning opportunities and ensure technical proficiency, regulatory compliance, and professional growth. Additionally, a capability framework was established within the sales team to reinforce corporate values and enhance competencies.
This sustained focus on employee engagement, development, and leadership was formally recognized in December 2025, when the Group achieved Investors in People accreditation. This accreditation provides independent validation of Technetix' people management practices and reflects the Group's commitment to developing its employees, promoting effective leadership, and embedding a culture of continuous improvement and accountability across the organization.
Robust workplace policies are essential in fostering transparency and trust.
Technetix remains committed to continuous improvement, embracing innovation, and equipping employees with the necessary tools to succeed, ensuring a dynamic and progressive working environment.
Statement by the Directors in performance of their statutory duties in accordance with s172(1) Companies Act 2006 The Board of Directors of Technetix Group consider, both individually and together, that they have acted in the way they consider in good faith, would be most likely to promote the success of the Company for the benefit of its members as a whole (having regard to the stakeholders and matters set out in s172(1)(a-f) of the Act) in the decisions taken during the year ended 31 December 2025 and in creating future business plans ('our plans'):
(a) Our plans are designed to have a long-term beneficial impact on the Company and to contribute to its success in providing our customers with products and services of the highest functionality and quality. We achieve these objectives by continuing to invest in both our R&D and quality teams as well as other teams that support these.
(b) Our employees are fundamental to the delivery of our plans. We aim to be a responsible and attractive employer in our approach to the pay and benefits our employees receive and the opportunities they have to grow their careers. We believe that people lie at the heart of our business. We have an open and inclusive culture that supports teamwork as well as empowering people to achieve their potential. We embrace diversity and focus on recruiting and retaining outstanding individuals.
(c) Our plans are informed by extensive engagement with customers, enabling us to gain an in-depth understanding of their needs and priorities. We are dedicated to providing our customers with world-class technology solutions to help them achieve their goals. We also aim to act responsibly and fairly in how we engage with our suppliers and all other stakeholders.
(d) Our plans consider the impact of the Group's operations on the community and the environment. We encourage our employees to support the communities they work in.
(e) As the Board of Directors, our intention is to behave responsibly and ensure that management operate the business in a responsible manner, operating within the high standards of business conduct and good governance expected for a business such as ours and in doing so, will contribute to the delivery of our plans.
(f) As the Board of Directors, our intention is to behave responsibly toward our shareholders and treat them fairly and equally, so they too may benefit from the successful delivery of our plans
Charitable donations
During the year, the Group made charitable donations of £41k (2024: £41k), with a focus on local charities and international appeals.
Approved by the Board on …………………………. 2026 and signed on its behalf by:
.........................................
Mr. P A Broadhurst Director
Technetix Group Limited
Directors' Report for the Year Ended 31 December 2025
The Directors present their report and the consolidated financial statements for the year ended 31 December 2025.
Other statutory disclosures
In accordance with section 414C (11) of the Companies Act certain requirements of the Directors' Report, including the amount that the Directors recommend should be paid by way of dividend, financial risk management, future developments, research and development, Greenhouse Gas Emissions, Energy Consumption and Energy Efficiency, are not included within the Directors' Report as they are shown in the Strategic Report.
Directors of the Group
The Directors, who held office during the year, were as follows:
Mr. P A Broadhurst
Mr. D J Ariesen
Mr. P J Deakin
Mr. D J McIntyre
Mr. J H Brougham
Dr. C Büchner
Mr. T Werner
Principal activity
The principal activity of the Group is to design, manufacture and distribute market-leading technology to major broadband cable and telecommunications operators worldwide.
Principal risks and uncertainties
There are a number of risks and uncertainties which could impact the Group's long-term performance. It is subject to the same general risks and uncertainties as any other business. For example, the impact of changes in the general economic conditions including currency and interest rate fluctuations, and the impact of competition, natural disasters, and sourcing of materials. Senior management conducts regular risk reviews to establish the likelihood and impact of risks assessed.
A detailed review of the principal risks and uncertainties can be found in the Strategic Report.
Directors' liabilities
As permitted by the Articles of Association, the Directors have the benefit of an indemnity which is a qualifying third-party indemnity provision as defined by Section 234 of the Companies Act 2006. The indemnity was in force throughout the last financial year and is currently in force. The Group also purchased and maintained throughout the financial year Directors' and Officers' liability insurance in respect of itself and its directors.
Branches outside the UK
The Group has non-UK branches located in Ireland, China and Taiwan.
Political donations
During the financial year ended 31 December 2025, the Company (and its subsidiaries) made no political donations and incurred no political expenditure within the meaning of Part 14 of the Companies Act 2006. No contributions were made to any non-UK political party.
Auditor
RSM UK Audit LLP were appointed as auditor to the Group and Company and arrangements have been put in place for them to be deemed reappointed as auditors in the absence of an Annual General Meeting.
Disclosure of information to the auditor
Each Director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the Group's auditor is aware of that information. The Directors confirm that there is no relevant information that they know of and of which they know the auditor is unaware.
Approved by the Board on 8 April 2026 and signed on its behalf by:
.........................................
Mr. P A Broadhurst Director
Technetix Group Limited
Statement of Directors' Responsibilities
The directors are responsible for preparing the Strategic Report, the Directors' Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare Group and Company financial statements for each financial year. The directors have elected under company law to prepare the Group financial statements and the Company financial statements in accordance with UK-adopted International Accounting Standards.
The Group and Company financial statements are required by law and UK-adopted International Accounting Standards to present fairly the financial position of the Group and the Company and the financial performance of the group. The Companies Act 2006 provides in relation to such financial statements that references in the relevant part of that Act to financial statements giving a true and fair view are references to their achieving a fair presentation.
Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Group and the Company and of the profit or loss of the Group for that period.
In preparing each of the Group and Company financial statements, the directors are required to:
· select suitable accounting policies and then apply them consistently;
· make judgements and accounting estimates that are reasonable and prudent;
· state whether they have been prepared in accordance with UK-adopted International Accounting Standards; and
· prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group and the Company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Group's and the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Group and the Company and enable them to ensure that the financial statements comply with the requirements of the Companies Act 2006. They are also responsible for safeguarding the assets of the Group and the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Independent Auditor's Report to the Members of Technetix Group Limited
Opinion
We have audited the financial statements of Technetix Group Limited (the 'parent company') and its subsidiaries (the 'Group') for the year ended 31 December 2025 which comprise the Consolidated Income Statement, Consolidated Statement of Comprehensive Income, Consolidated Statement of Financial Position, Company Statement of Financial Position, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Statement of Cash Flows, Company Statement of Cash Flows and Notes to the Financial Statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and UK-adopted International Accounting Standards and as regards the parent company financial statements, as applied in accordance with the provisions of the Companies Act 2006.
In our opinion:
· the financial statements give a true and fair view of the state of the group's and of the parent company's affairs as at 31 December 2025 and of the group's loss for the year then ended;
· the group financial statements have been properly prepared in accordance with UK-adopted International Accounting Standards;
· the parent company financial statements have been properly prepared in accordance with UK-adopted International Accounting Standards and as applied in accordance with the provisions of the Companies Act 2006; and
· the financial statements have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. Our evaluation of the directors' assessment of the group's ability to continue to adopt the going concern basis of accounting included reviewing detailed forecasts prepared, alongside conducting enquiries of management.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's or the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorized for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Other information
The other information comprises the information included in the annual report, other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
· the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
· the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
· adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
· the parent company financial statements are not in agreement with the accounting records and returns; or
· certain disclosures of directors' remuneration specified by law are not made; or
· we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement set out on page 15, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities are instances of non-compliance with laws and regulations. The objectives of our audit are to obtain sufficient appropriate audit evidence regarding compliance with laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements, to perform audit procedures to help identify instances of non-compliance with other laws and regulations that may have a material effect on the financial statements, and to respond appropriately to identified or suspected non-compliance with laws and regulations identified during the audit.
In relation to fraud, the objectives of our audit are to identify and assess the risk of material misstatement of the financial statements due to fraud, to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud through designing and implementing appropriate responses and to respond appropriately to fraud or suspected fraud identified during the audit.
However, it is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the group audit engagement team:
· obtained an understanding of the nature of the industry and sector, including the legal and regulatory framework that the group and parent company operate in and how the group and parent company are complying with the legal and regulatory framework;
· inquired of management, and those charged with governance, about their own identification and assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud;
· discussed matters about non-compliance with laws and regulations and how fraud might occur including assessment of how and where the financial statements may be susceptible to fraud.
As a result of these procedures, we consider the most significant laws and regulations that have a direct impact on the financial statements are IFRS / UK-adopted IAS, the Companies Act 2006 and tax compliance regulations. We performed audit procedures to detect non-compliances which may have a material impact on the financial statements which included reviewing financial statement disclosures, and evaluating advice received from external tax advisors.
The group audit engagement team identified the risk of management override of controls and revenue cut-off as the areas where the financial statements were most susceptible to material misstatement due to fraud. Audit procedures performed included but were not limited to testing manual journal entries and other adjustments and evaluating the business rationale in relation to significant, unusual transactions and transactions entered into outside the normal course of business, and testing revenue transactions entered into either side of the year-end.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
......................................
Paul Anthony (Senior Statutory Auditor)
For and on behalf of RSM UK Audit LLP, Statutory Auditor
Chartered Accountants
Highfield Court
Tollgate
Chandlers Ford
Eastleigh
Hampshire
SO53 3TY
8 April 2026
Technetix Group Limited
Consolidated Income Statement for the Year Ended 31 December 2025
31 December | 31 December | |||||||||
2025 | 2025 | |||||||||
Before | Exceptional | |||||||||
Exceptional | Items | 31 December | 31 December | |||||||
Items | (Note 6) | 2025 | 2024 | |||||||
Note | £ 000 | £ 000 | £ 000 | £ 000 | ||||||
Revenue | 5 | 84,855 | - | 84,855 | 57,026 | |||||
Cost of sales | (61,775) | - | (61,775) | (40,991) | ||||||
Gross profit | 23,080 | - | 23,080 | 16,035 | ||||||
Administrative expenses | (24,732) | (1,289) | (26,021) | (25,474) | ||||||
Other operating income | 70 | - | 70 | 206 | ||||||
Operating loss | 6 | (1,582) | (1,289) | (2,871) | (9,233) | |||||
Finance costs (net) | 8 | (3,421) | - | (3,421) | (1,168) | |||||
Loss before tax | (5,003) | (1,289) | (6,292) | (10,401) | ||||||
Income tax credit | 11 | 2,361 | - | 2,361 | 2,719 | |||||
Loss for the year | (2,642) | (1,289) | (3,931) | (7,682) | ||||||
Loss attributable to: Owners of the Company | (2,642) | (1,289) | (3,931) |
(7,682) | ||||||
|
|
|
|
| ||||||
The above results were derived from continuing operations.
The notes on pages 28 to 54 form an integral part of these financial statements.
Page | 20
Technetix Group Limited
Consolidated Statement of Comprehensive Income for the Year Ended 31 December 2025
31 December | 31 December | ||
2025 | 2024 | ||
£ 000 | £ 000 | ||
Loss for the year | (3,931) | (7,682) | |
Items that may be reclassified subsequently to profit or loss | |||
Foreign currency translation gains/(losses) | 1,269 | (1,349) | |
Total comprehensive expense for the year | (2,662) | (9,031) | |
Total comprehensive expense attributable to: Owners of the Company | (2,662) |
(9,031) |
Technetix Group Limited
(Registration number: 05303822)
Consolidated Statement of Financial Position as at 31 December 2025
31 December 2025 | 31 December 2024 | |||
Note | £ 000 | £ 000 | ||
Assets | ||||
Non-current assets | ||||
Intangible assets | 15 | 30,657 | 30,956 | |
Property, plant and equipment | 13 | 1,122 | 1,608 | |
Right-of-use assets | 14 | 3,219 | 2,207 | |
Deferred tax asset | 11 | 3,325 | 1,617 | |
38,323 | 36,388 | |||
Current assets | ||||
Inventories | 17 | 14,100 | 13,469 | |
Trade and other receivables | 18 | 16,113 | 7,015 | |
Income tax asset | 780 | 432 | ||
Cash and cash equivalents | 19 | 7,040 | 2,727 | |
Derivative financial instruments | 24 | - | 29 | |
38,033 | 23,672 | |||
Total assets | 76,356 | 60,060 | ||
Equity and liabilities | ||||
Equity | ||||
Share capital | 25 | 7 | 7 | |
Share premium | 6,637 | 6,637 | ||
Foreign currency translation reserve | 670 | (599) | ||
Share-based payment reserve | 231 | 401 | ||
EBT reserve | (601) | (601) | ||
Retained earnings | 6,117 | 9,977 | ||
Equity attributable to owners of the Company | 13,061 | 15,822 | ||
Non-current liabilities | ||||
Borrowings | 21 | - | 11,640 | |
Provisions | 22 | 30 | 756 | |
Lease liabilities | 23 | 2,885 | 1,908 | |
2,915 | 14,304 | |||
Current liabilities | ||||
Trade and other payables | 20 | 44,232 | 22,663 | |
Borrowings | 21 | 14,603 | 5,852 | |
Provisions | 22 | 725 | 553 | |
Lease liabilities | 23 | 820 | 847 | |
Derivative financial instruments | 24 | - | 19 | |
60,380 | 29,934 | |||
Total liabilities | 63,295 | 44,238 | ||
Total equity and liabilities | 76,356 | 60,060 |
Approved by the Board on 8 April 2026 and signed on its behalf by:
.........................................
Mr. P A Broadhurst Director
Technetix Group Limited
(Registration number: 05303822)
Company Statement of Financial Position as at 31 December 2025
31 December 2025 | 31 December 2024 | |||
Note | £ 000 | £ 000 | ||
Assets | ||||
Non-current assets | ||||
Intangible assets | 15 | - | - | |
Property, plant and equipment | 13 | - | - | |
Deferred tax assets | 11 | 1,366 | 834 | |
Investments in subsidiaries | 16 | 16,722 | 16,722 | |
18,088 | 17,556 | |||
Current assets | ||||
Trade and other receivables | 18 | 7,207 | 11,345 | |
Cash and cash equivalents | 19 | 1,789 | 304 | |
8,996 | 11,649 | |||
Total assets | 27,084 | 29,205 | ||
Equity and liabilities | ||||
Equity | ||||
Share capital | 25 | 7 | 7 | |
Share premium | 6,637 | 6,637 | ||
Share-based payment reserve | 231 | 401 | ||
EBT reserve | (601) | (601) | ||
Retained earnings | 6,039 | 4,901 | ||
Total equity | 12,313 | 11,345 | ||
Non-current liabilities | ||||
Borrowings | 21 | - | 11,640 | |
Current liabilities | ||||
Trade and other payables | 20 | 168 | 349 | |
Borrowings | 21 | 14,603 | 5,852 | |
Derivative financial instruments | 24 | - | 19 | |
14,771 | 6,220 | |||
Total liabilities | 14,771 | 17,860 | ||
Total equity and liabilities | 27,084 | 29,205 |
The profit for the financial year of the Company was £1,067k (2024: £780k loss).
Approved by the Board on 8 April 2026 and signed on its behalf by:
.........................................
Mr. P A Broadhurst Director
Technetix Group Limited
Consolidated Statement of Changes in Equity for the Year Ended 31 December 2025
|
| Share |
| Foreign currency |
| Share-based |
| EBT | Retained | ||||
Share capital |
| premium |
| translation | payment reserve | reserve | earnings | Total equity | |||||
£ 000 |
| £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | ||||||
For the year ended 31 December 2024: |
|
|
|
|
|
|
|
| |||||
At 1 January 2024 | 7 | 6,637 | 750 | 729 | (601) | 18,230 | 25,752 | ||||||
Loss for the year | - | - | - | - | - | (7,682) | (7,682) | ||||||
Other comprehensive expense | - | - | (1,349) | - | - | - | (1,349) | ||||||
Total comprehensive expense | - | - | (1,349) | - | - | (7,682) | (9,031) | ||||||
- | |||||||||||||
Transactions with owners: | |||||||||||||
Dividends | - | - | - | - | (746) | (746) | |||||||
Purchase of own shares | (65) | - | - | - | (65) | ||||||||
Issue of shares | 65 | - | - | - | 65 | ||||||||
Share-based payment transactions | - | - | - | (328) | - | 175 | (153) | ||||||
At 31 December 2024 | 7 | 6,637 | (599) | 401 | (601) | 9,977 | 15,822 | ||||||
For the year ended 31 December 2025: | |||||||||||||
Loss for the year | - | - | - | - | - | (3,931) | (3,931) | ||||||
Other comprehensive income | - | - | 1,269 | - | - | - | 1,269 | ||||||
Total comprehensive expense | - | - | 1,269 | - | - | (3,931) | (2,662) | ||||||
| |||||||||||||
Transactions with owners: | |||||||||||||
Net movements in purchase of own shares | - | - | - | - | - | (66) | (66) | ||||||
Share-based payment transactions | - | - | - | (170) | - | 137 | (33) | ||||||
At 31 December 2025 | 7 | 6,637 | 670 | 231 | (601) | 6,117 | 13,061 | ||||||
Technetix Group Limited
Company Statement of Changes in Equity for the Year Ended 31 December 2025
Share capital |
|
Share premium |
| Share-based payment reserve |
| EBT reserve |
Retained earnings |
Total | |||
£ 000 |
| £ 000 |
| £ 000 |
| £ 000 | £ 000 | £ 000 | |||
For the year ended 31 December 2024: |
|
|
|
|
|
|
|
|
| ||
At 1 January 2024 | 7 | 6,637 | 729 | (601) | 6,252 | 13,024 | |||||
Loss for the year | - | - | - | (780) | (780) | ||||||
Total comprehensive expense | - | - | - | - | (780) | (780) | |||||
Transactions with owners: | |||||||||||
Dividends | - | - | - | - | (746) | (746) | |||||
Purchase of own shares | (65) | - | (65) | ||||||||
Issue of shares | 65 | - | 65 | ||||||||
Share based payment transactions | - | - | (328) | - | 175 | (153) | |||||
At 31 December 2024 | 7 | 6,637 | 401 | (601) | 4,901 | 11,345 | |||||
For the year ended 31 December 2025: | |||||||||||
Profit for the year | - | - | - | - | 1,067 | 1,067 | |||||
Total comprehensive income | - | - | - | - | 1,067 | 1,067 | |||||
Transactions with owners: | |||||||||||
Net movements in purchase of own shares | - | - | - | - | (66) | (66) | |||||
Share based payment transactions | - | - | (170) | - | 137 | (33) | |||||
At 31 December 2025 | 7 | 6,637 | 231 | (601) | 6,039 | 12,313 | |||||
Technetix Group Limited
Consolidated Statement of Cash Flows for the Year Ended 31 December 2025
31 December 2025 | 31 December 2024 | |||
Note | £ 000 | £ 000 | ||
Cash flows from operating activities | ||||
Loss for the year | (3,931) | (7,682) | ||
Income tax expense/(credit) | 11 | (2,361) | (2,719) | |
Loss before income tax | (6,292) | (10,401) | ||
Adjustments to cash flows from non-cash items: | ||||
Amortization | 15 | 4,645 | 4,426 | |
Depreciation on owned assets | 13 | 868 | 916 | |
Depreciation on right-of-use assets | 14 | 795 | 823 | |
Loss on disposal of property plant and equipment | 6 | 8 | 3 | |
Loss on disposal of intangible fixed assets | 6 | 590 | 281 | |
Loss on disposal of right-of-use assets | 6 | 46 | - | |
Fair value movements on forward foreign exchange contracts | 6 | 10 | 16 | |
Foreign exchange loss/(gain) on trade | 1,460 | (670) | ||
Share based payment transactions | 26 | (33) | (153) | |
Finance costs | 8 | 3,421 | 1,168 | |
5,518 | (3,591) | |||
(Increase)/decrease in inventories | 17 | (631) | 2,639 | |
(Increase)/decrease in trade and other receivables | 18 | (9,098) | 4,464 | |
Increase/(decrease) in trade and other payables | 20 | 20,595 | (8,875) | |
Increase in provisions | 22 | (554) | 630 | |
Cash generated from/(used in) operations | 15,830 | (4,733) | ||
Income taxes refunded/(paid) | 305 | (356) | ||
Net cash flow generated from/(used in) operating activities | 16,135 | (5,089) | ||
Cash flows from investing activities | ||||
Purchase of intangible assets | 15 | (5,239) | (4,130) | |
Purchase of property, plant and equipment | 13 | (399) | (959) | |
Net cash flows used in investing activities | (5,638) | (5,089) | ||
Cash flows from financing activities | ||||
Net movements in purchase of own shares | (66) | - | ||
Interest paid | 8 | (1,702) | (1,384) | |
Interest expense on leases | 8 | (109) | (150) | |
Lease payments made on right-of-use assets | (885) | (913) | ||
Dividends paid | 12 | - | (746) | |
Borrowings drawdowns | 300 | 8,169 | ||
Repayment of borrowings | (3,732) | (4,431) | ||
Net cash flows (used in)/generated from financing activities | (6,194) | 545 | ||
Net increase/(decrease) in cash and cash equivalents | 4,303 | (9,633) | ||
Cash and cash equivalents at 1 January | 2,634 | 12,488 | ||
Effect of exchange rate fluctuations on cash | 103 | (221) | ||
Cash and cash equivalents at 31 December | 7,040 | 2,634 | ||
31 December 2025 | 31 December 2024 | |||
| £ 000 | £ 000 | ||
Relating to: | ||||
Cash at bank and in hand | 7,040 | 2,727 | ||
Bank overdrafts | - | (93) | ||
7,040 | 2,634 |
Technetix Group Limited
Company Statement of Cash Flows for the Year Ended 31 December 2025
31 December 2025 | 31 December 2024 | |||
Note | £ 000 | £ 000 | ||
Cash flows from operating activities | ||||
Profit/(loss) for the year | 1,067 | (780) | ||
Income tax credit | (532) | (88) | ||
Profit/(loss) for the year before income tax | 535 | (868) | ||
Adjustments to cash flows from non-cash items: | ||||
Unrealized foreign exchange loss/(gain) | 494 | (430) | ||
Financial instrument net (losses)/gains through profit and loss | (19) | 84 | ||
Net finance income/(costs) | (1,283) | 973 | ||
(273) | (241) | |||
Decrease/(increase) in trade and other receivables | 18 | 4,236 | (1,759) | |
(Decrease)/increase in trade and other payables | 20 | (89) | 221 | |
Net cash flow generated from/(used in) operating activities | 3,874 | (1,779) | ||
Cash flows from investing activities | ||||
Dividends received | 2,182 | - | ||
Net cash flow generated from investing activities | 2,182 | - | ||
Cash flows from financing activities | ||||
Net movements in purchase of own shares | (66) | - | ||
Interest paid | (1,073) | (1,006) | ||
Repayment of borrowings | (3,732) | (4,431) | ||
Borrowings drawdowns | 300 | 8,169 | ||
Dividends paid | 12 | - | (746) | |
Net cash flows (used in)/generated from financing activities | (4,571) | 1,986 | ||
Net increase in cash and cash equivalents | 1,485 | 207 | ||
Cash and cash equivalents at 1 January | 304 | 97 | ||
Cash and cash equivalents at 31 December | 1,789 | 304 |
Technetix Group Limited
Notes to the Financial Statements for the Year Ended 31 December 2025
1 General information
The Company is a private company limited by share capital, incorporated and domiciled in the United Kingdom.
The address of its registered office is Innovation House, Technetix Business Park, Albourne, Hassocks, West Sussex, BN6 9EB, United Kingdom.
2 Summary of material accounting policy information
Statement of compliance
The group financial statements have been prepared in accordance with UK-adopted international accounting standards and in accordance with the provisions of the Companies Act 2006.
Basis of preparation
These financial statements have been prepared in accordance with UK-adopted International Accounting Standards (IFRS), IFRIC interpretations and the Companies Act 2006 applicable to companies reporting under IFRS. The financial statements have been prepared under the historical cost convention, as modified by the revaluation of derivative financial instruments at fair value through profit and loss.
The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Group's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions or estimates are significant to the financial statements are disclosed in note 3.
A separate Income Statement for the Company has not been presented as permitted by s408 of the Companies Act 2006.
Basis of consolidation
The Group financial statements consolidate the financial statements of the Company and its subsidiary undertakings drawn up to 31 December 2025.
On acquisition of a subsidiary, the purchase method of accounting is applied. All the subsidiary's assets and liabilities that exist at the date of acquisition are recorded at their fair values reflecting their condition at that date. All changes to those assets and liabilities, and the resulting gains and losses that arise after the Group has gained control of the subsidiary are charged to the post acquisition Income Statement. All intra-Group transactions are eliminated on consolidation.
Summary of material accounting policy information and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Standards and interpretations not applied
At the date of authorization of these financial statements there were standards and interpretations which were in issue, but which were not yet effective, and which have not been applied. The principal ones were:
· Amendments to the Classification and Measurement of Financial Instruments (effective 1 January 2026)
· Annual Improvements to IFRS Accounting Standards - Volume 11 (effective 1 January 2026)
· Amendments to IFRS 7 and IFRS 9: Contracts Referencing Nature-dependent Electricity (effective 1 January 2026)
· Amendments to IFRS 18: Presentation and Disclosure in Financial Statements (effective 1 January 2027)
· Amendments to IFRS 19: Subsidiaries without Public Accountability: Disclosures (effective 1 January 2027)
The Directors do not expect the adoption of these standards to have a material impact on the financial statements.
Adoption of new standards
In the current period, the following standards and interpretations have been adopted which were effective for periods commencing on or after 1 January 2025:
· Amendments to IAS 21: Lack of Exchangeability (effective 1 January 2025)
The adoption of these standards has not had a material impact on the financial statements.
2 Summary of material accounting policy information (continued)
Going concern
The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Strategic Report. The Group has access to a broad range of expertise within the business and as a consequence believes that it is well-placed to manage its risks successfully.
As required by the standard, the Group has undertaken sensitivity testing on its future forecasts by applying downside assumptions to establish a plausible but severe scenario. The downside sensitivities testing was performed on a 12-month basis from the financial statements signing date, being the period to March 2027. Within the most plausible, but severe downside model, the key business assumption is either delays to customer orders or delays to new product release expectations, in this event the Group is forecast to remain profitable and maintain adequate headroom to all the applicable Group's banking covenants. The next covenant review date is 31 March 2026.
Having assessed current trading; the strength of customer and supplier relationships, the current order book and the banking facilities available to the Group, the Directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for at least 12 months from the date of signing these financial statements. Thus, they continue to adopt the going concern basis of accounting in preparing the annual financial statements.
Subsequent to the year end, the Group completed the refinancing of its term loan and revolving credit facility on the 30th March 2026 extending the facility to 1st September 2028 on similar terms , providing continued committed funding throughout the going concern assessment period and further supporting the Directors' conclusion to adopt the going concern basis.
Goodwill
Goodwill on acquisitions comprises the excess of the fair value of the consideration over the fair value of the net identifiable assets acquired. Adjustments are made to fair values to bring the accounting policies of acquired businesses into alignment with those of the Group. The costs of integrating and reorganizing acquired businesses are charged to the post acquisition Income Statement.
Goodwill is carried at cost less accumulated impairment losses. Goodwill is tested for impairment annually. Goodwill is allocated to cash-generating units for the purpose of this impairment testing. The allocation is made to those cash-generating units, or groups of cash-generating units that are expected to benefit from the business combination in which the goodwill arose. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold.
Business combinations
Business combinations are accounted for using the acquisition method. The cost of an acquisition is measured as the aggregate of the consideration transferred, which is measured at acquisition date fair value, and the amount of any non-controlling interests in the acquiree. For each business combination, the Group elects whether to measure the non-controlling interests in the acquiree at fair value or at the proportionate share of the acquiree's identifiable net assets. Acquisition-related costs are expensed as incurred and included in administrative expenses.
When the Group acquires a business, it assesses the financial assets and liabilities assumed for appropriate classification and designation in accordance with the contractual terms, economic circumstances and pertinent conditions as at the acquisition date. This includes the separation of embedded derivatives in host contracts by the acquiree.
Any contingent consideration to be transferred by the acquirer will be recognized at fair value at the acquisition date. Contingent consideration classified as an asset or liability that is a financial instrument and within the scope of IFRS 9 Financial Instruments: Recognition and Measurement, is subsequently measured at fair value with the changes in fair value recognized in the statement of profit or loss. Changes in fair value of the contingent consideration that qualify as measurement period adjustments are adjusted retrospectively, with corresponding adjustments against goodwill. Measurement period adjustments are adjustments that arise from additional information obtained during the 'measurement period' (which cannot exceed one year from the acquisition date) about facts and circumstances that existed at the acquisition date.
Property, plant and equipment
All property, plant and equipment assets are stated at cost less accumulated depreciation. The cost includes the original purchase price and any costs to bring the asset to its working condition.
2 Summary of material accounting policy information (continued)
Depreciation
Depreciation of property, plant and equipment is provided to write off the cost, less residual value, over the estimated useful life at the following rates:
Asset class Depreciation method and rate
Leasehold Improvements Straight line over period of lease
Plant and Machinery Straight line over 2 - 10 years
Fixtures and Fittings Straight line over 3 - 7 years
Intangible assets
Intangible assets acquired separately are stated at cost less accumulated amortization. Internally generated intangible assets, excluding capitalized development costs, are not capitalized and expenditure is recognized when it occurs.
Research expenditure is recognized in the Income Statement in the period in which it is incurred.
Development expenditure is recognized in the Income Statement in the period in which it is incurred unless it is probable that economic benefits will flow to the Group from the asset being developed, the cost of the asset can be reliably measured and technical feasibility can be demonstrated. Capitalization ceases when the asset being developed is ready for use. Research and development costs include direct labor, contractors' charges, materials and directly attributable overheads.
Patents have been granted for a period of up to 20 years by the relevant government agency. Notwithstanding, the Group has lowered the estimated useful life for these patents due to the risk of obsolescence.
Intangible assets classified as customer relationships are recognized when acquired as part of a business combination and are initially measured at fair value.
Amortization
Amortization is provided on intangible assets so as to write off the cost, less any estimated residual value, over their expected useful economic life as follows:
Asset class Amortization method and rate
Development Costs Straight line over 3 - 5 years
Computer Software Straight line over 3 - 5 years
Patents and Trade Names Straight line over 3 - 10 years
Customer Relationships Straight line over 7 - 15 years
Foreign currency transactions and balances
The Group and Company financial statements are reported in 'Pounds Sterling' (GBP) to the nearest £000, unless otherwise indicated.
In preparing the Company financial statements, transactions in foreign currencies are recorded at the rates prevailing at the dates of the transactions. At each Statement of Financial Position date, monetary items denominated in foreign currencies are retranslated at the rates prevailing at the Statement of Financial Position date. Non-monetary items carried at fair-value that are denominated in foreign currencies are retranslated at the rates prevailing at the date when the fair value was determined. Non-monetary items that are measured in terms of historical cost in a foreign currency are not retranslated.
For presenting consolidated Financial Statements, the assets and liabilities of the Group's foreign operations are expressed in GBP using exchange rates prevailing at the Statement of Financial Position date. Income and expense items are translated at the average exchange rates for the period, unless exchange rates fluctuated significantly for that period, in which case the exchange rates at the dates of the transactions are used. Exchange differences arising, if any, are classified in equity and recognized in the Group's foreign currency translation reserve. Such exchange differences are recognized in the Income Statement in the period in which the foreign operation is disposed of.
Investments
Investments in securities are classified on initial recognition as available-for-sale and are carried at fair value, except where their fair value cannot be measured reliably, in which case they are carried at cost, less any impairment.
Investments in subsidiaries are held at cost less amounts impaired or written off.
Unrealized holding gains and losses other than impairments are recognized in other comprehensive income. On maturity or disposal, net gains and losses previously deferred in accumulated other comprehensive income are recognized in income.
Trade payables
Trade payables are initially stated at fair value and subsequently at their amortized cost. They are recognized on the trade date of the related transactions.
2 Summary of material accounting policy information (continued)
Trade receivables
Trade receivables are recognized initially at fair value and subsequently measured at amortized cost using the effective interest method, less provision for impairment. A provision for impairment of trade receivables is established when there is objective evidence that the Group will not be able to collect all amounts due according to the original terms of the receivables.
The Group calculates lifetime expected credit losses for trade receivables using a portfolio approach. Receivables are grouped based on the credit terms offered and the type of product sold. The probability of default is determined at the year-end based on the aging of the receivables and historical data about default rates on the same basis. That data is adjusted if the Group determines that historical data is not reflective of expected future conditions due to changes in the nature of its customers and how they are affected by external factors such as economic and market conditions. When a trade receivable is determined to be not collectible, it is written off against the allowance account for trade receivables. Subsequent recoveries of amounts previously written off are credited against administrative expenses in the Income Statement.
Inventories
Inventories are stated at the lower of cost and net realizable value. Cost is determined using the weighted average cost method.
The cost of finished goods comprises direct materials and, where applicable, those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, inventories are assessed for impairment. If inventory is impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognized immediately in the Income Statement.
Cash and cash equivalents
For the purposes of the Cash Flow Statement and the Statement of Financial Position, cash and cash equivalents are defined as short term cash deposits (where the deposit is less than three months from inception), and bank overdrafts. Bank overdrafts are shown within current trade and other payables.
Funds are held in GBP, EUR, USD, CAD, TWD, RMB, AUD, CNY and PLN accounts to enable the Group to trade and settle its debts in the local currency in which they occur and to mitigate the Group's exposure to short-term foreign exchange fluctuations. All cash is held in floating rate accounts.
Borrowings
Interest-bearing borrowings are recognized initially at fair value less directly attributable transaction costs.
Subsequent to initial recognition, interest-bearing borrowings are stated at amortized cost with any difference between cost and redemption value being recognized in the Income Statement over the period of the borrowings on an effective interest rate basis.
The arrangement fees of borrowing are capitalized and subsequently amortized over the period of the borrowings.
Revenue recognition
Recognition
The Group earns revenue from the sale of proprietary mission critical network technology to major broadband, cable, fiber and telecommunications operators worldwide. This revenue is recognized at a point in time in the accounting period when control of the product has been transferred at an amount that reflects the consideration to which the Group expects to be entitled in exchange for fulfilling its performance obligations to customers.
Customer incentives
On certain contracts, incentives to contract price are offered. These mainly comprise of sales discount awarded to customers based on the volume of items sold. Management estimates the most likely outcome based on order levels and revenue is adjusted accordingly.
Exceptional items
Exceptional items are items which, in the view of the Directors, are significant in size or nature to warrant separate presentation on the face of the Income Statement. Where an item has been identified as exceptional due to a past event, any future impact will also be disclosed as exceptional to ensure a consistency of presentation.
2 Summary of material accounting policy information (continued)
Tax
The tax expense for the period comprises current and deferred tax. Tax is recognized in profit or loss, except that a change attributable to an item of income or expense recognized as other comprehensive income is also recognized directly in other comprehensive income.
Corporation tax is provided on taxable profits at the current tax rate. Taxable profit differs from profit as reported in the consolidated Income Statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The Group's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the Statement of Financial Position date.
Deferred income tax is recognized, using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements. However, deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction effects neither accounting or taxable profit or loss. Deferred income tax is determined using tax rates (and laws) that have been enacted or substantively enacted by the Statement of Financial Position date and are expected to apply when the related deferred income tax asset is realized or the deferred income tax liability is settled.
Deferred income tax assets are recognized to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilized.
Deferred income tax is provided on temporary differences arising on investments in subsidiaries and associates, except where the timing of the reversal of the temporary difference is controlled by the Group and it is probable that the temporary difference will not reverse in the foreseeable future.
Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income tax assets and liabilities relate to income taxes levied by the same taxation authority on either the taxable entity or different taxable entities where there is an intention to settle the balances on a net basis.
Provisions
Provisions are recognized in the Statement of Financial Position when there is a present legal or constructive obligation because of a past event, and it is probable that an outflow of economic benefits will be required to settle the obligation.
Share capital
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of tax, from the proceeds. Where any Group Company purchases the Company's equity share capital (treasury shares), the consideration paid, including any directly attributable incremental costs (net of income taxes) is deducted from equity attributable to the Company's equity holders until the shares are cancelled or reissued. Where such shares are subsequently reissued, any consideration received, net of any directly attributable incremental transaction costs and related income tax effects and are included in equity attributable to the Company's equity holders.
Share premium
The share premium reserve contains the premium arising on issue of the equity shares net of issue expenses.
Foreign currency translation reserve
The foreign currency translation reserve comprises the cumulative gains and losses arising on consolidation from translating the financial statements of foreign operations that use functional currencies other than Sterling.
Retained earnings
Retained earnings represents the cumulative profit and losses net of dividends and other adjustments.
Other reserves
Other reserves comprise share transactions with the Employee Benefit Trust and share based payment charges in relation to the equity-settled compensation plans.
Dividends
Dividend distributions to the Group's shareholders are recognized as a liability in the financial statements in the period in which the dividends are approved by the Group's shareholders.
Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a separate entity and has no legal or constructive obligations to pay further contributions if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
For defined contribution plans, contributions are paid into publicly or privately administered pension insurance plans on a mandatory or contractual basis. The contributions are recognized as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognized as an asset.
2 Summary of material accounting policy information (continued)
Employee benefit trust
The Group has an Employee Benefit Trust ('EBT') option plan for the benefit of Directors and key employees of the Group. The EBT is consolidated into Technetix Group Limited as a sponsoring entity within other reserves of equity. The shares purchased by the EBT are recognized at cost within other reserves of Technetix Group.
Share-based payments
The Group operates an equity-settled, share-based compensation plan. The fair value of the employee services received in exchange for the grant of the options is recognized as an expense. The total amount to be expensed over the vesting period is determined by reference to the fair value of the options granted. Non-market vesting conditions are included in assumptions about the number of options that are expected to vest. At each Statement of Financial Position date, the entity revises its estimate of the number of options that are expected to vest. It recognizes the impact of the revision to original estimates, if any, in the Income Statement, with a corresponding adjustment to equity. The proceeds received net of any directly attributable transaction costs are credited to share capital (nominal value) and share premium when the options are exercised.
Warrants
The Group has a Warrant Agreement with a single customer in which they may purchase ordinary shares in Technetix Group Limited. The warrants will vest in tranches based on the level of purchases by the customer over an agreed period, whilst the total number of warrants available is capped. The warrants are initially recognized under IFRS 15, whereby the estimated fair value of the warrants is recorded as a reduction to net sales in the subsidiary companies in which the sales have occurred, based on the projected number of warrants to vest when achievement of the related performance criteria is considered probable in any period. The warrants are recognized as equity within the balance sheet of Technetix Group only. The fair value of the warrants is determined by using the Black-Scholes option pricing model. The assumptions utilized in the Black-Scholes model include the risk-free interest rate, expected volatility, and expected life.
Leases
Initial recognition and measurement
The Group initially recognizes a lease liability for the obligation to make lease payments and a right-of-use asset for the right to use the underlying asset for the lease term.
The lease liability is measured at the present value of the lease payments to be made over the lease term. The lease payments include fixed payments, purchase options at exercise price (where payment is reasonably certain), expected amount of residual value guarantees, termination option penalties (where payment is considered reasonably certain) and variable lease payments that depend on an index or rate.
The right-of-use asset is initially measured at the amount of the lease liability, adjusted for lease prepayments, lease incentives received, the Group's initial direct costs and an estimate of restoration, removal and dismantling costs.
Subsequent measurement
After the commencement date, the Group measures the lease liability by:
(a) Increasing the carrying amount to reflect interest on the lease liability;
(b) Reducing the carrying amount to reflect the lease payments made; and
(c) Re-measuring the carrying amount to reflect any reassessment or lease modifications or to reflect revised in substance fixed lease payments or on the occurrence of other specific events.
Interest on the lease liability in each period during the lease term is the amount that produces a constant periodic rate of interest on the remaining balance of the lease liability. Interest charges are included in finance cost in the Income Statement.
The related right-of-use asset is accounted for using the Cost model in IAS 16 and depreciated and charged in accordance with the depreciation requirements of IAS 16 Property, Plant and Equipment as disclosed in the accounting policy for Property, Plant and Equipment. Adjustments are made to the carrying value of the right-of-use asset where the lease liability is re-measured in accordance with the above.
Right-of-use assets are tested for impairment in accordance with IAS 36 Impairment of assets as disclosed in the accounting policy in impairment.
2 Summary of material accounting policy information (continued)
Leases (continued)
Short term and low value leases
The Group has made an accounting policy election, by class of underlying asset, not to recognize lease assets and lease liabilities for leases with a lease term of 12 months or less (i.e., short-term leases).
The Group has made an accounting policy election on a lease-by-lease basis, not to recognize lease assets on leases for which the underlying asset is of low value.
Lease payments on short term and low value leases are accounted for on a straight-line bases over the term of the lease or other systematic basis if considered more appropriate. Short term and low value lease payments are included in operating expenses in the Income Statements.
Financial instruments Initial recognition
Financial assets and financial liabilities comprise all assets and liabilities reflected in the Statement of Financial Position, although excluding property, plant and equipment, intangible assets, deferred tax assets, prepayments and deferred tax liabilities.
The Group recognizes financial assets and financial liabilities in the Statement of Financial Position when, and only when, the Group becomes party to the contractual provisions of the financial instrument. These instruments are initially recognized at fair value.
Classification and measurement
The classification and the basis for measurement are subject to the Group's business model for managing the financial assets and the contractual cash flow characteristics of the financial assets, as detailed below:-
Financial assets at fair value through the profit or loss (FVTPL)
Financial assets not otherwise classified above are classified and measured as FVTPL.
Financial liabilities at amortized cost
Loans and payables, held-to-maturity investments, bank overdrafts, and non-derivative financial liabilities are measured at amortized cost using the effective interest method.
The effective interest rate is the rate that discounts estimated future cash payments through the expected life of the instrument to the net carrying amount of the financial liability. If expected life cannot be determined reliably, then the contractual life is used.
Financial liabilities at fair value through the profit or loss
Financial liabilities not measured at amortized cost are classified and measured at FVTPL. This classification includes derivative liabilities.
Derecognition
Financial assets
The Group derecognizes a financial asset when;
- the contractual rights to the cash flows from the financial asset expire,
- it transfers the right to receive the contractual cash flows in a transaction in which substantially all of the risks and rewards of ownership of the financial asset are transferred; or
- the Group neither transfers nor retains substantially all of the risks and rewards of ownership and it does not retain control of the financial asset.
On derecognition of a financial asset, the difference between the carrying amount of the asset and the sum of the consideration received is recognized as a gain or loss in the profit or loss.
Financial liabilities
The Group derecognizes a financial liability when its contractual obligations are discharged, cancelled, or expire.
2 Summary of material accounting policy information (continued)
Modification of financial assets and financial liabilities
Financial assets
If the terms of a financial asset are modified, the Group evaluates whether the cash flows of the modified asset are substantially different. If the cash flows are substantially different, then the contractual rights to the cash flows from the original financial assets are deemed to expire. In this case the original financial asset is derecognized, and a new financial asset is recognized at either amortized cost or fair value.
If the cash flows are not substantially different, then the modification does not result in derecognition of the financial asset. In this case, the Group recalculates the gross carrying amount of the financial asset and recognizes the amount arising from adjusting the gross carrying amount as a modification gain or loss in the statement of income.
Financial liabilities
Modifications to financial liabilities are assessed to determine whether the revised terms result in substantially different cash flows. If the modification is substantial, the original liability is derecognized and a new financial liability is recognized. If the modification is not substantial, the liability is remeasured and any resulting gain or loss is recognized in profit or loss, consistent with the approach for financial assets under IFRS 9.
Impairment of financial assets
Measurement of Expected Credit Losses
The Group recognizes loss allowances for expected credit losses (ECL) on financial instruments that are not measured at FVTPL.
The Group has opted to apply the simplified approach, which requires expected lifetime losses to be recognized from initial recognition of the financial instruments.
The expected loss rates are based on the payment profiles of sales over a period of 5 years and the corresponding historical credit losses experienced within this period. The historical loss rates are adjusted to reflect current and forward-looking information on macroeconomic factors affecting the ability of the customers to settle the receivables.
If material the provisions for credit-impairment are recognized in the Income Statement and are reflected in accumulated provision balances against each relevant financial instrument's balance.
Fair value of financial assets and liabilities
Where the fair value of financial assets and liabilities cannot be derived from active markets, they are determined using a variety of valuation techniques that include the use of mathematical models. The input to these models is derived from observable markets where available, but where this is not feasible, a degree of judgement is required in determining assumptions used in the models. Changes in assumptions used in the models could affect the reported fair value of financial assets and liabilities.
Derivative financial instruments
The Group holds derivative financial instruments in relation to foreign currency forward contracts and previously held interest rate caps.
Derivative financial instruments are recognized in the Statement of Financial Position at fair value. Fair values are derived from prevailing market prices.
The interest rate caps are used to reduce the Group's exposure to fluctuations in ECB rate (European Central Bank), and the underlying interest rate on the external debt. The Group is responsible for monitoring the daily exposure of these contracts to ensure the overall effectiveness of these positions.
Derivative financial instruments with positive fair values (unrealized gains) are included as assets and derivative financial instruments with negative fair values (unrealized losses) are included as liabilities.
3 Critical accounting judgements and key sources of estimation uncertainty
In applying the Group's accounting policies, the Directors are required to make judgements that have a significant impact on the amounts recognized and to make estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may be different from these estimates.
3 Critical accounting judgements and key sources of estimation uncertainty (continued)
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period, or in the period of revision and future periods if the revision affects both current and future periods.
Critical accounting judgements
Management has also made the following judgements that may have a significant effect on the amounts recognized in the financial statements:
Leases
The Group uses judgements to assess whether the interest rate implicit in the lease is readily determinable. When the interest rate implicit in the lease is not readily determinable, the Group estimates the incremental borrowing rate based on its external borrowings secured against similar assets, adjusted for the term of the lease. Further detail is given in note 23.
In determining the lease term, the Group assesses whether it is reasonably certain to exercise, or not to exercise, options to extend or terminate a lease. This assessment is made at the start of the lease and is re-assessed if significant events or changes in circumstances occur that are within the lessee's control.
Recoverability of internally developed intangible assets
Capitalization of development costs requires the exercise of management judgement in determining whether it is probable that the future economic benefits to the Group arising will exceed the amount capitalized. This requires management to estimate anticipated revenues and profits from the related products to which development costs relate.
Impairment of goodwill & customer relationships
Determining whether goodwill and customer relationships are impaired requires an estimation of the value in use of the cash generating units to which goodwill and customer relationships have been allocated. The 'value in use' calculation requires the Group to estimate the future cash flows expected to arise from the two cash generating units, Europe and the Americas, and a suitable discount rate in order to calculate present value.
There are several assumptions and estimates involved in calculating the present value of future cashflows from the Group's cash generating units, including:
- management's expectations of growth in future revenue;
- changes in operating margins;
- uncertainty of future technological developments;
- long-term growth rates; and
- the selection of discount rates to reflect the risks involved
European Cash Generating Unit
The value in use has been calculated using the discounted cash flow for the European cash generating unit based on financial forecasts. The key assumptions applied included a 1.5% growth rate beyond the forecast period (2024: 1.5%) and a 15.8% discounted rate (2024: 15.8%). The model is most sensitive to changes in EBITDA; however, a reduction in EBITDA in excess of 56% (2024: 25%) would be required before an impairment is required.
Americas Cash Generating Unit
The value in use has been calculated using the discounted cash flow for the European cash generating unit based on financial forecasts. The key assumptions applied included a 1.5% growth rate beyond the forecast period (2024: 1.5%) and a 15.9% discounted rate (2024: 16.2%). The model is most sensitive to changes in EBITDA; however, a reduction in EBITDA in excess of 104% (2024: 31%) would be required before an impairment is required.
The business applied multiple sensitivities, with 0% cash flow growth and EBITDA delivery being missed by 15% being the most plausible but severe assumptions as a result of global inflation pressures. Under these assumptions, both CGU's had significant headroom, with no impairment required.
Impairment of investments - Company
The Company makes an estimate of the recoverable value of its investments. When assessing the impairment of investments, management considers whether the carrying amount of the investment exceeds its recoverable amount, and whether an impairment loss needs to be recognized in order to reflect the recoverable amount. No impairment loss has been recognized during the year (2024: £nil).
Key sources of estimation uncertainty
The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying value amount of assets and liabilities within the next financial period are discussed below.
Inventory provision
The provision for slow moving inventory is based on management's estimation of the commercial life and shelf life of inventory lines. In assessing this, management takes into consideration the sales history of products (including the length of time that they have been available for resale) as well as the use of products in the production process.
3 Critical accounting judgements and key sources of estimation uncertainty (continued)
Expected credit losses
The Group calculates lifetime expected credit losses for trade receivables using a portfolio approach. Receivables are grouped based on the credit terms offered and the type of product sold. The probability of default is determined at the year-end based on the aging of the receivables and historical data about default rates on the same basis. That data is adjusted if the Group determines that historical data is not reflective of expected future conditions due to changes in the nature of its customers and how they are affected by external factors such as economic and market conditions.
4 Financial risk review
Group
This note presents information about the Group's exposure to financial risks and the Group's management of capital.
Market risk
The Group's definition of market risk is the risk of losses arising from movements in market prices such as currency and interest rates. The Group manages this by the following methods:
i) Translation risk - the Group has certain investments in foreign operations, whose net assets are exposed to foreign currency translation risk. This exposure is managed primarily through borrowings in the relevant foreign currencies.
ii) Pricing risk - the Group is exposed to commodity price movements on the key materials used in the manufacture of its products. These are not directly hedged but the exposure has been reduced by pricing clauses with some key customers.
iii) Foreign exchange risk - the Group is exposed to foreign exchange risk due to the majority of inventory being purchased in USD and a significant number of sales being in GBP and EUR. From time to time, the Group manages foreign exchange risk by hedging a proportion of future USD purchases and EUR sales. The Group has also worked with key customers to include currency adjustment clauses on pricing to give some protection from adverse currency movements.
iv) Interest rate risk - The Group actively monitors its level of secured and unsecured debt and is required to meet banking covenants on a quarterly basis and report these to its lender.
Credit risk
The Group's definition of credit risk is the probable risk of loss resulting from a customer's failure to settle their invoices.
The risk is mitigated by the Group implementing policies that require credit checks to be carried out on all potential new customers and those not under contract. Credit limits are also reassessed by the finance department regularly, and by the Board where appropriate.
Overall, the credit quality of customers is considered high. The maximum credit risk exposure relating to financial assets is represented by carrying value as at the Statement of Financial Position date.
Liquidity risk
The Group's definition of liquidity risk is the risk that it is unable to meet its short-term financial demands.
4 Financial risk review (continued)
Maturity analysis for financial liabilities
2025 | Carrying amount £ 000 |
|
Less than 1 year £ 000 |
| Between 1-5 years £ 000 |
Lease liabilities | 3,705 | 820 | 2,885 | ||
Bank borrowings | 14,603 | 14,603 | - | ||
Trade and other payables | 43,123 | 43,123 | - | ||
2024 | Carrying amount £ 000 |
|
Less than 1 year £ 000 |
| Between 1-5 years £ 000 |
Lease liabilities | 2,755 | 847 | 1,908 | ||
Bank borrowings | 17,492 | 5,852 | 11,640 | ||
Trade and other payables | 21,398 | 21,398 | - | ||
Deferred consideration | 1,197 | 1,197 | - | ||
Hedged derivative financial liabilities | 19 | 19 | - |
Capital risk management
Capital components
The Group regards capital as the combination of cash, debt and equity used to fund the operations of the business. The current capital structure includes issued shares, fixed term loans, asset finance contracts, bank overdrafts and cash at bank.
Capital management
The Group's objectives when managing capital are to safeguard its ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital.
In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt.
The Group actively monitors its level of debt and interest rates it is paying and seeks to be able to limit any adverse financial impact. From time to time the Group uses limited derivative financial instruments to manage risk, and as such no hedge accounting is applied. The Group does not have specific targets for gearing.
5 Revenue
The analysis of the Group's revenue for the year from continuing operations is as follows:
31 December |
| 31 December | |
2025 |
| 2024 | |
£ 000 |
| £ 000 | |
Sale of goods | 84,855 | 57,026 | |
This revenue is recognized at a point in time in the accounting period when control of the product has been transferred.
The analysis of the Group's revenue for the year by market is as follows: | |||
31 December | 31 December | ||
2025 | 2024 | ||
£ 000 | £ 000 | ||
Europe, including UK | 29,930 | 35,433 | |
Americas | 51,245 | 21,146 | |
Rest of World | 3,680 | 447 | |
84,855 | 57,026 | ||
6 Operating loss
Arrived at after charging | 31 December |
| 31 December |
2025 |
| 2024 | |
£ 000 |
| £ 000 | |
Depreciation expense | 868 | 916 | |
Depreciation on right-of-use assets | 795 | 823 | |
Amortization expense | 4,645 | 4,426 | |
Research and development expensed | 1,823 | 1,817 | |
Fair value change on forward foreign exchange contracts | 10 | 16 | |
Loss on disposal of property, plant and equipment | 8 | 3 | |
Loss on disposal of intangible fixed assets | 590 | 281 | |
Loss on disposal of right-of-use assets | 46 | - | |
Rentals under short term and low value leases | - | 1 | |
Share-based payment expense | 18 | 4 | |
Exceptional items | |||
Administrative - Exceptional costs | 1,289 | 1,039 | |
Exceptional costs in the current year principally relate to legal costs, while in the prior year they are principally related to one‑off employee and operational business restructuring costs.
7 Auditors' remuneration
31 December | 31 December | ||
2025 | 2024 | ||
£ 000 | £ 000 | ||
Fees payable to the auditor and its associates in respect of both audit and non-audit services are as follows:
|
|
| |
For audit services: |
|
| |
Audit of these financial statements | 90 | 84 | |
Audit of the subsidiaries pursuant to legislation | 189 | 175 | |
279 | 259 | ||
For other services: | |||
Taxation compliance services | 48 | 41 | |
All other non-audit services | 26 | 25 | |
353 | 325 |
8 Finance costs (net)
31 December | 31 December | ||
2025 | 2024 | ||
£ 000 | £ 000 | ||
Finance costs | |||
Interest on bank overdrafts and borrowings | 1,624 | 1,394 | |
Other finance costs | - | 4 | |
Foreign exchange losses on bank borrowings | 494 | - | |
Foreign exchange losses on intercompany loans | 1,147 | - | |
Amortization of capitalized arrangement fees | 49 | 156 | |
Interest expense on leases | 109 | 150 | |
3,423 | 1,704 |
8 Finance costs (net) (continued)
| 31 December | 31 December | |
| 2025 | 2024 | |
Finance income | £ 000 | £ 000 | |
Foreign exchange gains on bank borrowings | - | (517) | |
Fair value gain on interest rate cap | - | (9) | |
Interest income | (2) | (10) | |
(2) | (536) | ||
Total finance costs (net) | 3,421 | 1,168 |
9 Staff costs
The aggregate payroll costs (including Directors' remuneration) were as follows: | |||
31 December | 31 December | ||
2025 | 2024 | ||
£ 000 | £ 000 | ||
Wages and salaries | 12,199 | 11,382 | |
Social security costs | 1,375 | 1,393 | |
Pension costs, defined contribution scheme | 436 | 373 | |
14,010 | 13,148 | ||
The average number of persons employed by the Group (including Directors) during the year, analyzed by category was as follows:
| 31 December | 31 December | ||
| 2025 No. | 2024 No. | ||
| Development | 33 | 28 | |
| Office, management and warehouse | 158 | 156 | |
| 191 | 184 | ||
| The Company had no employees during the current or prior year. | |||
| ||||
10 Directors' remuneration | ||||
| The Directors' remuneration for the year was as follows: | |||
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| £ 000 | £ 000 | ||
| Remuneration | 1,273 | 1,348 | |
| Contributions to pension funds | 38 | 27 | |
| 1,311 | 1,375 | ||
| ||||
During the year, the number of Directors who were receiving benefits and share incentives was as follows:
31 December | 31 December | ||
2025 No. | 2024 No. | ||
Contributions towards personal pension schemes |
2 |
2 |
10 Directors' remuneration (continued) | |||
31 December | 31 December | ||
In respect of the highest paid Director: | 2025 | 2024 | |
£ 000 | £ 000 | ||
Remuneration | 763 | 695 | |
The Board of Directors are considered to represent the key management of the Group.
11 Income tax
Tax charged/(credited) in the Income Statement | |||
31 December | 31 December | ||
2025 | 2024 | ||
£ 000 | £ 000 | ||
Current taxation | |||
Corporation tax - current year | (129) | 263 | |
Corporation tax - prior year | (550) | 110 | |
(679) | 373 | ||
Foreign taxation | |||
Foreign tax - prior year | 8 | - | |
Deferred taxation | |||
Deferred tax - current year | (2,121) | (3,087) | |
Deferred tax - prior year | 431 | (5) | |
Total deferred taxation | (1,690) | (3,092) | |
Income tax credit | (2,361) | (2,719) |
The tax charge for the year differs to the standard rate of tax in the UK. The differences are reconciled below:
31 December | 31 December | ||
2025 | 2024 | ||
£ 000 | £ 000 | ||
Loss before tax | (6,292) | (10,401) | |
Corporation tax at standard rate of 25% (2024: 25%) | (1,573) | (2,600) | |
(Decrease)/increase in current tax from adjustment for prior periods | (542) | 110 | |
Increase/(decrease) in deferred tax from adjustment for prior periods | 439 | (5) | |
Effect of expenses not deductible for tax purposes | 171 | 243 | |
Effect of income not taxable | - | (25) | |
Decrease from effect of unrelieved tax losses carried forward | (646) | (700) | |
Utilization of tax losses | (595) | (53) | |
(Decrease)/increase from effect of foreign tax rates | (30) | 27 | |
Fixed asset & other short-term timing differences | 415 | 284 | |
Income tax credit | (2,361) | (2,719) |
Deferred tax
Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset tax assets against tax liabilities and when the deferred income taxes relate to the same jurisdiction.
The deferred tax balances have been measured at the tax rates that are expected to apply in the period which they are realized.
There are £3,237k of unused gross tax losses (2024: £14,625k) for which no deferred tax asset is recognized in the Statement of Financial Position.
11 Income tax (continued)
Group | |||||||
Deferred tax movement on assets/(liabilities) during the year: | |||||||
At 1 January | Recognized in | Foreign | At 31 December | ||||
2025 | profit/loss | exchange | 2025 | ||||
£ 000 | £ 000 | £ 000 | £ 000 | ||||
Accelerated tax depreciation | (1,903) | (374) | - | (2,277) | |||
Provisions | 243 | - | - | 243 | |||
Deferred development costs | (2,897) | 2,694 | - | (203) | |||
Tax losses carry-forwards | 7,029 | (736) | 22 | 6,315 | |||
Intangible assets | (855) | 106 | (4) | (753) | |||
Net tax assets/(liabilities) | 1,617 | 1,690 | 18 | 3,325 | |||
Group | |||||||
Deferred tax movement on (liabilities)/assets during the prior year: | |||||||
At 1 January | Recognized in | Foreign | At 31 December | ||||
2024 | profit/loss | exchange | 2024 | ||||
£ 000 | £ 000 | £ 000 | £ 000 | ||||
Accelerated tax depreciation | (99) | (1,794) | (10) | (1,903) | |||
Provisions | 243 | - | - | 243 | |||
Deferred development costs | (1,480) | (1,420) | 3 | (2,897) | |||
Tax losses carry-forwards | 723 | 6,306 | - | 7,029 | |||
Intangible assets | (915) | - | 60 | (855) | |||
Net tax (liabilities)/assets | (1,528) | 3,092 | 53 | 1,617 | |||
Company | |||||||
Deferred tax movement on assets during the year: | |||||||
At 1 January |
| Recognized in |
| At 31 December | |||
2025 |
| profit/loss |
| 2025 | |||
£ 000 |
| £ 000 |
| £ 000 | |||
Accelerated tax depreciation | 19 | (4) | 15 | ||||
Tax losses carry-forwards | 815 | 536 | 1,351 | ||||
Net tax assets | 834 | 532 | 1,366 | ||||
Company | |||||||
Deferred tax movement on assets during the prior year: | |||||||
At 1 January |
| Recognized in |
| At 31 December | |||
2024 |
| profit/loss |
| 2024 | |||
£ 000 |
| £ 000 |
| £ 000 | |||
Accelerated tax depreciation | 22 | (3) | 19 | ||||
Tax losses carry-forwards | 724 | 91 | 815 | ||||
Net tax assets | 746 | 88 | 834 | ||||
12 Dividends | |||||||
31 December 2025 | 31 December 2024 | 31 December 2025 | 31 December 2024 | ||||
Per share | Per share | Total | Total | ||||
| £ |
| £ | £ 000 | £ 000 | ||
Ordinary | - | 1.11 | - | 746 | |||
13 Property, plant and equipment | |||||||
Group | |||||||
Leasehold improvements | Plant and machinery | Fixtures and fittings |
Total | ||||
£ 000 | £ 000 | £ 000 | £ 000 | ||||
Cost or valuation | |||||||
At 1 January 2024 | 164 | 5,565 | 590 | 6,319 | |||
Additions | 64 | 891 | 4 | 959 | |||
Disposals | - | (77) | - | (77) | |||
Foreign exchange movements | (7) | (82) | (11) | (100) | |||
At 31 December 2024 | 221 | 6,297 | 583 | 7,101 | |||
At 1 January 2025 | 221 | 6,297 | 583 | 7,101 | |||
Additions | - | 397 | 2 | 399 | |||
Disposals | - | (66) | (25) | (91) | |||
Foreign exchange movements | 7 | 63 | (8) | 62 | |||
At 31 December 2025 | 228 | 6,691 | 552 | 7,471 | |||
Depreciation | |||||||
At 1 January 2024 | 114 | 4,059 | 542 | 4,715 | |||
Charge for year | 34 | 867 | 15 | 916 | |||
Disposals | - | (74) | - | (74) | |||
Foreign exchange movements | (4) | (58) | (2) | (64) | |||
At 31 December 2024 | 144 | 4,794 | 555 | 5,493 | |||
At 1 January 2025 | 144 | 4,794 | 555 | 5,493 | |||
Charge for the year | 37 | 821 | 10 | 868 | |||
Disposals | - | (60) | (23) | (83) | |||
Foreign exchange movements | 5 | 69 | (3) | 71 | |||
At 31 December 2025 | 186 | 5,624 | 539 | 6,349 | |||
Carrying amount | |||||||
At 31 December 2025 | 42 | 1,067 | 13 | 1,122 | |||
At 31 December 2024 | 77 | 1,503 | 28 | 1,608 | |||
At 1 January 2024 | 50 | 1,506 | 48 | 1,604 | |||
Company | ||||
|
| Plant and machinery | ||
|
| £ 000 | ||
Cost or valuation |
| |||
At 1 January 2024, 31 December 2024, and 31 December 2025 |
| 80 | ||
Depreciation |
| |||
At 1 January 2024, 31 December 2024, and 31 December 2025 |
| 80 | ||
Carrying amount |
| |||
At 1 January 2024, 31 December 2024, and 31 December 2025 |
| - | ||
14 Right-of-use assets |
| ||||
Group |
| ||||
Property £ 000 | Vehicles £ 000 | Total £ 000 | |||
Cost or valuation | |||||
At 1 January 2024 | 6,724 | 382 | 7,106 | ||
Disposals | (44) | (125) | (169) | ||
Foreign exchange movements | (139) | (16) | (155) | ||
At 31 December 2024 | 6,541 | 241 | 6,782 | ||
At 1 January 2025 | 6,541 | 241 | 6,782 | ||
Additions | 1,835 | - | 1,835 | ||
Disposals | (130) | (115) | (245) | ||
Foreign exchange movements | 69 | 12 | 81 | ||
At 31 December 2025 | 8,315 | 138 | 8,453 | ||
Depreciation | |||||
At 1 January 2024 | 3,771 | 251 | 4,022 | ||
Charge for year | 766 | 57 | 823 | ||
Disposals | (44) | (125) | (169) | ||
Foreign exchange movements | (89) | (12) | (101) | ||
At 31 December 2024 | 4,404 | 171 | 4,575 | ||
At 1 January 2025 | 4,404 | 171 | 4,575 | ||
Charge for the year | 767 | 28 | 795 | ||
Disposals | (87) | (112) | (199) | ||
Foreign exchange movements | 54 | 9 | 63 | ||
At 31 December 2025 | 5,138 | 96 | 5,234 | ||
Carrying amount | |||||
At 31 December 2025 | 3,177 | 42 | 3,219 | ||
At 31 December 2024 | 2,137 | 70 | 2,207 | ||
At 1 January 2024 | 2,953 | 131 | 3,084 | ||
15 Intangible assets | |||||||||||
Group | |||||||||||
Development costs | Patents and trade names | Customer relationships |
Goodwill | Computer software |
Total | ||||||
£ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | ||||||
Cost or valuation | |||||||||||
At 1 January 2024 | 17,438 | 2,507 | 9,159 | 17,586 | 1,693 | 48,383 | |||||
Additions | 3,817 | 205 | - | - | 108 | 4,130 | |||||
Disposals | (1,269) | - | - | - | (27) | (1,296) | |||||
Foreign exchange | - | (72) | (309) | (60) | (25) | (466) | |||||
At 31 December 2024 | 19,986 | 2,640 | 8,850 | 17,526 | 1,749 | 50,751 | |||||
At 1 January 2025 | 19,986 | 2,640 | 8,850 | 17,526 | 1,749 | 50,751 | |||||
Additions | 5,047 | 179 | - | - | 13 | 5,239 | |||||
Disposals | (1,557) | - | - | - | (4) | (1,561) | |||||
Foreign exchange | - | 22 | (82) | (262) | 24 | (298) | |||||
At 31 December 2025 | 23,476 | 2,841 | 8,768 | 17,264 | 1,782 | 54,131 | |||||
Amortization | |||||||||||
At 1 January 2024 | 11,795 | 1,506 | 1,662 | - | 1,543 | 16,506 | |||||
Charge for year | 2,812 | 328 | 1,180 | - | 106 | 4,426 | |||||
Disposals | (988) | - | - | - | (27) | (1,015) | |||||
Foreign exchange | - | (38) | (64) | - | (20) | (122) | |||||
At 31 December 2024 | 13,619 | 1,796 | 2,778 | - | 1,602 | 19,795 | |||||
At 1 January 2025 | 13,619 | 1,796 | 2,778 | - | 1,602 | 19,795 | |||||
Charge for year | 3,232 | 347 | 987 | - | 79 | 4,645 | |||||
Disposals | (967) | - | - | - | (4) | (971) | |||||
Foreign exchange | - | 2 | (18) | - | 21 | 5 | |||||
At 31 December 2025 | 15,884 | 2,145 | 3,747 | - | 1,698 | 23,474 | |||||
Carrying amount | |||||||||||
At 31 December 2025 | 7,592 | 696 | 5,021 | 17,264 | 84 | 30,657 | |||||
At 31 December 2024 | 6,367 | 844 | 6,072 | 17,526 | 147 | 30,956 | |||||
At 1 January 2024 | 5,643 | 1,001 | 7,497 | 17,586 | 150 | 31,877 | |||||
Amortization charge in the current and prior year is included within administrative expenses.
Company | ||||
|
| Computer software | ||
|
| £ 000 | ||
Cost or valuation |
| |||
At 1 January 2024, 31 December 2024, and 31 December 2025 |
| 549 | ||
Amortization |
| |||
At 1 January 2024, 31 December 2024, and 31 December 2025 |
| 549 | ||
Carrying amount |
| |||
At 1 January 2024, 31 December 2024, and 31 December 2025 |
| - | ||
| ||||
16 Investments | ||||||
Summary of the Company investments | ||||||
31 December |
| 31 December | ||||
2025 |
| 2024 | ||||
£ 000 |
| £ 000 | ||||
Investments in subsidiaries | 16,722 | 16,722 | ||||
Subsidiaries |
|
£ 000 | ||||
Cost or valuation | ||||||
At 1 January 2024, 31 December 2024, and 31 December 2025 | 16,722 | |||||
Group subsidiaries | ||||||
Details of the Group's subsidiaries as at 31 December 2025 are as follows: | ||||||
Name of subsidiary | Principal activity | Country of incorporation | Proportion of ownership interest and voting rights held | |||
2025 |
| 2024 | ||||
Technetix Holding BV | Holding company | Netherlands | 100% |
| 100% | |
Technetix Limited | Design, manufacture and distribute market-leading technology to major broadband cable and telecommunications operators worldwide | United Kingdom | 100% | 100% | ||
Technetix BV* | As above | Netherlands | 100% | 100% | ||
Technetix Inc | As above | USA | 100% | 100% | ||
Technetix Spain S.L.U. | As above | Spain | 100% | 100% | ||
Technetix South East | As above | Kosovo | 100% | 100% | ||
Europe L.L.C. | ||||||
Technetix GmbH | As above | Germany | 100% | 100% | ||
Technetix Pty Ltd | As above | Australia | 100% | 100% | ||
Technetix Inc. | As above | Canada | 100% | 100% | ||
* Indicates indirect investment of the Company | ||||||
Registered office address
Technetix Limited: Innovation House, Technetix Business Park, Albourne, West Sussex, BN6 9EB, England Technetix Holding BV: Kazemat 5, 3905 NR Veenendaal, the Netherlands
Technetix BV: Kazemat 5, 3905 NR Veenendaal, the Netherlands
Technetix Inc: 8490 Upland Drive, Suite 200, Englewood CO 80112, U.S.A.
Technetix Spain S.L.U.: Calle Terracina 11, Plataforma Logistica Plaza, 50197 Zaragoza, Spain Technetix South East Europe L.L.C.: Zona Industriale, Ali Hadri p/n 10000, Prishtinë, Kosovo
Technetix GmbH: Technetix GmbH, Spaldingstrasse 218, 20097, Hamburg, Germany
Technetix Pty Ltd: L12, 90 Arthur Street, North Sydney, New South Wales 2060, Australia
Technetix Inc. (formerly Lindsay Broadband Inc.): 2-2035 Fisher Dr, Peterborough, ON K9J 6X6, Canada
17 Inventories |
Group |
Company | |||||
31 December |
| 31 December |
| 31 December |
| 31 December | |
2025 |
| 2024 |
| 2025 |
| 2024 | |
£ 000 |
| £ 000 |
| £ 000 |
| £ 000 | |
Goods for resale | 9,423 | 10,262 | - | - | |||
Goods in transit | 4,677 | 3,207 | - | - | |||
14,100 | 13,469 | - | - | ||||
The inventories provision for impairment at 31 December 2025 was £2,170k (2024: £2,546k).
The amount of inventories recognized as an expense during the year was £59,449k (2024: £38,266k).
Inventory includes a write‑down of £6k (2024: £96k) recognized during the year.
18 Trade and other receivables | |||||||
| Group | Company | |||||
31 December |
| 31 December | 31 December |
| 31 December | ||
2025 |
| 2024 | 2025 |
| 2024 | ||
Current | £ 000 |
| £ 000 | £ 000 |
| £ 000 | |
Trade receivables | 15,132 | 5,925 | - | - | |||
Group receivables | - | - | 7,207 | 11,345 | |||
Prepayments | 959 | 1,062 | - | - | |||
Other receivables | 22 | 28 | - | - | |||
16,113 | 7,015 | 7,207 | 11,345 | ||||
Lifetime expected credit losses for trade receivables are calculated using a portfolio approach. The probability of default is determined at the year-end based on both the aging of the receivables and historical data about default rates on the same basis.
Credit risk associated with trade receivables is considered to be low. Impairment losses of £5k have been recognized on trade receivables (2024: £9k).
19 Cash and cash equivalents |
Group |
Company | |||||
31 December |
| 31 December |
| 31 December |
| 31 December | |
2025 |
| 2024 |
| 2025 |
| 2024 | |
£ 000 |
| £ 000 |
| £ 000 |
| £ 000 | |
Cash in hand | 6 | 6 | - | - | |||
Cash at bank | 7,034 | 2,721 | 1,789 | 304 | |||
7,040 | 2,727 | 1,789 | 304 | ||||
20 Trade and other payables |
Group |
|
Company | ||||
31 December |
| 31 December |
| 31 December |
| 31 December | |
2025 |
| 2024 |
| 2025 |
| 2024 | |
£ 000 |
| £ 000 |
| £ 000 |
| £ 000 | |
Trade payables | 38,931 | 18,100 | - | - | |||
Bank overdrafts | - | 93 | - | - | |||
Accruals and deferred income | 4,397 | 1,784 | 168 | 349 | |||
Social security and other taxes | 904 | 1,489 | - | - | |||
Deferred consideration | - | 1,197 | - | - | |||
44,232 | 22,663 | 168 | 349 | ||||
The Group's exposure to market and liquidity risks, including maturity analysis related to trade and other payables is disclosed in note 4 'Financial risk review'.
21 Borrowings
Group |
| Company | |||||
31 December |
| 31 December |
| 31 December |
| 31 December | |
2025 |
| 2024 |
| 2025 |
| 2024 | |
£ 000 | £ 000 | £ 000 | £ 000 | ||||
Current borrowings | |||||||
Bank borrowings | 14,603 | 5,852 | 14,603 | 5,852 | |||
Group | Company | ||||||
31 December | 31 December | 31 December | 31 December | ||||
2025 | 2024 | 2025 | 2024 | ||||
£ 000 | £ 000 | £ 000 | £ 000 | ||||
Non-current borrowings | |||||||
Bank borrowings | - | 11,640 | - | 11,640 | |||
A multi-currency HSBC Revolving Credit Facility for £5m was in place during the year. £300k was drawn down during the year (2024: £8,169k), £2,719k was repaid (2024: £3,296k) and the facility had £154k (2024: £nil) of foreign exchange movements. The carrying amount of the RCF at the year-end is £2,300k (2024: £4,873k) and £2,700k remains available to draw upon (2024: £127k). Subsequent to year end, the Revolving Credit Facility of £5m was extended on the same terms by two years to 1st September 2028.
The Group's main UK companies have each granted security to the lender through a debenture in the form of fixed and floating charges over all of their assets and undertakings. In addition, the Group's main overseas companies have also granted charges over certain of their assets.
The loans and borrowings classified as financial instruments are disclosed in the financial instruments note.
The Group's exposure to market and liquidity risk; including maturity analysis, in respect of loans and borrowings is disclosed in the financial risk management and impairment note.
22 Provisions | |||||||||
Group | |||||||||
Holiday pay £ 000 | Jubilee benefit £ 000 | Legal £000 |
| Total £ 000 | |||||
At 1 January 2024 | 646 | 33 | - | 679 | |||||
Net movements in existing provisions | (93) | (2) | 725 | 630 | |||||
At 1 January 2025 | 553 | 31 | 725 | 1,309 | |||||
Net movements in existing provisions | - | - | - | - | |||||
Reclassification to accruals | (553) | - | - | (553) | |||||
Foreign exchange movements | - | (1) | - | (1) | |||||
At 31 December 2025 | - | 30 | 725 | 755 | |||||
Holiday Pay - the amounts represent a provision for the cost of unused holiday allowances by the Group's employees. During the year management have reviewed the accounting classification, and the balance was transferred to trade and other payables, within accruals.
Jubilee Benefit - the amounts represent a provision for the cost of long service benefits in respect of the Group's employees. None of this provision is anticipated to be utilized in the next 12 months and is therefore classed as a non-current liability.
Legal - include an ongoing appeal with Dutch tax authorities and an amount in relation to an employment dispute. The provisions are anticipated to be utilized within the next 12 months and are therefore classified as a current liability.
The Company had no provisions (2024: £Nil).
23 Lease liabilities
Group | |||
31 December | 31 December | ||
2025 | 2024 | ||
£ 000 | £ 000 | ||
Current | 820 | 847 | |
Non-current | 2,885 | 1,908 | |
3,705 | 2,755 | ||
Lease liabilities maturity analysis
A maturity analysis of lease liabilities based on undiscounted gross cash flow is reported in the table below:
31 December | 31 December | ||
2025 | 2024 | ||
£ 000 | £ 000 | ||
Within one year | 970 | 953 | |
Between one to five years | 2,806 | 1,929 | |
More than five years | 248 | 132 | |
Total lease liabilities (undiscounted) | 4,024 | 3,014 | |
Less: finance charges | (319) | (259) | |
Total lease liabilities | 3,705 | 2,755 |
Total cash outflows related to leases | |||
Total cash outflows related to leases are presented in the table below: | |||
31 December 2025 | 31 December 2024 | ||
Cash payments | £ 000 | £ 000 | |
Lease repayments | 885 | 913 | |
Interest | 109 | 150 | |
Low value leases | - | 1 | |
Total cash outflow | 994 | 1,064 |
Incremental borrowing rate
In the absence of an implicit rate of interest being stated in the property lease agreements, the Group is using an incremental borrowing rate (IBR), which incorporates both the nature of the lease and the current economic environment, to determine the present value of the lease payments.
Location |
|
IBR (%) |
| Total lease term (years) |
| Lease term remaining (years) |
Property leases |
|
|
|
|
|
|
UK |
| 5.00 |
| 13 |
| 4 |
Rest of Europe |
| 3.50 - 16.10 |
| 3 - 9 |
| 1 - 3 |
North America |
| 6.70 - 7.00 |
| 2 - 9 |
| 1 - 3 |
Asia |
| 5.75 |
| 3 |
| 1 |
|
|
|
|
|
|
|
Vehicle leases |
|
|
|
|
|
|
Rest of Europe |
| 3.49 - 8.60 |
| 2 - 5 |
| 1 - 2 |
|
|
|
|
|
|
|
The Company had no lease liabilities (2024: £nil).
24 Financial instruments
Group
Financial instruments measured at fair value through profit or loss
| Fair value | ||||||
|
|
|
| ||||
|
| 31 December | 31 December | ||||
|
| 2025 | 2024 | ||||
|
| £ 000 | £ 000 | ||||
|
|
|
| ||||
Derivative financial instruments: | |||||||
Derivative financial liability - forward currency contracts | - | 19 | |||||
Derivative financial asset - forward currency contracts | - | 29 | |||||
Valuation methods and assumptions
Interest rate cap derivative financial instrument:
The Group had an interest rate cap, which expired during the prior year, which was linked to a notional amount of EUR 18m being the principal HSBC Bank loan. The fair value of the interest rate swaps was classed as level 2, as the valuation was determined using directly observable market inputs at the Statement of Financial Position date.
The Group classifies financial instruments, or their component parts, on initial recognition as a financial asset, a financial liability or an equity instrument in accordance with the substance of the contractual arrangement.
Financial instruments are recognized in the Statement of Financial Position at fair value when the Group becomes a party to the contractual provisions of the instrument.
Forward currency contract derivative financial instruments:
The full fair value of a hedging derivative is classified as a non-current asset or liability if the remaining maturity of the hedged item is more than 12 months and, as a current asset or liability if the maturity of the hedged item is less than 12 months. The fair value of forward foreign exchange contracts is classed as level 2, as the valuation is determined using quoted foreign exchange rates at the Statement of Financial Position date.
The notional principal amounts of the outstanding foreign amounts of the outstanding foreign currency forward contracts at 31 December 2025 were USD nil (2024: USD 9m), EUR nil (2024: EUR nil) and CAD nil (2024: CAD 4.1m). Fair value changes on forward exchange hedges are included in cost of sales in the Income Statement, a net loss of £10k was recognized (2024: £49k net gain).
Financial assets
Amortized cost |
| Fair value | |||||
|
|
|
|
|
|
| |
31 December |
| 31 December |
| 31 December |
| 31 December | |
2025 |
| 2024 |
| 2025 |
| 2024 | |
£ 000 |
| £ 000 |
| £ 000 |
| £ 000 | |
Cash and cash equivalents | 7,040 | 2,727 | - | - | |||
Trade and other receivables | 15,154 | 5,953 | - | - | |||
Hedged derivative financial instruments | - | - | - |
29 | |||
22,194 | 8,680 | - | 29 | ||||
Valuation methods and assumptions
Loans and receivables:
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets, except for maturities greater than 12 months after the Statement of Financial Position date, these are classified as non-current assets. The Group's loans and receivables comprise trade and other receivables in the Statement of Financial Position.
24 Financial instruments (continued)
Financial liabilities
Amortized cost |
| Fair value | |||||
|
|
|
|
|
|
| |
31 December |
| 31 December |
| 31 December |
| 31 December | |
2025 |
| 2024 |
| 2025 |
| 2024 | |
£ 000 |
| £ 000 |
| £ 000 |
| £ 000 | |
Trade and other payables | 42,219 | 21,106 | - | - | |||
Hedged derivative financial instruments | - | - | - | 19 | |||
Borrowings | 14,603 | 17,492 | - | - | |||
56,822 | 38,598 | - | 19 | ||||
Valuation methods and assumptions
Financial liabilities at amortized cost:
Loans and borrowings are classified initially at fair value through profit or loss, net of directly attributable costs. Subsequent to initial recognition they are measured at amortized cost using the EIR method. These are classified as either current or non-current based on contractual payment terms.
Reconciliation of liabilities arising from financing activities
1 January |
|
|
| Non-cash |
| Exchange rate |
| 31 December | |
2025 |
| Cash flows |
| movements |
| movements |
| 2025 | |
£ 000 |
| £ 000 |
| £ 000 |
| £ 000 |
| £ 000 | |
Bank loans | 17,492 | (3,432) | 49 | 494 | 14,603 | ||||
Lease liabilities | 2,755 | (885) | 1,835 | - | 3,705 | ||||
20,247 | (4,317) | 1,884 | 494 | 18,308 |
1 January |
|
|
| Non-cash |
| Exchange rate |
| 31 December | |
2024 |
| Cash flows |
| movements |
| movements |
| 2024 | |
£ 000 |
| £ 000 |
| £ 000 |
| £ 000 |
| £ 000 | |
Bank loans | 14,229 | 3,738 | - | (475) | 17,492 | ||||
Lease liabilities | 3,668 | (913) | - | - | 2,755 | ||||
17,897 | 2,825 | - | (475) | 20,247 |
25 Share capital
Group and Company
Allotted, called up and fully paid shares | |||||||
| 31 December 2025 |
| 31 December 2024 | ||||
| No. 000 |
| £ 000 |
| No. 000 |
| £ 000 |
|
|
|
|
|
|
|
|
Ordinary shares of £0.01 each | 683 | 6.830 |
| 683 | 6.830 | ||
| |||||||
Allotted and partially paid shares | |||||||
31 December 2025 |
| 31 December 2024 | |||||
No. 000 |
| £ 000 |
| No. 000 |
| £ 000 | |
Ordinary Shares of £0.01 each | 38 | 0.380 | 38 | 0.380 | |||
25 Share capital (continued)
Rights, preferences and restrictions
Each Ordinary Share is entitled Pari-Passu to dividend payments or other distributions, and Pari-Passu to participate in a distribution arising from the winding up of the Company. Each Ordinary Share also carries the right to one vote at general meetings.
On 1 May 2024, the Company purchased 3,459 £0.01 Ordinary shares for total consideration of £65k. These shares were held within treasury shares and on 24 July 2024 the Company issued the 3,459 £0.01 Ordinary shares for equal consideration of £65k.
On 28 March 2025, the Company purchased 5,962 £0.01 Ordinary shares for total consideration of £113k. These shares are held within treasury shares and on 19 September 2025 the Company issued 900 £0.01 Ordinary shares for consideration of £17k and on 23 October 2025 the Company issued 3,600 £0.01 Ordinary shares for consideration of £68k, consisting of £30k cash and £38k salary sacrifice. At 31 December 2025, 1,462 £0.01 Ordinary shares were held by the Company.
26 Share-based payments
Group
Technetix Group Limited EBT Share Option Plan
Scheme details and movements
This is a 'discretionary' Employee Benefit Trust ('EBT') share option plan. The Board issues options to Directors and key employees to assist with the recruitment or retention of employees within the Group.
The number of shares, and the price payable on exercise, is fixed by the Board at the date the option is granted.
An option can be exercised immediately prior to or upon the occurrence of an Exit Event; this refers to a 'sale', a 'listing' or 'winding-up' of the Company or, at the discretion of the Board, any other event. In any event, options cannot be exercised on or after the tenth anniversary of their date of grant, or if the employee has left the Group.
Technetix Group has entered a loan agreement with its Employee Benefit Trust trustee ("EBT") to enable the EBT to buy shares in Technetix. Technetix may then grant share options over the shares held by the EBT as part of employee incentive schemes.
The movements in the number of share options during the year were as follows:
31 December |
| 31 December | |
2025 |
| 2024 | |
Number |
| Number | |
Outstanding, start of period | 9,582 |
| 13,849 |
Granted during the period | 26,902 |
| - |
Forfeited during the period | (890) | (4,267) | |
Outstanding, end of period | 35,594 | 9,582 |
The weighted average exercise price of share options during the year were as follows: | |||
| 31 December |
| 31 December |
| 2025 |
| 2024 |
| pence |
| pence |
Outstanding, start of period | 1,491 | 1,663 | |
Granted during the period | 1,290 | - | |
Forfeited during the period | (1,926) | (2,050) | |
Outstanding, end of period | 1,328 | 1,491 | |
26 Share-based payments (continued)
Share options | ||||
Details of share options outstanding at the end of the year are as follows: | ||||
31 December 2025 |
| 31 December 2024 | ||
Weighted average exercise price (£) | 13.28 | 14.91 | ||
Number of share options outstanding | 35,594 | 9,582 | ||
Expected weighted average remaining life (years) | 8 | 5 | ||
Fair value of options granted | ||||
The option pricing model used was Black-Scholes model and the main inputs are set out in the table below. There were no grants during the current or prior year.
Charge/credit arising from share-based payments |
The total credit for the year for the EBT Share Option Plan share-based payments was £33k (2024: £153k credit).
The £33k credit for the year is made up of a £18k debit relating to the current year charge (2024: £4k), and a £51k credit movement within equity following the lapse of share options (2024: £157k).
27 Warrants
Group
In July 2016, the Group entered a Warrant Agreement ('warrants') with the Liberty Global Group ("Liberty Global"), under which Liberty Global may earn the right to exercise up to 10 warrants each allowing the purchase of 4,350 ordinary shares at an exercise price of £106 per share in Technetix Group Limited (totaling 43,500 shares).
The warrants are earned by Liberty Global, achieving certain purchase levels with the Group within 5 years of the Warrant Agreement effective date (initially 3 years and extended in 2019 and 2020 each for a further 12-month period) and are exercisable within 7 years of each warrant grant date. The estimated fair value of the warrants are recorded as a reduction to net sales based on the projected number of warrants expected to vest, the proportion of purchases by Liberty Global within the period relative to the aggregate purchase levels required for the warrants to vest and the then-current fair value of the related warrants.
Liberty Global have earned the maximum number of warrants. At present no exercise of the right to purchase 43,500 shares has been made. During the year to 31 December 2025, the right to exercise warrants for the total of 8,957 (2024: 8,048) ordinary shares lapsed. This resulted in a debit to the share-based payment reserve in equity of £137k (2024: £175k).
The fair value of the warrants is determined using the Black-Scholes option pricing model. The assumptions utilized in the Black-Scholes model include the risk-free interest rate, expected volatility, and expected life in years.
The Group has recognized £Nil as a reduction to net sales in connection with warrants (2024: £Nil) as no warrants were issued during the year. No fair value adjustments have therefore been recognized in profit and loss and the share-based payment reserve in equity.
28 Contingent liabilities
Group
The UK subsidiary undertaking, Technetix Limited, has given the following guarantees to its bankers in relation to; HM Revenue & Customs for €105k (2024: €105k), Dutch Customs for €38.5k (2024: €38.5k), Irish Revenue for €100k (2024: €100k) and French Revenue for €100k (2024: €100k).
Debts payable by Technetix Group Limited to HSBC Bank PLC are secured against the following assets of the Company; shares in subsidiary undertakings, intellectual property, fixed assets, inventory, receivables and cash at bank.
29 Related party transactions
Group
During the year £151k (2024: £140k) was paid to a related party for consultancy services and travel expenses. At year-end £5k was outstanding (2024: £nil). These transactions were undertaken in the normal course of business and on terms equivalent to those that prevail in arm's-length transactions.
30 Ultimate controlling party
The ultimate controlling party is Mr. P A Broadhurst.