Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
Note | £’000 | £’000 | |
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | 4 | ( | ( |
Decrease/(increase) in loss allowance on trade receivables | 17 | ( | |
Operating profit | |||
Finance income | 7 | ||
Finance costs | 7 | ( | ( |
Share of profit of associate | 12 | ( | |
Profit before taxation | |||
Income tax expense | 8 | ( | ( |
Profit after taxation | |||
Profit for the period attributable to owners of the parent company | |||
Pence | Pence | ||
Basic earnings per ordinary share | 28 | ||
Diluted earnings per ordinary share | 28 |
As at | As at | ||
28 February | 29 February | ||
2025 | 2024 | ||
Note | £’000 | £’000 | |
Assets | |||
Non-current assets | |||
Property, plant and equipment | 9 | ||
Right-of-use assets | 10 | ||
Intangible assets | 11 | ||
Investment in associate | 12 | ||
Contract assets | 13 | ||
Deferred tax asset | 8 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 15 | ||
Contract assets | 13 | ||
Trade and other receivables | 17 | ||
Cash and cash equivalents | 18 | ||
Total current assets | |||
Total assets | |||
Liabilities | |||
Non-current liabilities | |||
Lease liabilities | 10 | ( | ( |
Contract liabilities | 14 | ( | ( |
Total non-current liabilities | ( | ( | |
Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Contract liabilities | 14 | ( | ( |
Current tax liabilities | ( | ( | |
Lease liabilities | 10 | ( | ( |
Total current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 20 | ||
Share premium | 20 | ||
Share-based payment reserve | |||
Merger reserve | 21 | ( | ( |
Retained earnings | |||
Total equity |
Attributable to owners of the company | |||||||
Share-based | |||||||
Share | Share | payment | Merger | Retained | Total | ||
capital | premium | reserve | reserve | earnings | equity | ||
Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 March 2023 | ( | ||||||
Total comprehensive income for the year | |||||||
Dividends paid | 24(b) | ( | ( | ||||
Shares issued during the year | 20 | ||||||
Transfer to retained earnings | 27 | ( | |||||
Share-based payment transactions | 27 | ||||||
Tax adjustments | 8 | ||||||
Balance at 29 February 2024 | ( | ||||||
Total comprehensive income for the year | |||||||
Dividends paid | 24(b) | ( | ( | ||||
Shares issued during the year | 20 | ||||||
Transfer to retained earnings | 27 | ( | |||||
Share-based payment transactions | 27 | ||||||
Tax adjustments | 8 | ( | ( | ||||
Balance at | ( |
Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
Note | £’000 | £’000 | |
Cash flows from operating activities | |||
Cash generated from operations | 22 | ||
Interest received | 7 | ||
Interest paid | 7 | ( | ( |
Income taxes paid | ( | ( | |
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Payments for property, plant and equipment | 9 | ( | ( |
Payments for intangible asset | 11 | ( | |
Investment in associate | ( | ||
Net cash outflow from investing activities | ( | ( | |
Cash flows from financing activities | |||
Proceeds from issues of shares | |||
Principal elements of lease payments | 10 | ( | ( |
Dividends paid to shareholders | 24(b) | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at the beginning of the financial year | |||
Cash and cash equivalents at end of year | 18 |
Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
Note | £’000 | £’000 | |
Adjusted operating profit | 72,355 | 63,300 | |
Share-based payment charges | 27 | (5,049) | (5,708) |
Amortisation of acquired intangible assets | 4 | (880) | (880) |
Operating profit | 66,426 | 56,712 |
Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
Revenue by product | £’000 | £’000 | |
Software | 146,002 | 130,365 | |
Hardware | 33,216 | 41,389 | |
Services internal | 34,032 | 31,517 | |
Services external | 3,884 | 3,750 | |
Total revenue from contracts with customers | 217,13 | 4 | 207,021 |
Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
Revenue by geographical regions | £’000 | £’000 | |
United Kingdom | 209,854 | 199,912 | |
Europe | 4,112 | 4,326 | |
Rest of world | 3,16 | 8 | 2,783 |
217,13 | 4 | 207,021 |
Year ended | Year ended | |||
28 February | 29 February | |||
2025 | 2024 | |||
£’000 | £’000 | |||
Software | 2,005,289 | 1,721,993 | ||
Hardware | 33,216 | 41,389 | ||
Services internal | 34,032 | 31,517 | ||
Services external | 27,267 | 28,10 | 3 | |
2,099,804 | 1,823,002 | |||
Gross invoiced income | 2,099,804 | 1,823,002 | ||
Adjustment to gross invoiced income for income recognised as agent | (1,882,670) | (1,615,981) | ||
Revenue | 217,13 | 4 | 207,021 |
Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
Note | £’000 | £’000 | |
Depreciation of property, plant and equipment | 9 | 1,255 | 1,236 |
Depreciation of right-of-use assets | 10 | 509 | 263 |
Amortisation of acquired intangible assets | 11 | 880 | 880 |
System support and maintenance | 4,670 | 3,872 | |
Share-based payment expenses | 27 | 5,049 | 5,708 |
Expenses relating to short-term leases | 10 | 348 | 250 |
Rental income | (105) | – | |
Foreign exchange losses | 55 | 137 |
Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
Employee benefit expense: | Note | £’000 | £’000 |
Employee remuneration (including directors’ remuneration 1 ) | 55,497 | 49,791 | |
Commissions and bonuses | 24,837 | 21,623 | |
Social security costs | 9,762 | 9,479 | |
Pension costs | 2,009 | 1,794 | |
Share-based payments expense | 27 | 5,049 | 5,708 |
97,154 | 88,395 | ||
Classified as follows: | |||
Cost of sales | 19,098 | 17, 211 | |
Administrative expenses | 78,056 | 71,184 | |
88,395 |
Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
The average monthly number of employees during the year was: | £’000 | £’000 | |
Sales – account management | 378 | 335 | |
Sales – support and specialists | 251 | 228 | |
Service delivery | 290 | 263 | |
Administration | 231 | 202 | |
1,15 | 0 | 1,028 |
Year ended | Year ended | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Fees payable to the company’s auditors and its associates for the audit | ||
of the parent company and consolidated financial statements 1 | 316 | 688 |
Fees payable to the company’s auditors and its associates for other services: | ||
Audit of the financial statements of the company’s subsidiaries | 450 | 398 |
Non-audit services 2 | 105 | 101 |
871 | 1,187 |
Year ended | Year ended | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Finance income | ||
Bank interest received 1 | 8,486 | 5,111 |
Finance income | 8,486 | 5,111 |
Finance costs | ||
Interest expense on financial liabilities measured at amortised cost | (224) | (330) |
Interest expense on lease liability | (67) | (63) |
Finance costs | (291) | (393) |
Year ended | Year ended | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Current income tax charge in the year | 19,175 | 15,892 |
Adjustment in respect of current income tax of previous years | (18) | (85) |
Total current income tax charge | 19,157 | 15,807 |
Deferred tax charge/(credit) in the year | 604 | (1,109) |
Adjustments in respect of prior year | 11 | 70 |
Effect of changes in tax rates | – | (23) |
Deferred tax charge/(credit) | 615 | (1,062) |
Total tax charge | 19,772 | 14,745 |
Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
£’000 | £’000 | ||
Profit before income tax | 74,613 | 61,596 | |
Income tax charge at the standard rate of corporation tax in the UK of 25% (2024: 24.49%) 1 | 18,653 | 15,085 | |
Effects of: | |||
Non-deductible expenses | 1,124 | (2 61) | |
Adjustment to previous periods | (7) | (15) | |
Effect of changes in tax rate | – | (23) | |
Effect of share of profit of associate | 2 | (41) | |
Income tax charge reported in profit or loss | 19,772 | 14 | ,74 5 |
Year ended | Year ended | |
28 February | 29 February | |
2025 | 2024 | |
Amounts recognised directly in equity | £’000 | £’000 |
Aggregate current and deferred tax arising in the reporting period and not recognised in net profit or loss or other comprehensive income but directly credited/(charged) to equity: | ||
Deferred tax: share-based payments | (160) | 407 |
Current tax: share-based payments | 31 | 491 |
(129) | 898 |
Year ended | Year ended | |
28 February | 29 February | |
2025 | 2024 | |
Deferred tax asset – net | £’000 | £’000 |
The balance comprises temporary differences attributable to: | ||
Intangible assets | (568) | (788) |
Property, plant and equipment | (2,088) | (1,059) |
Employee benefits | 6 | 1 |
Provisions | 74 | 73 |
Share-based payments | 2,635 | 2,607 |
59 | 834 |
Year ended | Year ended | |
28 February | 29 February | |
2025 | 2024 | |
Net deferred tax asset reconciliation | £’000 | £’000 |
At 1 March | 834 | (635) |
Intangible assets | 220 | 220 |
Property, plant and equipment | (1,029) | (175) |
Employee benefits | 5 | (2) |
Provisions | 1 | 8 |
Share-based payments | 188 | 1,011 |
(Charge)/credit to profit or loss | (615) | 1,062 |
Share-based payments | (160) | 407 |
(Charge)/credit to equity | (160) | 407 |
Carrying amount at end of year | 59 | 834 |
Freehold land | Computer | Furniture, fittings | Computer | Motor | ||
and buildings | equipment | and equipment | software | vehicles | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | ||||||
At 1 March 2023 | 9,405 | 4,339 | 1,313 | 1,017 | 104 | 16,178 |
Additions | 373 | 692 | 11 | 249 | 9 | 1,334 |
Disposals | – | (25) | – | – | (27) | (52) |
At 29 February 2024 | 9,778 | 5,006 | 1,324 | 1,266 | 86 | 17,4 6 0 |
Additions | 5,760 | 549 | 46 | – | 3 | 6,358 |
Disposals | – | (1) | – | – | (24) | (25) |
At 28 February 2025 | 15,538 | 5,554 | 1,370 | 1,266 | 65 | 23,793 |
Depreciation | ||||||
At 1 March 2023 | 2,516 | 3,469 | 1,043 | 698 | 72 | 7,798 |
On disposals | – | (25) | – | – | (27) | (52) |
Charge for the year | 421 | 584 | 51 | 163 | 17 | 1,236 |
At 29 February 2024 | 2,937 | 4,028 | 1,094 | 861 | 62 | 8,982 |
On disposals | – | (1) | – | – | (24) | (25) |
Charge for the year | 384 | 600 | 47 | 211 | 13 | 1,255 |
At 28 February 2025 | 3,321 | 4,627 | 1,141 | 1,072 | 51 | 10,212 |
Net book value | ||||||
At 29 February 2024 | 6,841 | 978 | 230 | 405 | 24 | 8,478 |
At 28 February 2025 | 12,217 | 927 | 229 | 194 | 14 | 13,581 |
Buildings | Motor vehicles | Total | |
Right-of-use assets | £’000 | £’000 | £’000 |
Cost | |||
At 1 March 2023 | 1,377 | 245 | 1,622 |
Additions | – | 891 | 891 |
Disposals | – | (245) | (245) |
At 29 February 2024 | 1,377 | 891 | 2,268 |
Additions | – | 739 | 739 |
At 28 February 2025 | 1,377 | 1,630 | 3,007 |
Depreciation | |||
At 1 March 2023 | 594 | 245 | 839 |
Disposals | – | (245) | (245) |
Charge for the period | 144 | 119 | 263 |
At 29 February 2024 | 738 | 119 | 857 |
Charge for the period | 145 | 364 | 509 |
At 28 February 2025 | 883 | 483 | 1,366 |
Net book value | |||
At 1 March 2023 | 783 | – | 783 |
At 29 February 2024 | 639 | 772 | 1,411 |
At 28 February 2025 | 494 | 1,147 | 1,641 |
As at | As at | As at | |
28 February | 29 February | 1 March | |
2025 | 2024 | 2023 | |
Lease liabilities | £’000 | £’000 | £’000 |
Current | 668 | 423 | 75 |
Non-current | 1,269 | 1,314 | 917 |
1,937 | 1,737 | 992 |
Year ended | Year ended | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Depreciation charge of right-of-use assets | 509 | 263 |
Interest expense (included in finance cost) | 67 | 63 |
Expense relating to short-term leases (included in administrative expenses) | 348 | 250 |
As at | As at | ||||
1 March | 28 February | ||||
2024 | Additions | Cash flows | Interest | 2025 | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Lease liabilities | 1,737 | 739 | (606) | 67 | 1,937 |
Total liabilities from financing activities | 1,737 | 739 | (606) | 67 | 1,937 |
As at | As at | ||||
1 March | 29 February | ||||
2023 | Additions | Cash flows | Interest | 2024 | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Lease liabilities | 992 | 891 | (209) | 63 | 1,737 |
Total liabilities from financing activities | 992 | 891 | (209) | 63 | 1,737 |
Within 1 year | 1 to 2 years | 2 to 3 years | 3 to 4 years | 4 to 5 years | Over 5 years | |
28 February 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Operating lease | ||||||
receivables | 464 | 464 | 464 | 244 | 87 | 159 |
Customer | |||||||
Goodwill | relationships | Brand | Software | Total | |||
£’000 | £’000 | £’000 | £’000 | £’000 | |||
Cost | |||||||
At 1 March 2023 and 29 February 2024 | 37,4 9 3 | 8,798 | 3,653 | – | 49,944 | ||
Additions | – | – | – | 3,709 | 3,709 | ||
At 28 February 2025 | 37,49 | 3 | 8,798 | 3,653 | 3,709 | 53,653 | |
Amortisation | |||||||
At 1 March 2023 | – | 4,765 | 3,653 | – | 8,418 | ||
Charge for the year | – | 880 | – | – | 880 | ||
At 29 February 2024 | – | 5,645 | 3,653 | – | 9,298 | ||
Charge for the year | – | 880 | – | – | 880 | ||
At 28 February 2025 | – | 6,525 | 3,653 | – | 10,17 | 8 | |
Net book value | |||||||
At 29 February 2024 | 3 7, 4 9 3 | 3 ,153 | – | – | 40,646 | ||
At 28 February 2025 | 37,49 | 3 | 2,273 | – | 3,709 | 43,475 |
Long-term | Goodwill | |||
growth rate | Discount rate | carrying amount | ||
28 February 2025 | % | % | £’000 | |
Bytes Software Services | 2 | 9.20 | 14,775 | |
Phoenix Software | 2 | 9.20 | 22,718 | |
37,49 | 3 |
Long-term | Goodwill | ||
growth rate | Discount rate | carrying amount | |
29 February 2024 | % | % | £’000 |
Bytes Software Services | 2 | 9.15 | 14,775 |
Phoenix Software | 2 | 9.15 | 22,718 |
37,4 9 3 |
Bytes Software | Phoenix | |
Services | Software | |
28 February 2025 | £’000 | £’000 |
Headroom | 702,044 | 212,605 |
1% increase in the post-tax discount rate applied to the forecast future cash flows | (94,207) | (31,522) |
1% decrease in the post-tax discount rate applied to the forecast future cash flows | 124,953 | 41,843 |
0.5% increase in the terminal growth rate | 44,492 | 14,940 |
0.5% decrease in the terminal growth rate | (38,714) | (13,000) |
Bytes Software | Phoenix | ||
Services | Software | ||
29 February 2024 | £’000 | £’000 | |
Headroom | 688,344 | 273,935 | |
1% increase in the post-tax discount rate applied to the forecast future cash flows | (97, | 59 2) | (38,628) |
1% decrease in the post-tax discount rate applied to the forecast future cash flows | 129,792 | 51,351 | |
0.5% increase in the terminal growth rate | 46,379 | 18,323 | |
0.5% decrease in the terminal growth rate | (40,316) | (15,928) |
As at | As at | ||
28 February | 29 February | ||
2025 | 2024 | ||
£’000 | £’000 | ||
Current assets | 7,98 | 0 | 8,302 |
Non-current assets | 108 | 123 | |
Current liabilities | (5,016) | (6,078) | |
Non-current liabilities | (771) | (11) | |
Equity | 2,301 | 2,336 | |
Group’s share in equity – 25.1% | 578 | 586 | |
Goodwill | 2,607 | 2,607 | |
Group’s carrying amount of the investment | 3,18 | 5 | 3,193 |
As at | As at | ||
28 February | 29 February | ||
2025 | 2024 | ||
£’000 | £’000 | ||
Revenue | 28,920 | 13,851 | |
Cost of sales | (26,755) | (11,7 | 8 9) |
Administrative expenses | (2,340) | (1,171) | |
Finance costs | (56) | (6) | |
Profit before tax | (231) | 885 | |
Income tax expense | 198 | (222) | |
Profit for the period | (33) | 663 | |
Group’s share of profit for the period | (8) | 166 |
As at | As at | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Contract assets | 11,746 | 14,445 |
As at | As at | ||
28 February | 29 February | ||
2025 | 2024 | ||
Contract assets is further broken down as: | £’000 | £’000 | |
Short-term contract assets | 9,973 | 11,75 | 6 |
Long-term contract assets | 1,773 | 2,689 | |
11,746 | 14,445 |
As at | As at | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Contract liabilities | 27,279 | 21,485 |
As at | As at | |
28 February | 29 February | |
2025 | 2024 | |
Contract liabilities is further broken down as: | £’000 | £’000 |
Short-term contract liabilities | 25,245 | 19,348 |
Long-term contract liabilities | 2,034 | 2,137 |
27,279 | 21,485 |
As at | As at | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Inventories | 14 | 60 |
14 | 60 |
As at | As at | ||
28 February | 29 February | ||
2025 | 2024 | ||
Financial assets | Note | £’000 | £’000 |
Financial assets at amortised cost: | |||
Trade receivables | 17 | 259,224 | 212,432 |
Other receivables | 17 | 6,917 | 7,415 |
266,141 | 219,847 |
As at | As at | ||
28 February | 29 February | ||
2025 | 2024 | ||
Financial liabilities | Note | £’000 | £’000 |
Financial liabilities at amortised cost: | |||
Trade and other payables – current, excluding payroll tax and other statutory tax liabilities | 19 | 301,669 | 259,661 |
Lease liabilities | 10 | 1,937 | 1,737 |
303,606 | 261,398 |
As at | As at | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Financial assets | ||
Gross trade receivables | 260,883 | 214,922 |
Less: impairment allowance | (1,659) | (2,490) |
Net trade receivables | 259,224 | 212,432 |
Other receivables | 6,917 | 7, 415 |
266,141 | 219,847 | |
Non-financial assets | ||
Prepayments | 2,313 | 1,968 |
2,313 | 1,968 | |
Trade and other receivables | 268,454 | 221,815 |
Past due | Past due | Past due | Past due | |||
Current | 0 to 30 days | 31 to 60 days | 61 to 120 days | 121 to 365 days | Total | |
28 February 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Expected loss rate | 0.07% | 0.26% | 2.90% | 10.93% | 44.84% | |
Gross carrying amount | ||||||
– trade receivables | 232,118 | 17,4 9 5 | 5,201 | 4,189 | 1,880 | 260,883 |
Loss allowance | 162 | 45 | 151 | 458 | 843 | 1,659 |
Past due | Past due | Past due | Past due | ||||
Current | 0 to 30 days | 31 to 60 days | 61 to 120 days | 121 to 365 days | Total | ||
29 February 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Expected loss rate | 0.07% | 0.41% | 4 .16% | 7.6 2 % | 80.02% | ||
Gross carrying amount | |||||||
– trade receivables | 180,289 | 23,688 | 4,994 | 3,74 | 4 | 2,207 | 214,922 |
Loss allowance | 134 | 97 | 208 | 285 | 1,766 | 2,490 |
As at | As at | |
28 February | 29 February | |
2025 | 2024 | |
Trade receivables | £’000 | £’000 |
Opening loss allowance at 1 March | 2,490 | 1,542 |
(Decrease)/increase in loss allowance recognised in profit or loss during the period | (108) | 1,227 |
Receivables written off during the year as uncollectable | (723) | (279) |
Closing loss allowance | 1,659 | 2,490 |
As at | As at | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Cash at bank and in hand | 6,276 | 88,836 |
Short-term deposits | 106,800 | – |
113,076 | 88,836 |
As at | As at | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Trade and other payables | 179,003 | 168,777 |
Accrued expenses | 122,666 | 90,884 |
Payroll tax and other statutory liabilities | 25,864 | 18,256 |
327,533 | 27 7, 917 |
Number of | Nominal value | Share premium | Total | |
Allotted, called up and fully paid | shares | £’000 | £’000 | £’000 |
At 1 March 2023 | 239,482,333 | 2,395 | 633,636 | 636,031 |
Shares issued during the year | 874,565 | 9 | 14 | 23 |
At 29 February 2024 | 240,356,898 | 2,404 | 633,650 | 636,054 |
Shares issued during the year | 711, 3 67 | 7 | 2,782 | 2,789 |
At 28 February 2025 | 241,068,265 | 2,411 | 636,432 | 638,843 |
As at | As at | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Balance at 1 March 2023, 29 February 2024 and 28 February 2025 | (644,375) | (644,375) |
(644,375) | (644,375) |
Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
Note | £’000 | £’000 | |
Profit before taxation | 74,613 | 61,596 | |
Adjustments for: | |||
Depreciation and amortisation | 4 | 2,644 | 2,379 |
Non-cash employee benefits expense – share-based payments | 4 | 5,049 | 5,708 |
Share of profit of associate | 8 | (166) | |
Finance income | 7 | (8,486) | (5,111) |
Finance costs | 7 | 291 | 393 |
Decrease/(increase) in contract assets | 2,699 | (3,364) | |
Increase in trade and other receivables | (46,639) | (35,895) | |
Decrease/(increase) in inventories | 46 | (2) | |
Increase in trade and other payables | 49,616 | 46,200 | |
Increase/(decrease) in contract liabilities | 5,794 | (4,405) | |
Cash generated from operations | 85,635 | 67,333 |
As at 28 February 2025 | As at 29 February 2024 | |||||
USD | EUR | NOK | USD | EUR | NOK | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Trade receivables | 11,3 4 8 | 3,945 | – | 10,247 | 2,661 | – |
Cash and cash | ||||||
equivalents | 3,627 | 155 | – | 176 | 1,647 | – |
Trade payables | (18,663) | (3,529) | (53) | (16,640) | (4,253) | (580) |
(3,688) | 571 | (53) | (6,217) | 55 | (580) |
As at 28 February 2025 | As at 29 February 2024 | |||||
GBP:USD | GBP:EUR | GBP:NOK | GBP:USD | GBP:EUR | GBP:NOK | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
5% strengthening in GBP | 176 | (27) | 3 | 296 | (3) | 28 |
5% weakening in GBP | (194) | 30 | (3) | (327) | 3 | (31) |
Year ended | Year ended | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Total net foreign exchange losses in profit or loss | 55 | 137 |
Total | |||||||
contractual | Carrying | ||||||
Within 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | cash flows | amount | ||
28 February 2025 | Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Trade and other payables | 19 | 301,669 | – | – | – | 301,669 | 301,669 |
Lease liabilities | 10 | 726 | 689 | 627 | – | 2,042 | 1,937 |
302,395 | 689 | 627 | – | 30 3,711 | 303,606 |
Total | |||||||||
contractual | Carrying | ||||||||
Within 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | cash flows | amount | ||||
29 February 2024 | Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
Trade and other payables | 19 | 259,660 | – | – | – | 259,660 | 259,660 | ||
Lease liabilities | 10 | 495 | 495 | 869 | – | 1,859 | 1,737 | ||
26 | 0 | ,15 5 | 495 | 869 | – | 261,519 | 261,397 |
2025 | 2024 | ||||
Ordinary shares | Pence per share | £’000 | Pence per share | £’000 | |
Interim dividend paid | 7, | 46 9 | 2.7 | 6,466 | |
Special dividend paid | 8.7 | 20,936 | 7.5 | 17,9 61 | |
Final dividend paid | 14,438 | 5.1 | 12,214 | ||
Total dividends attributable to ordinary shareholders | 17.8 | 42,843 | 15.3 | 36,641 |
Year ended | Year ended | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Short-term employee benefits | 4,591 | 3,653 |
Post-employment pension benefits | 121 | 97 |
Total compensation paid to key management | 4,712 | 3,750 |
Year ended | Year ended | |
28 February | 29 February | |
2025 | 2024 | |
£’000 | £’000 | |
Equity settled share-based payment expenses | 5,049 | 5,708 |
28 February | 28 February | 29 February | 29 February | |
2025 | 2025 | 2024 | 2024 | |
Number | WAEP | Number | WAEP | |
Outstanding at 1 March | 8,813,260 | £3.52 | 8,760,684 | £3.59 |
Granted during the year | 1,428,249 | £1.44 | 1,666,660 | £0.80 |
Forfeited during the year | (437,001) | £3.96 | (739,519) | £2.28 |
Exercised during the year | (711,367) 1 | £3.92 | (874,565) 1 | £0.03 |
Expired during the year | (32,865) | £4.00 | – | – |
Outstanding at 29 February | 9,060,276 | £3.14 | 8,813,260 | £3.52 |
Exercisable at 29 February | 2,802,279 | £4.02 | 609,272 | £0.01 |
28 February | 28 February | 28 February | |
2025 | 2025 | 2025 | |
Assumptions | PISP | SAYE | DBP |
Weighted average fair value at measurement date | £5.11 | £1.33 | £5.58 |
Expected dividend yield | 1.56% | 1.76% | 0.00% |
Expected volatility | 34% | 34% | 33% |
Risk-free interest rate | 4.31% | 3.74% | 4.47% |
Expected life of options | 3 years | 3 years | 2 years |
Weighted average share price | £5.59 | £4.94 | £5.59 |
Model used | Black-Scholes | Black-Scholes | Black-Scholes |
and Monte Carlo |
29 February | 29 February | 29 February | |
2024 | 2024 | 2024 | |
Assumptions | PISP | SAYE | DBP |
Weighted average fair value at measurement date | £4.86 | £1.79 | £5.15 |
Expected dividend yield | 1.53% | 1.53% | 0.00% |
Expected volatility | 31% | 30% | 30% |
Risk-free interest rate | 4.29% | 4.79% | 4.44% |
Expected life of options | 3 years | 3 years | 2 years |
Weighted average share price | £ 5 .16 | £ 5.11 | £ 5.16 |
Model used | Black-Scholes | Black-Scholes | Black-Scholes |
and Monte Carlo |
Year ended | Year ended | |
28 February | 29 February | |
2025 | 2024 | |
pence | pence | |
Basic earnings per share | 22.78 | 19.55 |
Diluted earnings per share | 21.95 | 18.85 |
Headline earnings per share | 22.78 | 19.55 |
Diluted headline earnings per share | 21.95 | 18.85 |
Adjusted earnings per share | 25.07 | 21.78 |
Diluted adjusted earnings per share | 24.16 | 21.01 |
Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
Number | Number | ||
Weighted average number of ordinary shares used as the denominator | |||
in calculating basic earnings per share and headline earnings per share | 240,750,619 | 239,693,670 | |
Adjustments for calculation of diluted earnings per share and diluted | |||
headline earnings per share: | |||
փ | share options 1 | 9,060,276 | 8,813,260 |
Weighted average number of ordinary shares and potential ordinary shares used | |||
as the denominator in calculating diluted earnings per share and diluted headline | |||
earnings per share | 249,810,895 | 248,506,930 |
Year ended | Year ended | ||
28 February | 29 February | ||
2025 | 2024 | ||
Note | pence | pence | |
Profit for the period attributable to owners of the company | 54,841 | 46,851 | |
Adjusted for: | |||
Loss on disposal of property, plant and equipment | 4 | – | – |
Tax effect thereon | – | – | |
Headline profits attributable to owners of the company | 54,841 | 46,851 |
Year ended | Year ended | |||
28 February | 29 February | |||
2025 | 2024 | |||
Note | £’000 | £’000 | ||
Profits attributable to owners of the company | 54,841 | 46,851 | ||
Adjusted for: | ||||
փ | Amortisation of acquired intangible assets | 4 | 880 | 880 |
փ | Deferred tax effect on above | (220) | (220) | |
փ | Share-based payment charges | 27 | 5,049 | 5,708 |
փ | Deferred tax effect on above | (188) | (1,011) | |
Adjusted profits attributable to owners of the company | 60,362 | 52,208 |
Country of | Ownership | ||
Name of entity | incorporation | interest | Principal activities |
Bytes Technology Holdco Limited 1 | UK | 100% | Holding company |
Bytes Technology Limited | UK | 100% | Holding company |
Bytes Software Services Limited | UK | 100% | Providing cloud-based licensing and infrastructure and security |
sales within both the corporate and public sectors | |||
Phoenix Software Limited | UK | 100% | Providing cloud-based licensing and infrastructure and security |
sales within both the corporate and public sectors | |||
Blenheim Group Limited 2 | UK | 100% | Dormant for all periods |
License Dashboard Limited 2 | UK | 100% | Dormant for all periods |
Bytes Security Partnerships Limited 2 | UK | 100% | Dormant for all periods |
Bytes Technology Group Holdings Limited 2 | UK | 100% | Dormant for all periods |
Bytes Technology Training Limited 2 | UK | 100% | Dormant for all periods |