| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | £m | £m | |
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution expenses | ( | ( | |
Administrative expenses | ( | ( | |
Operating profit | 5 | ||
Profit on disposal of investments | 14 | ||
Profit on disposal of property, plant and equipment | |||
Loss on disposal of subsidiary | 29 | ( | |
Share of post-tax profit of equity accounted investees | 13 | ||
Finance income | 7 | ||
Finance expense | 7 | ( | ( |
Profit before tax | |||
Taxation | 8 | ( | ( |
Profit for the year | |||
| Other comprehensive income – items that will not be reclassified to profit and loss: | |||
Change in fair value of financial instruments | 14 | ||
Taxation | ( | ||
Other comprehensive income | ( | ||
Total comprehensive income for the year | |||
| Profit/(Loss) attributable to: | |||
Owners of the Company | |||
Non-controlling interest | 28 | ( | ( |
Profit for the year | |||
| Total comprehensive income attributable to: | |||
Owners of the Company | |||
Non-controlling interest | 28 | ( | ( |
Total comprehensive income for the year | |||
| All profit and other comprehensive income relate to continuing operations. | |||
| Earnings per share | |||
Basic earnings per ordinary share (p) | 9 | ||
Diluted earnings per ordinary share (p) | 9 |
| As restated | |||
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | £m | £m | |
| Assets | |||
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Intangible assets and goodwill | 12 | ||
Equity accounted investments | 13 | ||
Other investments | 14 | ||
Other receivables | 15 | ||
Total non-current assets | |||
| Current assets | |||
Trade and other receivables | 15 | ||
Prepayments | |||
Current tax assets | |||
Cash and cash equivalents | |||
Total current assets | |||
Total assets |
As restated 1 | |||
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | £m | £m | |
| Liabilities | |||
| Non-current liabilities | |||
Other payables | 16 | ||
Provisions | 17 | ||
Deferred tax liabilities | 18 | ||
Borrowings 1 | 19 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Trade and other payables | 16 | ||
Current tax liabilities | |||
Total current liabilities | |||
Total liabilities | |||
| Equity | |||
Share capital | 20 | ||
Share premium | |||
Reserve for own shares | ( | ( | |
Retained earnings | ( | ( | |
Other reserves | |||
Equity attributable to the owners of theCompany | |||
Non-controlling interest | 28 | ( | |
Total equity | |||
Total equity and liabilities |
| Equity | |||||||||
| attributable | |||||||||
| to the | Non- | ||||||||
| Share | Share | Reserve for | Retained | Other | owners of | controlling | Total | ||
| capital | premium | own shares | earnings | reserves | the Company | interest | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | ( | ( | |||||||
Profit for the year | ( | ||||||||
Other comprehensive income for the year | 14 | ||||||||
Total comprehensive income for the year | ( | ||||||||
New shares issued | |||||||||
Purchase of shares by employee trusts | ( | ( | ( | ||||||
Exercise of LTIP awards | ( | ||||||||
Equity dividends | 10 | ( | ( | ( | |||||
Share-based payments | 23 | ||||||||
At 31 December 2024 | ( | ( | |||||||
Profit for the year | ( | ||||||||
Other comprehensive income for the year | ( | ( | ( | ||||||
Total comprehensive income for the year | ( | ||||||||
New shares issued | |||||||||
Equity dividends | 10 | ( | ( | ( | |||||
Share buyback | 20 | ( | ( | ( | |||||
Share-based payments | 23 | ||||||||
Disposal of subsidiary | 29 | ( | ( | ( | |||||
Realised fair value gains | 14 | ( | |||||||
At | ( | ( | ( |
| 31 December | 31 December | |
| 2025 | 2024 | |
| Other reserves | £m | £m |
Fair value reserve | 1.1 | 6.3 |
Merger reserve | 16.9 | 16.9 |
Revaluation reserve | 41.8 | 41.8 |
Total | 59.8 | 65.0 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profit for the year | |||
| Adjustments to reconcile Group profit to net cash flow from operating activities: | |||
Amortisation of intangible assets | 12 | ||
Depreciation of property, plant and equipment | 11 | ||
Share of post-tax profit of equity accounted investees | 13 | ( | |
Profit on disposal of investments | 14 | ( | |
Profit on disposal of property, plant and equipment | 24 | ( | |
Loss of disposal of subsidiary | 29 | ||
Net finance expense | 7 | ||
Equity-settled share-based payment transactions | 23 | ||
Income tax expense | 8 | ||
Change in trade and other receivables | ( | ( | |
Change in trade and other payables | ( | ||
Change in provisions | 17 | ||
Income tax paid | ( | ( | |
Net cash from operating activities | |||
| Cash flows from investing activities | |||
Interest received | 7 | ||
Loans advanced to customers | ( | ||
Acquisition of property, plant and equipment | ( | ( | |
Acquisition of intangible assets | ( | ( | |
Acquisition of equity accounted investments | 13 | ( | |
Disposal of subsidiary | ( | ||
Disposal of investment | 14 | ||
Dividends received from equity accounted investments | |||
Net cash used in investing activities | ( | ( |
| MONY Group PLC Annual Report and Accounts 2025 – 145Financial statementsGovernanceStrategic report | |||
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | £m | £m | |
| Cash flows from financing activities | |||
Dividends paid | 10 | ( | ( |
Proceeds from share issue | |||
Purchase of shares by employee trusts | ( | ||
Share buyback | 20 | ( | |
Proceeds from borrowings | |||
Repayment of borrowings | ( | ( | |
Interest paid | ( | ( | |
Repayment of lease liabilities | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December | 21 |
| Lease | |||
| Borrowings | liabilities | Total | |
| £m | £m | £m | |
At 1 January 2024 | 34.5 | 26.2 | 60.7 |
| Changes from financing cash flows | |||
Proceeds from borrowings | 63.0 | — | 63.0 |
Repayment of borrowings | (85.5) | — | (85.5) |
Interest paid | (3.9) | (0.9) | (4.8) |
Repayment of lease liabilities | — | (2.9) | (2.9) |
Total changes from financing cash flows | (26.4) | (3.8) | (30.2) |
| Other changes | |||
Interest expense | 3.9 | 0.9 | 4.8 |
Termination of existing lease | — | (0.3) | (0.3) |
Balance at 31 December 2024 | 12.0 | 23.0 | 35.0 |
At | 12.0 | 23.0 | 35.0 |
| Changes from financing cash flows | |||
Proceeds from borrowings | 71.0 | — | 71.0 |
Repayment of borrowings | (69.0) | — | (69.0) |
Interest paid | (2.6) | (0.9) | (3.5) |
Repayment of lease liabilities | — | (2.9) | (2.9) |
Total changes from financing cash flows | (0.6) | (3.8) | (4.4) |
| Other changes | |||
Interest expense | 2.6 | 0.9 | 3.5 |
Modification of existing lease | — | (0.1) | (0.1) |
At 31 December 2025 | 14.0 | 20.0 | 34.0 |
| Nature and timing of satisfaction of | ||
| Type of sales transaction | performance obligations | Revenue recognition policies |
| Price comparison | The performance obligation is the | Revenue is recognised in the period |
| services | provision of an internet lead to a | in which the lead is provided. |
| provider’s website. | ||
| At the period end an estimate of | ||
| The trigger for the transaction price | accrued revenue is made for leads | |
| to become receivable is usually a | (clicks) provided that have not been | |
| completed sale on the provider’s | invoiced. Measurement of this | |
| website. However, for some | revenue depends on the contractual | |
| contracts the trigger is the point at | terms that determine the expected | |
| which the lead is provided (usually a | sales price per click. | |
| ‘click’ transferring the user from our | For some contracts, an estimate of | |
| website to the provider). | ||
| accrued revenue is also made for | ||
| The transaction price is either a | leads that will result in completed | |
| fixed amount per completed sale or | renewals. This is based on expected | |
| a variable amount derived from the | renewal rates and premiums. | |
| terms of the completed sale. | ||
Cashback services | Revenue is generated from | Revenue is recognised in the period |
| rendering services to the merchant. | in which the lead is provided. | |
| The performance obligation is the | At the period end an estimate of | |
| provision of an internet lead to a | accrued revenue is made for leads | |
| merchant’s website. | ||
| provided that will result in completed | ||
| The trigger for the transaction price | sales. This is based on the volume of | |
| to become receivable is a completed | leads provided in the period, historic | |
| sale on the merchant’s website. | conversion rates and the expected | |
| price per completed sale. | ||
| The transaction price is derived | ||
| from the terms of the completed | ||
| sale. |
Buildings | 10–50 years |
Plant and equipment (including IT equipment) | 3 years |
Office equipment | 5 years |
Fixtures and fittings | 5 years |
Market related | 5 years |
Member relationships | 5 years |
Technology | 3 years |
Financial assets at FVTPL | These assets are subsequently measured at fair value. Net |
| gains and losses, including any interest or dividend income, | |
| are recognised in profit or loss. | |
| Financial assets at | These assets are subsequently measured at amortised cost |
| amortised cost | using the effective interest method. The amortised cost is |
| reduced by impairment losses. Interest income, foreign | |
| exchange gains and losses and impairment are recognised in | |
| profit or loss. Any gain or loss on derecognition is recognised | |
| in profit or loss. | |
Debt investments at FVOCI | These assets are subsequently measured at fair value. Interest |
| income calculated using the effective interest method, foreign | |
| exchange gains and losses and impairment are recognised in | |
| profit or loss. Other net gains and losses are recognised in OCI. | |
| On derecognition, gains and losses accumulated in OCI are | |
| reclassified to profit or loss. | |
Equity investments at FVOCI | These assets are subsequently measured at fair value. |
| Dividends are recognised as income in profit or loss unless the | |
| dividend clearly represents a recovery of part of the cost of the | |
| investment. Other net gains and losses are recognised in OCI | |
| and are never reclassified to profit or loss. |
| 2025 | 2024 | |
| £m | £m | |
Revenue from price comparison services | 404.0 | 389.1 |
Revenue from cashback services | 52.7 | 60.8 |
Inter-vertical eliminations* | (10.4) | (10.7) |
Total revenue | 446.3 | 439.2 |
Segment | Type of sales transaction | Services provided |
| Insurance, Money, | Price comparison | Users visit one of our sites or apps and generate |
| Home Services and | services | quotations from product providers or view |
| Travel | personal finance information with links to product | |
| providers’ sites. Users then click away from our site | ||
| to complete a transaction on one of those | ||
| providers’ sites. Revenue is generated from | ||
| providers by transferring users to their sites. | ||
Cashback | Cashback services | Quidco members visit our site or app and click |
| away to a merchant’s site to complete a | ||
| transaction. Revenue is generated from merchants | ||
| by transferring members to their sites. Members | ||
| are rewarded with cashback incentives, which are | ||
| recognised in cost of sales. |
| Home | Shared | Inter-vertical | ||||||
| Insurance | Money | Services | Travel | Cashback | costs | eliminations 2 | Total | |
| Segment | £m | £m | £m | £m | £m | £m | £m | £m |
| Year ended 31 December 2025 | ||||||||
Revenue | 232.5 | 105.7 | 48.2 | 17.6 | 52.7 | — | (10.4) | 446.3 |
Directly attributable expenses | (107.4) | (38.6) | (15.3) | (15.5) | (44.9) | (89.9) | 10.4 | (301.2) |
Adjusted EBITDA contribution | 125.1 | 67.1 | 32.9 | 2.1 | 7.8 | (89.9) | — | 145.1 |
Adjusted EBITDA contribution margin 1 | 54% | 63% | 68% | 12% | 15% | — | — | 33% |
Irrecoverable VAT and related costs | (4.4) | |||||||
Depreciation and amortisation | (23.3) | |||||||
Profit on disposal of investments | 2.5 | |||||||
Profit on disposal of property, plant and equipment | 0.6 | |||||||
Loss on disposal of subsidiary | (6.7) | |||||||
Share of profit of equity accounted investees | 0.1 | |||||||
Net finance expense | (3.4) | |||||||
Profit before tax | 110.5 | |||||||
Taxation | (29.8) | |||||||
Profit for the year | 80.7 | |||||||
| Year ended 31 December 2024 | ||||||||
Revenue | 235.6 | 97.8 | 36.1 | 19.6 | 60.8 | — | (10.7) | 439.2 |
Directly attributable expenses | (101.8) | (32.0) | (11.1) | (15.7) | (52.4) | (95.1) | 10.7 | (297.4) |
Adjusted EBITDA contribution | 133.8 | 65.8 | 25.0 | 3.9 | 8.4 | (95.1) | — | 141.8 |
Adjusted EBITDA contribution margin 1 | 57% | 67% | 69% | 20% | 14% | — | — | 32% |
Irrecoverable VAT and related costs | (3.0) | |||||||
Depreciation and amortisation | (25.5) | |||||||
Net finance expense | (4.6) | |||||||
Profit before tax | 108.7 | |||||||
Taxation | (28.5) | |||||||
Profit for the year | 80.2 |
| 2025 | 2024 | |
| £m | £m | |
Depreciation of property, plant and equipment | 3.7 | 4.4 |
Amortisation of intangible assets | 19.6 | 21.1 |
| Auditor’s remuneration: | ||
| Audit of these Consolidated and Parent Company Financial | ||
Statements* | 0.7 | 0.7 |
| 2025 | 2024 | |
| No. | No. | |
Technology and product operations | 240 | 275 |
Administration | 389 | 420 |
695 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 51.4 | 54.7 |
Social security contributions | 6.6 | 6.3 |
Defined contribution pension costs | 2.8 | 2.9 |
Share-based payment transactions | 2.8 | 3.0 |
Social security contributions related to share awards and options | 0.1 | 0.4 |
Capitalised staff costs | (6.5) | (5.3) |
57.2 | 62.0 |
| 2025 | 2024 | |
| £m | £m | |
| Finance income | ||
Bank deposits | 0.3 | 0.3 |
Total finance income | 0.3 | 0.3 |
| Finance expense | ||
Revolving credit facility | (2.6) | (2.7) |
Bank loan | — | (1.2) |
Leases | (0.9) | (0.9) |
Amounts payable to non-controlling interest | (0.2) | (0.1) |
Total finance expense | (3.7) | (4.9) |
Net finance expense | (3.4) | (4.6) |
| 2025 | 2024 | |
| £m | £m | |
| Current tax | ||
Current tax on income for the year | 32.2 | 30.8 |
Adjustment in relation to prior period | (0.8) | 0.4 |
Total current tax | 31.4 | 31.2 |
| Deferred tax | ||
Origination and reversal of temporary differences | (2.4) | (2.5) |
Adjustment in relation to prior period | 0.8 | (0.2) |
Total deferred tax | (1.6) | (2.7) |
Taxation | 29.8 | 28.5 |
| 2025 | 2024 | |
| £m | £m | |
Profit before tax | 110.5 | 108.6 |
Standard rate of tax at 25% (2024: 25%) | 27.6 | 27.2 |
| Effects of: | ||
Expenses not deductible for tax purposes | 0.1 | 0.1 |
Movement related to share-based payments | 0.3 | 1.0 |
Disposal of subsidiary | 1.7 | — |
Adjustments in relation to prior periods | 0.1 | 0.2 |
Taxation | 29.8 | 28.5 |
2025 | 2024 | |
Profit after taxation attributable to the owners of the Company (£m) | 81.2 | 80.6 |
Basic weighted average shares in issue (millions) | 530.2 | 536.8 |
Dilutive effect of share-based instruments (millions) | 2.8 | 3.1 |
Diluted weighted average shares in issue (millions) | 533.0 | 539.9 |
Basic earnings per share (p) | 15.3 | 15.0 |
Diluted earnings per share (p) | 15.2 | 14.9 |
2025 | 2024 | |
Profit before tax | 110.5 | 108.7 |
Adjusted for loss before tax attributable to non-controlling interest | 0.8 | 0.4 |
Profit before tax attributable to the owners of the Company | 111.3 | 109.1 |
Amortisation of acquisition related intangible assets | 8.1 | 10.8 |
Amortisation of acquisition related intangible assets attributable to non-controlling interest | (0.6) | (0.8) |
Irrecoverable VAT and related costs | 4.4 | 3.0 |
Profit on disposal of investments | (2.5) | — |
Profit on disposal of property, plant and equipment | (0.6) | — |
Loss on disposal of subsidiary | 6.7 | — |
126.8 | 122.1 | |
Estimated taxation at 25.0% (2024: 25%) | (31.7) | (30.5) |
Profit for adjusted earnings per share purposes | 95.1 | 91.6 |
Adjusted basic earnings per share (p) | 17.9 | 17.1 |
Adjusted diluted earnings per share (p) | 17.8 | 17.0 |
2025 | 2024 | |||
| pence per | Total | pence per | Total | |
| share | £m | share | £m | |
| Declared and paid dividends | ||||
| on ordinary shares: | ||||
Prior year final dividend | 9.20 | 49.3 | 8.90 | 47.8 |
Interim dividend | 3.33 | 17.6 | 3.30 | 17.7 |
Total dividend paid in the year | 12.53 | 66.9 | 12.20 | 65.5 |
| Proposed for approval | ||||
| (not recognised as a liability | ||||
| at 31 December): | ||||
Final dividend | 48.7 | 49.3 |
| Land and | Plant and | Office | Fixtures and | ||
| buildings | equipment | equipment | fittings | Total | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2024 | 48.0 | 21.5 | 1.6 | 2.1 | 73.2 |
Additions | 0.6 | — | 0.2 | 0.1 | 0.9 |
Disposals | (0.3) | (19.9) | (0.6) | (1.1) | (21.9) |
At 31 December 2024 | 48.3 | 1.6 | 1.2 | 1.1 | 52.2 |
At 1 January 2025 | 48.3 | 1.6 | 1.2 | 1.1 | 52.2 |
Additions | 2.2 | 0.4 | 0.1 | — | 2.7 |
Disposals | (2.4) | (1.1) | — | — | (3.5) |
At 31 December 2025 | 48.1 | 0.9 | 1.3 | 1.1 | 51.4 |
| Depreciation: | |||||
At 1 January 2024 | 18.1 | 20.0 | 0.9 | 2.1 | 41.1 |
Depreciation for the year | 3.3 | 1.1 | 0.0 | 0.0 | 4.4 |
Eliminated on disposal | 0.0 | (19.9) | (0.6) | (1.1) | (21.6) |
At 31 December 2024 | 21.4 | 1.2 | 0.3 | 1.0 | 23.9 |
At 1 January 2025 | 21.4 | 1.2 | 0.3 | 1.0 | 23.9 |
Depreciation for the year | 3.3 | 0.4 | — | — | 3.7 |
Eliminated on disposal | (1.5) | (0.7) | — | — | (2.2) |
At 31 December 2025 | 23.2 | 0.9 | 0.3 | 1.0 | 25.4 |
| Carrying value: | |||||
At 31 December 2024 | 26.9 | 0.4 | 0.9 | 0.1 | 28.3 |
At 31 December 2025 | 24.9 | — | 1.0 | 0.1 | 26.0 |
| Market | Member | Technology | |||
| related | relationship | related | Goodwill | Total | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2024 | 169.6 | 21.2 | 121.3 | 288.6 | 600.7 |
| Additions internally | |||||
developed | — | — | 13.3 | — | 13.3 |
Disposals | — | — | (36.1) | — | (36.1) |
At 31 December 2024 | 169.6 | 21.2 | 98.5 | 288.6 | 57 7.9 |
At 1 January 2025 | 169.6 | 21.2 | 98.5 | 288.6 | 57 7.9 |
| Additions internally | |||||
developed | — | — | 8.0 | — | 8.0 |
Disposals | (1.8) | — | (4.1) | (11.5) | (17.4) |
At 31 December 2025 | 167.8 | 21.2 | 102.4 | 277.1 | 568.5 |
Amortisation and impairment: | |||||
At 1 January 2024 | 161.5 | 9.2 | 95.4 | 74.3 | 340.4 |
Amortisation charge for the year | 2.9 | 4.2 | 14.0 | — | 21.1 |
Eliminated upon disposal | — | — | (36.1) | — | (36.1) |
At 31 December 2024 | 164.4 | 13.4 | 73.3 | 74.3 | 325.4 |
At 1 January 2025 | 164.4 | 13.4 | 73.3 | 74.3 | 325.4 |
Amortisation charge for the year | 2.9 | 4.2 | 12.5 | — | 19.6 |
Eliminated upon disposal | (1.6) | — | (3.2) | — | (4.8) |
At 31 December 2025 | 165.7 | 17.6 | 82.6 | 74.3 | 340.2 |
| Carrying value: | |||||
At 31 December 2024 | 5.2 | 7.8 | 25.2 | 214.3 | 252.5 |
At 31 December 2025 | 2.1 | 3.6 | 19.8 | 202.8 | 228.3 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Insurance | 46.5 | 46.5 |
Money | 33.2 | 33.2 |
Home Services | 54.8 | 54.8 |
Travel | — | 11.5 |
Cashback | 68.3 | 68.3 |
Goodwill | 202.8 | 214.3 |
| QLFY | Ice Travel | ||
| Limited | Group | Total | |
| Investments in equity accounted investments | £m | £m | £m |
At 1 January 2025 | — | — | — |
Additions | 1.3 | 3.0 | 4.3 |
Share of post-tax profit | 0.1 | 0.0 | 0.1 |
Dividends from associate | — | (0.9) | (0.9) |
At 31 December 2025 | 1.4 | 2.1 | 3.5 |
| Flagstone | Plum | ||
| Group | Fintech | ||
| Limited | Limited | Total | |
| Investments in equity securities | £m | £m | £m |
At 1 January 2024 | 4.2 | 1.2 | 5.4 |
Change in fair value | 1.2 | 0.2 | 1.4 |
At 31 December 2024 | 5.4 | 1.4 | 6.8 |
At 1 January 2025 | 5.4 | 1.4 | 6.8 |
Disposals | (5.4) | — | (5.4) |
At 31 December 2025 | — | 1.4 | 1.4 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Other receivables | 1.5 | — |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Trade and other receivables | 87.6 | 82.6 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 1.7 | 1.7 |
Amounts charged to the Income Statement | 0.4 | 0.0 |
Amounts utilised | (0.0) | (0.0) |
At 31 December | 2.1 | 1.7 |
| Past due, not impaired | |||||||
| Neither past | |||||||
| due nor | |||||||
| Total | impaired | 0–30 days | 30–60 days | 60–90 days | 90–120 days | >120 days | |
| £m | £m | £m | £m | £m | £m | £m | |
| At 31 December | |||||||
2024 | 82.6 | 79.0 | 2.9 | 0.5 | 0.1 | 0.1 | 0.0 |
| At 31 December | |||||||
2025 | 89.1 | 84.4 | 3.4 | 0.6 | 0.6 | 0.1 | 0.0 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Lease liabilities | 17.4 | 20.2 |
Amounts owed to non-controlling interest | 2.2 | 2.0 |
Other payables | 19.6 | 22.2 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Trade payables | 52.8 | 52.1 |
Non-trade payables and accrued expenses | 0.6 | 1.5 |
Other payables | 41.9 | 48.0 |
Lease liabilities | 2.6 | 2.8 |
Deferred income | 0.2 | 0.2 |
Trade and other payables | 98.1 | 104.6 |
| Leasehold | Irrecoverable | ||
| dilapidations | VAT | Total | |
| £m | £m | £m | |
At 1 January 2024 | — | — | — |
Reclassifications | 1.9 | 1.0 | 2.9 |
Amounts charged to the Income Statement | — | 2.6 | 2.6 |
At 31 December 2024 | 1.9 | 3.6 | 5.5 |
At 1 January 2025 | 1.9 | 3.6 | 5.5 |
Amounts charged to the Income Statement | — | 3.2 | 3.2 |
Amounts utilised | — | (0.6) | (0.6) |
At 31 December 2025 | 1.9 | 6.2 | 8.1 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Goodwill related to MoneySavingExpert.com | 13.2 | 13.2 |
Intangible assets and goodwill relating to other acquisitions | 1.6 | 3.4 |
Share schemes | (0.8) | (1.0) |
Accelerated capital allowances | (0.1) | (0.1) |
Losses | (1.8) | (2.2) |
Provisions | (0.5) | (0.2) |
Deferred tax liability | 11.6 | 13.1 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 13.1 | 15.8 |
| Temporary differences on: | ||
Intangible assets and goodwill relating to other acquisitions | (1.8) | (2.9) |
Share schemes | 0.2 | 0.5 |
Accelerated capital allowances | — | 0.1 |
Losses | 0.4 | (0.2) |
Provisions | (0.3) | (0.2) |
At 31 December | 11.6 | 13.1 |
| As restated | ||
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Revolving credit facility | 14.0 | 12.0 |
Borrowings | 14.0 | 12.0 |
| 2025 | 2024 | |
| Number of ordinary shares | No. | No. |
At the beginning of the year | 537,415,395 | 536,934,085 |
Issued on exercise of SAYE options | 439,002 | 45,217 |
Issued on exercise of LTIP awards | 1,110,218 | 436,093 |
Cancelled on share buyback | (14,849,463) | — |
At the end of the year | 524,115,152 | 537,415,395 |
| 2025 | 2024 | |
| Nominal value of ordinary shares | £ | £ |
At the beginning of the year | 107,483 | 107,387 |
Issued on exercise of SAYE options | 88 | 9 |
Issued on exercise of LTIP awards | 222 | 87 |
Cancelled on share buyback | (2,970) | — |
At the end of the year | 104,823 | 107,483 |
31 December 2025 | 31 December 2024 | |||
| Effective | Effective | |||
interest rate | £m | interest rate | £m | |
Cash and cash equivalents | 1.03% | 20.3 | 1.15% | 22.4 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
| Unsecured borrowings facilities | ||
– amount drawn | 14.0 | 12.0 |
– amount undrawn | 111.0 | 113.0 |
| Contractual cash flows | |||||||
| Carrying | |||||||
| amount | Total | <2 months | 2–12 months | 1–2 years | 2–5 years | >5 years | |
| 31 December 2025 | £m | £m | £m | £m | £m | £m | £m |
| Non-derivative financial liabilities | |||||||
Trade payables | 52.8 | (52.8) | (52.8) | — | — | — | — |
Borrowings | 14.0 | (14.0) | — | — | (14.0) | — | — |
| Lease liabilities | |||||||
– undiscounted cash flows | 23.2 | (23.2) | (0.6) | (2.8) | (3.3) | (9.8) | (6.7) |
– discounting | (3.2) | 3.2 | 0.1 | 0.6 | 0.7 | 1.4 | 0.4 |
Amounts owed to non-controlling interest | 2.2 | (2.2) | — | — | — | — | (2.2) |
At 31 December 2025 | 89.0 | (89.0) | (53.3) | (2.2) | (16.6) | (8.4) | (8.5) |
| Contractual cash flows | |||||||
| Carrying | |||||||
| amount | Total | <2 months | 2–12 months | 1–2 years | 2–5 years | >5 years | |
| 31 December 2024 (restated) | £m | £m | £m | £m | £m | £m | £m |
| Non-derivative financial liabilities | |||||||
Trade payables | 52.1 | (52.1) | (52.1) | — | — | — | — |
Borrowings | 12.0 | (12.0) | — | — | (12.0) | — | — |
| Lease liabilities | |||||||
– undiscounted cash flows | 26.5 | (26.5) | (0.6) | (3.1) | (3.7) | (10.9) | (8.2) |
– discounting | (3.5) | 3.5 | 0.1 | 0.7 | 0.7 | 1.5 | 0.5 |
Amounts owed to non-controlling interest | 2.0 | (2.0) | — | — | — | — | (2.0) |
At 31 December 2024 | 89.1 | (89.1) | (52.6) | (2.4) | (15.0) | (9.4) | (9.7) |
| 31 December | 31 December | |
| 2025 | 2024 | |
| Carrying value | £m | £m |
Share capital | 0.1 | 0.1 |
Retained earnings and reserves | 226.4 | 239.6 |
Non-controlling interest | (1.6) | 5.2 |
Total | 224.9 | 244.9 |
Credit rating | 2025 | 2024 |
Barclays | A+ | A+ |
Santander | A | A |
HSBC Innovation | A | A |
Lloyds | A- | BBB+ |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Long Term Incentive Plan | 0.7 | 1.5 |
Restricted Share Awards | 1.7 | 1.0 |
Sharesave Scheme | 0.4 | 0.5 |
Share Incentive Plan | — | — |
Share-based payment transactions | 2.8 | 3.0 |
| 2025 | 2025 | 2024 | 2023 | |
| RSP | RSU | RSP | RSP | |
Number of ordinary shares | 1,291,136 | 176,155 | 1,093,958 | 817,289 |
Performance criteria | n/a | n/a | n/a | n/a |
Weighted average share price at the date of exercise (£) | n/a | n/a | n/a | n/a |
| Exercise price | |
Sharesave 2025 | 160.0p |
Sharesave 2024 | 177.0p |
Sharesave 2023 | 188.0p |
Sharesave 2022 | 156.0p |
Number | WAEP | |
Outstanding at 1 January 2024 | 3,364,404 | £0.00 |
Awards made during the year | 1,120,076 | £0.00 |
Awards vested and exercised during the year | (414,881) | £0.00 |
Awards forfeited during the year | (446,852) | £0.00 |
Outstanding at 31 December 2024 | 3,622,747 | £0.00 |
Awards made during the year | 1,467,291 | £0.00 |
Awards vested and exercised during the year | (874,305) | £0.00 |
Awards forfeited during the year | (380,288) | £0.00 |
Outstanding at 31 December 2025 | 3,835,445 | £0.00 |
| 2025 | 2024 | 2023 | 2025 | 2024 | 2025 | 2023 | |
| Sharesave | Sharesave | Sharesave | RSP | RSP | RSU | RSP | |
Fair value at grant date (£) | 0.78 | 0.96 | 1.08 | 2.05 | 2.26 | 2.14 | 2.70 |
Share price (£) | 2.00 | 2.21 | 2.35 | 2.05 | 2.26 | 2.14 | 2.70 |
Exercise price (£) | 1.60 | 1.77 | 1.88 | — | — | — | — |
Expected volatility (%) | 65.5 | 71.9 | 74.3 | 67.7 | 71.0 | 54.4 | 71.0 |
Expected life of option/award (years) | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 1.2 | 3.0 |
Weighted average remaining contractual life (years) | 2.8 | 1.8 | 0.8 | 2.2 | 1.3 | 0.7 | 0.4 |
Expected dividend yield (%) | 5.5 | 5.5 | 5.0 | — | — | — | — |
Risk-free interest rate (%) | 3.8 | 3.8 | 4.8 | 3.8 | 4.0 | 4.0 | 3.8 |
| Land and | |
| buildings | |
| £m | |
Balance at 1 January 2024 | 20.3 |
Disposal relating to lease termination of existing right-of-use asset | (0.3) |
Depreciation charge for the year | (2.5) |
Balance at 31 December 2024 | 17.5 |
Balance at 1 January 2025 | 17.5 |
Additions | 1.6 |
Disposal relating to lease termination of existing right-of-use asset | (0.9) |
Depreciation charge for the year | (2.4) |
Balance at 31 December 2025 | 15.8 |
| 2025 | 2024 | |
| £m | £m | |
Depreciation charge for the year | 2.4 | 2.5 |
Profit on disposal of right-of-use asset | (0.6) | — |
Interest on lease liabilities | 0.9 | 0.9 |
2.7 | 3.4 |
| 2025 | 2024 | |
| £m | £m | |
Interest paid | 0.9 | 0.9 |
Repayment of lease liabilities | 2.9 | 2.9 |
3.8 | 3.8 |
| Country of | Class of | Ownership | ||
| incorporation | shares held | interest % | Principal activity | |
MONY Group Financial Holdings Limited | UK | Ordinary | 100 | Holding company |
MONY Group Financial Limited | UK | Ordinary | 100 | Holding company |
Moneysupermarket.com Ltd | UK | Ordinary | 100 | Internet price comparison through lead generation |
MoneySavingExpert.com Limited | UK | Ordinary | 100 | Internet price comparison through lead generation |
Quidco Limited | UK | Ordinary | 100 | Cashback services through lead generation |
Decision Technologies Limited | UK | Ordinary | 100 | Internet price comparison through lead generation |
MONY Group Holdings Limited | UK | Ordinary | 100 | Dormant |
Moneysupermarket.com Investments Limited | UK | Ordinary | 100 | Dormant |
CYTI (Holdings) Limited | UK | Ordinary | 100 | Dormant |
CYTI Limited | UK | Ordinary | 100 | Dormant |
Mortgage 2000 Limited | UK | Ordinary | 100 | Dormant |
Sellmymobile.com Limited | UK | Ordinary | 100 | Dormant |
Townside Limited | UK | Ordinary | 100 | Dormant |
Podium Solutions Limited | UK | Ordinary | 52 | Technology platform provider for internet price comparison services |
| Country of | Class of | Ownership | ||
| incorporation | shares held | interest % | Principal activity | |
Ice Travel Group Limited | UK | Ordinary | 50 | Holding company |
Travelsupermarket Limited | UK | Ordinary | 50 | Internet price comparison through lead generation |
Icelolly Marketing Limited | UK | Ordinary | 50 | Internet price comparison through lead generation |
Express Rooms Ltd | UK | Ordinary | 50 | Dormant |
Icelolly Limited | UK | Ordinary | 50 | Dormant |
Icelolly.co.uk Limited | UK | Ordinary | 50 | Dormant |
Icelolly.com Limited | UK | Ordinary | 50 | Dormant |
| Aggregate | Profit/ | ||||
| capital | (Loss) for | Included in | |||
| reserves | the year | Registered | parental | ||
| £m | £m | Registered office address | number | guarantee 1 | |
MONY Group Financial Holdings Limited | 259.6 | 85.0 | Mony Group House, St. David’s Park, Ewloe, Deeside, UK, CH5 3UZ | 08188486 | Yes |
MONY Group Financial Limited | 18.7 | 82.3 | Mony Group House, St. David’s Park, Ewloe, Deeside, UK, CH5 3UZ | 0315734 4 | Yes |
Moneysupermarket.com Ltd | 49.1 | 51.7 | Mony Group House, St. David’s Park, Ewloe, Deeside, UK, CH5 3UZ | 03945937 | Yes |
MoneySavingExpert.com Limited | 66.7 | 38.8 | One Dean Street, London, UK, W1D 3RB | 08021764 | Yes |
Quidco Limited | 14.2 | 6.4 | Mony Group House, St. David’s Park, Ewloe, Deeside, UK, CH5 3UZ | 05498276 | Yes |
Decision Technologies Limited | 35.1 | 8.5 | One Dean Street, London, UK, W1D 3RB | 05341159 | Yes |
Podium Solutions Limited | (5.9) | (0.9) | 4th Floor, Market Square House, St James’s Street, Nottingham, Nottinghamshire, UK, NG1 6FG | 11101797 | No |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Short-term employee benefits | 5.3 | 5.6 |
Share-based payment transactions | 1.3 | 1.8 |
Defined contribution pension costs | 0.2 | 0.2 |
Key management personnel compensation | 6.8 | 7.6 |
| 31 December 2025 | |||
| Podium | |||
| Solutions | Ice Travel | ||
| Limited | Group | Total | |
Non-controlling interest | 48% | 0% 1 | |
£m | £m | £m | |
| Non-current assets | |||
Current assets | 1.6 | — | 1.6 |
Non-current liabilities | (2.0) | — | (2.0) |
Current liabilities | (3.0) | — | (3.0) |
Net assets | (3.4) | — | (3.4) |
Net assets attributable to non-controlling interest | (1.6) | — | (1.6) |
Revenue | 0.7 | 16.7 | 17.4 |
(Loss)/Profit | (1.3) | 0.2 | (1.1) |
Other comprehensive income | — | — | — |
Total comprehensive income | (1.3) | 0.2 | (1.1) |
(Loss)/Profit attributable to the non-controlling interest | (0.6) | 0.1 | (0.5) |
Other comprehensive income attributable to non-controlling interest | — | — | — |
Total comprehensive income attributable to non‑controlling interest | (0.6) | 0.1 | (0.5) |
Cash flows from operating activities | (0.5) | 1.9 | 1.4 |
Cash flows from investing activities | — | (0.9) | (0.9) |
Cash flows from financing activities | 0.4 | — | 0.4 |
| Net (decrease)/increase in cash and cash | |||
equivalents | (0.1) | 1.0 | 0.9 |
| 31 December 2024 | |||
| Podium | |||
| Solutions | Ice Travel | ||
| Limited | Group | Total | |
Non-controlling interest | 48% | 33% | |
£m | £m | £m | |
Non-current assets 1 | 1.1 | 13.7 | 14.8 |
Current assets | 1.4 | 7.6 | 9.0 |
Non-current liabilities | (2.1) | (2.8) | (4.9) |
Current liabilities | (2.3) | — | (2.3) |
Net assets | (1.9) | 18.5 | 16.6 |
Net assets attributable to non-controlling interest | (0.9) | 6.1 | 5.2 |
Revenue | 0.7 | 18.6 | 19.3 |
(Loss)/Profit | (1.4) | 0.9 | (0.5) |
Other comprehensive income | — | — | — |
Total comprehensive income | (1.4) | 0.9 | (0.5) |
(Loss)/Profit attributable to the non-controlling interest | (0.7) | 0.3 | (0.4) |
Other comprehensive income attributable to non- controlling interest | — | — | — |
Total comprehensive income attributable to non‑controlling interest | (0.7) | 0.3 | (0.4) |
Cash flows from operating activities | (0.4) | 3.4 | 3.0 |
Cash flows from investing activities | — | (0.9) | (0.9) |
Cash flows from financing activities | 0.4 | (5.5) | (5.1) |
Net decrease in cash and cash equivalents | — | (3.0) | (3.0) |
| £m | |
Consideration received | 3.0 |
Fair value of retained interest | 3.0 |
Carrying value of non-controlling interest | 6.3 |
Carrying value of net assets of ITG | (19.0) |
Loss on disposal | (6.7) |
| £m | |
Fair value of retained interest | 3.0 |
Dividend received from Ice Travel Group | (0.9) |
Carrying value at 31 December 2025 | 2 .1 |