| 2025 | ||||||
Total | Inter- | Total | Adjusted | Reported | ||
segment | segment | external | operating | Adjusting | operating | |
revenue | revenue | revenue | result | items i | result | |
$m | $m | $m | $m | $m | $m | |
Hunting Titan | 228.7 | (6.9) | 221.8 | 3.4 | – | 3.4 |
North America | 389.5 | (26.2) | 363.3 | 50.7 | – | 50.7 |
Subsea Technologies | 139.3 | (1.1) | 138.2 | 14.4 | – | 14.4 |
EMEA | 73.5 | (1.2) | 72.3 | (11.0) | (9.3) | (20.3) |
Asia Pacific | 226.7 | (3.5) | 223.2 | 33.0 | – | 33.0 |
Adjusting items not apportioned to operating segments | – | – | – | – | (4.9) | (4.9) |
Total | 1,057.7 | (38.9) | 1,018.8 | 90.5 | (14.2) | 76.3 |
Net finance expense | (10.8) | – | (10.8) | |||
Profit before tax | 79.7 | (14.2) | 65.5 | |||
| 2024 | ||||||
Total | Inter- | Total | Adjusted | Reported | ||
segment | segment | external | operating | Adjusting | operating | |
revenue | revenue | revenue | result | items i | result | |
$m | $m | $m | $m | $m | $m | |
Hunting Titan | 230.3 | (9.8) | 220.5 | (8.3) | (109.1) | (117.4) |
North America | 388.4 | (31.1) | 357.3 | 45.5 | – | 45.5 |
Subsea Technologies | 147.1 | – | 147.1 | 25.6 | – | 25.6 |
EMEA | 87.7 | (1.1) | 86.6 | (12.4) | – | (12.4) |
Asia Pacific | 240.6 | (3.2) | 237.4 | 37.6 | – | 37.6 |
Total | 1,094.1 | (45.2) | 1,048.9 | 88.0 | (109.1) | (21.1) |
Net finance expense | (12.4) | – | (12.4) | |||
Profit/(loss) before tax | 75.6 | (109.1) | (33.5) | |||
2025 | 2024 | |
$m | $m | |
Perforating Systems | 221.1 | 222.7 |
OCTG | 467.5 | 463.7 |
Advanced Manufacturing | 112.4 | 126.9 |
Subsea | 138.1 | 147.1 |
Other Manufacturing | 79.7 | 88.5 |
Total | 1,018.8 | 1,048.9 |
Revenue from products is further analysed between: | ||
Oil and gas | 935.9 | 973.8 |
Non-oil and gas | 82.9 | 75.1 |
Total | 1,018.8 | 1,048.9 |
| 2025 | 2024 | |||||||
Impairment | Impairment | Impairment | Impairment | |||||
of non-current | of current | of non-current | of current | |||||
Depreciation i | Amortisation | assets ii | assets iii | Depreciation i | Amortisation | assets ii | assets iii | |
$m | $m | $m | $m | $m | $m | $m | $m | |
Hunting Titan | 7.1 | 2.6 | – | 1.5 | 7.2 | 1.7 | 109.1 | 2.6 |
North America | 16.7 | 1.7 | – | (1.3) | 15.7 | 1.0 | – | 3.4 |
Subsea Technologies | 2.9 | 6.0 | – | 0.9 | 2.3 | 2.1 | – | 0.4 |
EMEA | 3.6 | 0.4 | 4.5 | 2.7 | 3.9 | 0.6 | – | 2.0 |
Asia Pacific | 3.4 | 0.8 | – | 1.4 | 3.3 | 0.5 | – | 0.6 |
Total | 33.7 | 11.5 | 4.5 | 5.2 | 32.4 | 5.9 | 109.1 | 9.0 |
2025 |
2024 |
|
$m |
$m |
|
Hunting Titan – US |
64.8 |
67.9 |
Hunting Titan – Canada |
1.4 |
1.8 |
Hunting Titan – Other |
1.7 |
2.0 |
Hunting Titan |
67.9 |
71.7 |
North America – US |
202.3 |
199.7 |
North America – Canada |
1.4 |
1.5 |
North America |
203.7 |
201.2 |
Subsea Technologies – US |
60.0 |
39.4 |
Subsea Technologies – UK i |
83.4 |
20.2 |
Subsea Technologies |
143.4 |
59.6 |
EMEA – UK i |
14.1 |
20.6 |
EMEA – Rest of Europe |
0.2 |
4.4 |
EMEA – Middle East |
11.1 |
4.3 |
EMEA |
25.4 |
29.3 |
Asia Pacific – China |
11.0 |
10.8 |
Asia Pacific – Indonesia |
4.3 |
3.4 |
Asia Pacific – Singapore |
11.1 |
9.0 |
Asia Pacific |
26.4 |
23.2 |
Unallocated assets: |
||
Deferred tax assets |
88.5 |
108.5 |
Total non-current assets |
555.3 |
493.5 |
| 2025 | |||
Revenue | Total | ||
from contracts | Rental | external | |
with customers | revenue | revenue | |
$m | $m | $m | |
Hunting Titan | 221.2 | 0.6 | 221.8 |
North America | 361.5 | 1.8 | 363.3 |
Subsea Technologies | 138.2 | – | 138.2 |
EMEA | 67.4 | 4.9 | 72.3 |
Asia Pacific | 223.2 | – | 223.2 |
Total | 1,011.5 | 7.3 | 1,018.8 |
| 2024 | |||
Revenue | Total | ||
from contracts | Rental | external | |
with customers | revenue | revenue | |
$m | $m | $m | |
Hunting Titan | 220.0 | 0.5 | 220.5 |
North America | 355.1 | 2.2 | 357.3 |
Subsea Technologies | 147.1 | – | 147.1 |
EMEA | 82.8 | 3.8 | 86.6 |
Asia Pacific | 237.2 | 0.2 | 237.4 |
Total | 1,042.2 | 6.7 | 1,048.9 |
2025 | 2024 | |
$m | $m | |
Operating income from leasing assets (note 24) | 1.2 | 1.4 |
Gain on disposal of property, plant and equipment i | 1.0 | 1.3 |
Gain on disposal of assets held for sale (note 16) | 0.9 | – |
Government grants | – | 0.1 |
Foreign exchange gains ii | 2.6 | 2.6 |
Other income iii | 4.0 | 2.4 |
Total operating income | 9.7 | 7.8 |
Loss on disposal of property, plant and equipment | (0.4) | (0.4) |
Foreign exchange losses iv | (1.9) | (3.1) |
Other operating expenses v | (0.1) | (0.1) |
Total other operating expenses | (2.4) | (3.6) |
Net operating income and other expenses | 7.3 | 4.2 |
2025 | ||
Gross | Tax | |
amount | impact | |
$m | $m | |
Restructuring costs | (9.3) | (1.7) |
Acquisition-related costs | (4.9) | 0.1 |
Total | (14.2) | (1.6) |
2024 | ||
Gross | Tax | |
amount | impact | |
$m | $m | |
Impairment of goodwill | (109.1) | 27.8 |
2025 | 2024 | |
$m | $m | |
Staff costs (note 7) | 232.5 | 228.1 |
Depreciation of property, plant and equipment (note 11) | 25.9 | 25.2 |
Amortisation of intangible assets (included in cost of sales | ||
and administrative expenses) (note 14) | 11.5 | 5.9 |
Impairment of property, plant and equipment (note 11) | 4.2 | – |
Impairment of goodwill (note 13) | – | 109.1 |
Impairment of trade and other receivables (note 18) | 2.1 | 0.8 |
Net gain on disposal of property, plant and equipment (note 4) | (0.6) | (0.9) |
Gain on disposal of assets held for sale (note 16) | (0.9) | – |
Fair value adjustment of contingent consideration (note 40) | (0.9) | – |
Net lease charges included in operating profit (note 24) | 10.2 | 9.3 |
2025 | 2024 | |
$m | $m | |
The audit of these financial statements | 3.6 | 3.1 |
The audit of the financial statements of the Company’s subsidiaries | 0.7 | 0.7 |
Total audit | 4.3 | 3.8 |
Audit-related assurance services | 0.2 | 0.3 |
Total audit and audit-related services | 4.5 | 4.1 |
2025 | 2024 | |
$m | $m | |
Wages and salaries (including annual cash bonuses) | 193.9 | 189.9 |
Social security costs | 16.1 | 14.8 |
Share-based payments (note 37) | 12.7 | 14.1 |
Pension costs: | ||
– defined contribution schemes (note 32) | 9.6 | 9.3 |
– unfunded defined benefit schemes – US and Middle East (note 32) | 0.6 | 0.5 |
Net gains on the unfunded defined benefit schemes included | ||
in net finance expense (note 32) | (0.2) | (0.1) |
Staff costs for the year | 232.7 | 228.5 |
2025 | 2024 | |
$m | $m | |
Total staff costs included in operating profit (note 6) | 232.5 | 228.1 |
Net gains on the unfunded defined benefit schemes included | ||
in net finance expense (note 32) | (0.2) | (0.1) |
Staff costs capitalised as R&D | 0.4 | 0.5 |
232.7 | 228.5 |
2025 | 2024 | |
Number | Number | |
North America | 1,565 | 1,661 |
Europe | 275 | 286 |
Asia Pacific | 349 | 365 |
Central America, Middle East and Africa | 123 | 111 |
2,312 | 2,423 |
2025 | 2024 | |
Number | Number | |
Hunting Titan | 519 | 565 |
North America | 841 | 911 |
Subsea Technologies | 273 | 217 |
EMEA | 242 | 276 |
Asia Pacific | 349 | 365 |
Central | 88 | 89 |
2,312 | 2,423 |
2025 | 2024 | |
$m | $m | |
Salaries, annual cash bonuses and short-term employee benefits | 9.3 | 9.5 |
Post-employment benefits | 0.8 | 0.8 |
Share-based payments | 6.1 | 6.7 |
16.2 | 17.0 |
Restated | ||
2025 | 2024 i | |
$m | $m | |
Salaries, annual cash bonuses and short-term employee benefits | 3.5 | 3.9 |
Gains on exercise of share awards | 3.5 | 6.1 |
Post-employment benefits | 0.2 | 0.2 |
7.2 | 10.2 |
2025 | 2024 | |
$m | $m | |
Finance income: | ||
Interest received on bank balances and deposits | 2.5 | 0.5 |
Foreign exchange gains i | 1.6 | 0.6 |
Fair value gains on money market funds | 2.2 | 0.9 |
Fair value gains on non-hedging derivative financial instruments | 1.8 | 0.9 |
Other finance income | 0.4 | 0.3 |
8.5 | 3.2 | |
Finance expense: | ||
Interest on lease liabilities | (1.5) | (1.4) |
Bank fees and commissions | (4.0) | (3.4) |
Interest on bank borrowings | (6.4) | (4.9) |
Foreign exchange losses ii | (0.9) | (1.2) |
Fair value losses on non-hedging derivative financial instruments | (2.4) | (0.5) |
Other finance expense iii | (4.1) | (4.2) |
(19.3) | (15.6) | |
Net finance expense | (10.8) | (12.4) |
2025 | 2024 | |
$m | $m | |
Current tax: | ||
Current year charge | (8.2) | (8.7) |
Adjustments in respect of prior years | 0.3 | (0.1) |
(7.9) | (8.8) | |
Deferred tax: | ||
Origination and reversal of temporary differences | (8.9) | 15.9 |
Adjustments in respect of prior years | 0.8 | 0.9 |
Change in tax rates | (1.3) | – |
Derecognition of previously recognised deferred tax assets | (5.4) | – |
(14.8) | 16.8 | |
Taxation (charge)/credit | (22.7) | 8.0 |
2025 | 2024 | |
$m | $m | |
Profit/(loss) before tax | 65.5 | (33.5) |
Tax at 20.5% (2024 – 29%) | (13.4) | 9.8 |
Permanent differences including tax credits | (0.4) | (0.2) |
Current year deferred tax not recognised | (2.1) | (2.3) |
Derecognition of previously recognised deferred tax assets | (5.4) | – |
Difference in tax rates | (2.5) | (0.1) |
Adjustments in respect of prior years | 1.1 | 0.8 |
Taxation (charge)/credit | (22.7) | 8.0 |
| 2025 |
2024 |
|||||
Tax (charged)/ |
||||||
Before tax |
credited |
After tax |
Before tax |
Tax credited |
After tax |
|
$m |
$m |
$m |
$m |
$m |
$m |
|
Exchange adjustments |
6.5 |
– |
6.5 |
(4.3) |
– |
(4.3) |
Fair value gains/(losses) arising on cash flow hedges during the year |
1.2 |
(0.2) |
1.0 |
(0.8) |
0.1 |
(0.7) |
Fair value gains reclassified to profit or loss |
(0.2) |
0.1 |
(0.1) |
(0.2) |
0.1 |
(0.1) |
Remeasurement of defined benefit pension schemes |
(0.2) |
– |
(0.2) |
(0.1) |
– |
(0.1) |
7.3 |
(0.1) |
7.2 |
(5.4) |
0.2 |
(5.2) |
|
| 2025 |
2024 |
|||||
Earnings attributable |
Basic weighted |
Loss attributable |
Basic weighted |
|||
to Ordinary |
average number of |
Earnings |
to Ordinary |
average number of |
Loss |
|
shareholders |
Ordinary shares |
per share |
shareholders |
Ordinary shares |
per share |
|
$m |
millions |
cents |
$m |
millions |
cents |
|
Basic EPS/(LPS) |
41.1 |
156.8 |
26.2 |
(28.0) |
159.1 |
(17.6) |
Effect of dilutive long-term incentive plans i |
– |
10.1 |
(1.6) |
– |
10.4 |
– |
Diluted EPS/(LPS) |
41.1 |
166.9 |
24.6 |
(28.0) |
169.5 |
(17.6) |
| 2025 |
||||
Plant, machinery |
||||
Land and |
and motor |
|||
buildings |
vehicles |
Rental tools |
Total |
|
$m |
$m |
$m |
$m |
|
Cost: |
||||
At 1 January 2025 |
252.4 |
359.5 |
26.8 |
638.7 |
Exchange adjustments |
2.7 |
(3.8) |
(0.1) |
(1.2) |
Additions |
9.9 |
17.1 |
2.6 |
29.6 |
Acquisition of subsidiaries (note 40) |
– |
0.2 |
– |
0.2 |
Acquisition of assets (note 40) |
– |
0.1 |
– |
0.1 |
Disposals |
(4.7) |
(23.2) |
(0.6) |
(28.5) |
Reclassification as held for sale |
(2.9) |
– |
– |
(2.9) |
Reclassification from inventories (note 20) |
– |
– |
1.0 |
1.0 |
Reclassifications |
– |
(0.2) |
0.2 |
– |
At 31 December 2025 |
257.4 |
349.7 |
29.9 |
637.0 |
Accumulated depreciation and impairment: |
||||
At 1 January 2025 |
(86.3) |
(281.9) |
(17.7) |
(385.9) |
Exchange adjustments |
(1.9) |
4.8 |
0.8 |
3.7 |
Depreciation charge for the year |
(6.4) |
(17.2) |
(2.3) |
(25.9) |
Impairment charge for the year |
(4.2) |
– |
– |
(4.2) |
Disposals |
2.6 |
21.7 |
0.5 |
24.8 |
Reclassification as held for sale |
1.4 |
– |
– |
1.4 |
At 31 December 2025 |
(94.8) |
(272.6) |
(18.7) |
(386.1) |
Net book amount |
162.6 |
77.1 |
11.2 |
250.9 |
| 2024 | ||||
Plant, machinery | ||||
Land and | and motor | |||
buildings | vehicles | Rental tools | Total | |
$m | $m | $m | $m | |
Cost: | ||||
At 1 January 2024 | 258.3 | 345.3 | 26.3 | 629.9 |
Exchange adjustments | (0.8) | (1.7) | (0.4) | (2.9) |
Additions | 1.4 | 22.1 | 1.7 | 25.2 |
Disposals | (6.8) | (6.6) | (1.8) | (15.2) |
Reclassification from inventories (note 20) | – | – | 1.7 | 1.7 |
Reclassifications | 0.3 | 0.4 | (0.7) | – |
At 31 December 2024 | 252.4 | 359.5 | 26.8 | 638.7 |
Accumulated depreciation and impairment: | ||||
At 1 January 2024 | (85.5) | (271.6) | (18.3) | (375.4) |
Exchange adjustments | 0.5 | 1.6 | 0.2 | 2.3 |
Depreciation charge for the year | (6.2) | (17.3) | (1.7) | (25.2) |
Disposals | 4.9 | 5.8 | 1.7 | 12.4 |
Reclassifications | – | (0.4) | 0.4 | – |
At 31 December 2024 | (86.3) | (281.9) | (17.7) | (385.9) |
Net book amount | 166.1 | 77.6 | 9.1 | 252.8 |
| 2025 | |||
Land and | Plant, machinery and | ||
buildings | motor vehicles | Total | |
$m | $m | $m | |
Cost: | |||
At 1 January 2025 | 64.0 | 3.0 | 67.0 |
Exchange adjustments | 1.5 | 0.1 | 1.6 |
Additions | 1.5 | 2.9 | 4.4 |
Acquisition of subsidiaries (note 40) | 1.3 | – | 1.3 |
Acquisition of assets (note 40) | 0.6 | – | 0.6 |
Lease cessations | (13.1) | (1.3) | (14.4) |
Modifications | 2.0 | (0.1) | 1.9 |
At 31 December 2025 | 57.8 | 4.6 | 62.4 |
Accumulated depreciation and impairment: | |||
At 1 January 2025 | (36.9) | (1.8) | (38.7) |
Exchange adjustments | (1.0) | (0.1) | (1.1) |
Depreciation charge for the year | (6.9) | (0.9) | (7.8) |
Impairment charge for the year | (0.3) | – | (0.3) |
Lease cessations | 13.1 | 1.3 | 14.4 |
At 31 December 2025 | (32.0) | (1.5) | (33.5) |
Net book amount | 25.8 | 3.1 | 28.9 |
| 2024 | |||
Land and | Plant, machinery and | ||
buildings | motor vehicles | Total | |
$m | $m | $m | |
Cost: | |||
At 1 January 2024 | 65.0 | 3.0 | 68.0 |
Exchange adjustments | (1.5) | – | (1.5) |
Additions | 2.6 | 0.1 | 2.7 |
Lease cessations | (9.1) | (0.1) | (9.2) |
Modifications | 7.0 | – | 7.0 |
At 31 December 2024 | 64.0 | 3.0 | 67.0 |
Accumulated depreciation and impairment: | |||
At 1 January 2024 | (40.3) | (1.5) | (41.8) |
Exchange adjustments | 0.9 | 0.2 | 1.1 |
Depreciation charge for the year | (6.6) | (0.6) | (7.2) |
Lease cessations | 9.1 | 0.1 | 9.2 |
At 31 December 2024 | (36.9) | (1.8) | (38.7) |
Net book amount | 27.1 | 1.2 | 28.3 |
2025 | 2024 | |
$m | $m | |
Cost: | ||
At 1 January | 526.9 | 529.1 |
Exchange adjustments | 3.0 | (2.2) |
Acquisition of subsidiaries (note 40) | 19.6 | – |
At 31 December | 549.5 | 526.9 |
Accumulated impairment: | ||
At 1 January | (481.8) | (374.7) |
Exchange adjustments | (2.6) | 2.0 |
Impairment of assets (note 15(b)) | – | (109.1) |
At 31 December | (484.4) | (481.8) |
Net book amount | 65.1 | 45.1 |
| 2025 | ||||||
Patented | ||||||
Customer | technology and | Unpatented | ||||
relationships | trademarks | technology | Software | Other | Total | |
$m | $m | $m | $m | $m | $m | |
Cost: | ||||||
At 1 January 2025 | 7.4 | 75.0 | 86.8 | 24.5 | 4.7 | 198.4 |
Exchange adjustments | 0.5 | 0.8 | 0.3 | 0.4 | 0.2 | 2.2 |
Additions | – | 0.4 | 4.9 | 5.7 | 0.1 | 11.1 |
Acquisition of subsidiaries (note 40) | 9.4 | 33.0 | – | – | 1.6 | 44.0 |
Acquisition of assets (note 40) | – | – | 18.1 | – | – | 18.1 |
Disposals | – | (0.5) | (0.4) | – | (0.6) | (1.5) |
Reclassification | – | 1.9 | 0.6 | – | (2.5) | – |
At 31 December 2025 | 17.3 | 110.6 | 110.3 | 30.6 | 3.5 | 272.3 |
Accumulated amortisation and impairment: | ||||||
At 1 January 2025 | (3.6) | (64.8) | (75.6) | (12.5) | (2.5) | (159.0) |
Exchange adjustments | (0.3) | (0.5) | (0.2) | (0.3) | (0.2) | (1.5) |
Amortisation charge for the year | (1.2) | (3.2) | (2.4) | (3.7) | (1.0) | (11.5) |
Disposals | – | – | – | – | 0.3 | 0.3 |
Reclassification | – | – | (0.9) | – | 0.9 | – |
At 31 December 2025 | (5.1) | (68.5) | (79.1) | (16.5) | (2.5) | (171.7) |
Net book amount | 12.2 | 42.1 | 31.2 | 14.1 | 1.0 | 100.6 |
| 2024 | ||||||
Patented | ||||||
Customer | technology and | Unpatented | ||||
relationships | trademarks | technology | Software | Other | Total | |
$m | $m | $m | $m | $m | $m | |
Cost: | ||||||
At 1 January 2024 | 7.5 | 75.2 | 84.8 | 23.1 | 4.6 | 195.2 |
Exchange adjustments | (0.1) | (0.2) | (0.2) | (0.1) | (0.1) | (0.7) |
Additions | – | 0.4 | 2.2 | 1.9 | 0.3 | 4.8 |
Disposals | – | (0.4) | – | (0.4) | (0.1) | (0.9) |
At 31 December 2024 | 7.4 | 75.0 | 86.8 | 24.5 | 4.7 | 198.4 |
Accumulated amortisation and impairment: | ||||||
At 1 January 2024 | (2.9) | (63.6) | (75.0) | (10.7) | (2.2) | (154.4) |
Exchange adjustments | 0.1 | 0.1 | 0.1 | 0.1 | – | 0.4 |
Amortisation charge for the year | (0.8) | (1.7) | (0.7) | (2.3) | (0.4) | (5.9) |
Disposals | – | 0.4 | – | 0.4 | 0.1 | 0.9 |
At 31 December 2024 | (3.6) | (64.8) | (75.6) | (12.5) | (2.5) | (159.0) |
Net book amount | 3.8 | 10.2 | 11.2 | 12.0 | 2.2 | 39.4 |
2025 |
2024 |
|||
Internally |
Internally |
Internally |
Internally |
|
generated |
generated |
generated |
generated |
|
patented |
unpatented |
patented |
unpatented |
|
technology |
technology |
technology |
technology |
|
$m |
$m |
$m |
$m |
|
Cost: |
||||
At 1 January |
13.3 |
33.4 |
13.0 |
31.4 |
Exchange adjustments |
0.2 |
0.3 |
(0.1) |
(0.2) |
Additions |
0.4 |
4.9 |
0.4 |
2.2 |
Disposals |
(0.5) |
(0.4) |
– |
– |
Reclassification |
1.9 |
(1.9) |
– |
– |
At 31 December |
15.3 |
36.3 |
13.3 |
33.4 |
Accumulated amortisation |
||||
and impairment: |
||||
At 1 January |
(7.8) |
(22.2) |
(7.2) |
(21.6) |
Exchange adjustments |
(0.2) |
(0.2) |
0.1 |
0.1 |
Amortisation charge for the year |
(1.0) |
(1.3) |
(0.7) |
(0.7) |
At 31 December |
(9.0) |
(23.7) |
(7.8) |
(22.2) |
Net book amount |
6.3 |
12.6 |
5.5 |
11.2 |
Operating |
2025 |
2024 |
|
CGU |
segment |
$m |
$m |
Hunting Titan |
Hunting Titan |
5.8 |
5.7 |
Subsea Stafford |
Subsea Technologies |
15.0 |
15.0 |
Enpro |
Subsea Technologies |
4.6 |
4.3 |
Flexible Engineered Solutions |
Subsea Technologies |
19.6 |
– |
Dearborn |
North America |
7.6 |
7.6 |
US Manufacturing and US Connections |
North America |
12.5 |
12.5 |
At 31 December |
65.1 |
45.1 |
Increase/ |
|
(decrease) |
|
Pre-tax discount rate |
0.4% |
Terminal value growth rate |
(0.4%) |
Revenue growth rates (CAGR from 2025 to 2030) |
(0.7%) |
EBITDA margin (reduction in 2030 and into perpetuity) |
(0.5%) |
Additional |
||
impairment |
||
Sensitivity |
$m |
|
Pre-tax discount rate |
Increase of 1.0% |
(11.1) |
Terminal value growth rate |
Decrease of 0.5% |
(1.2) |
Revenue growth rates (CAGR from 2025 to 2030) |
Decrease of 1.0% |
(3.1) |
EBITDA margin (reduction in 2030 and into perpetuity) |
Decrease of 1.0% |
(9.4) |
2025 | 2024 | |
$m | $m | |
At 1 January | 9.2 | 20.5 |
Additions | – | 0.9 |
Share of associates’ and joint venture’s results for the year | 3.5 | (0.1) |
Transferred to held for sale | – | (12.1) |
At 31 December | 12.7 | 9.2 |
2025 | 2024 | |
$m | $m | |
Aggregate carrying amount of associates | 5.4 | 5.2 |
Aggregate carrying amount of joint ventures | 7.3 | 4.0 |
Share of associates’ and joint venture’s results for the year | 3.5 | 0.9 |
2025 | 2024 | |
$m | $m | |
Listed equity investments and mutual funds | 3.3 | 2.6 |
Well Data Labs convertible financing | 1.5 | 2.2 |
4.8 | 4.8 |
2025 | 2024 | |
$m | $m | |
Non-current: | ||
Prepayments | 2.5 | 3.0 |
Other receivables | 1.3 | 2.4 |
3.8 | 5.4 |
| 2025 | ||||
Contracts with | Rental | Other | ||
customers | receivables | receivables | Total | |
$m | $m | $m | $m | |
Current: | ||||
Trade receivables | 185.7 | 0.4 | – | 186.1 |
Accrued revenue | 3.4 | – | – | 3.4 |
Gross receivables | 189.1 | 0.4 | – | 189.5 |
Less: provisions for impairment | (5.3) | (0.3) | – | (5.6) |
Net receivables | 183.8 | 0.1 | – | 183.9 |
Prepayments | – | – | 16.9 | 16.9 |
Other receivables | – | – | 7.6 | 7.6 |
Total trade and other receivables | 183.8 | 0.1 | 24.5 | 208.4 |
Contract assets (note 23) | 30.1 | – | – | 30.1 |
Trade, contract and other receivables | 213.9 | 0.1 | 24.5 | 238.5 |
2024 | ||||
Contracts with | Rental | Other | ||
customers | receivables | receivables | Total | |
$m | $m | $m | $m | |
Current: | ||||
Trade receivables | 193.1 | 1.9 | – | 195.0 |
Accrued revenue | 2.8 | 0.4 | – | 3.2 |
Gross receivables | 195.9 | 2.3 | – | 198.2 |
Less: provisions for impairment | (3.4) | (0.3) | – | (3.7) |
Net receivables | 192.5 | 2.0 | – | 194.5 |
Prepayments | – | – | 36.9 | 36.9 |
Other receivables | – | – | 6.4 | 6.4 |
Total trade and other receivables | 192.5 | 2.0 | 43.3 | 237.8 |
Contract assets (note 23) | 23.7 | – | – | 23.7 |
Trade, contract and other receivables | 216.2 | 2.0 | 43.3 | 261.5 |
Not |
1 – 30 |
31 – 60 |
61 – 90 |
91 – 120 |
More than |
Total gross |
|
overdue |
days |
days |
days |
days |
120 days |
financial assets |
|
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
Trade receivables – contracts with customers |
109.3 |
35.4 |
9.2 |
5.6 |
5.2 |
21.0 |
185.7 |
Trade receivables – rental receivables |
0.3 |
– |
0.1 |
– |
– |
– |
0.4 |
Total trade receivables |
109.6 |
35.4 |
9.3 |
5.6 |
5.2 |
21.0 |
186.1 |
Accrued revenue – contracts with customers |
3.4 |
– |
– |
– |
– |
– |
3.4 |
Other receivables i |
5.3 |
0.3 |
0.2 |
– |
– |
– |
5.8 |
Contract assets |
30.1 |
– |
– |
– |
– |
– |
30.1 |
148.4 |
35.7 |
9.5 |
5.6 |
5.2 |
21.0 |
225.4 |
Not |
1 – 30 |
31 – 60 |
61 – 90 |
91 – 120 |
More than |
Total gross |
|
overdue |
days |
days |
days |
days |
120 days |
financial assets |
|
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
Trade receivables – contracts with customers |
118.8 |
28.4 |
18.6 |
6.2 |
7.3 |
13.8 |
193.1 |
Trade receivables – rental receivables |
1.5 |
0.2 |
0.1 |
0.1 |
– |
– |
1.9 |
Total trade receivables |
120.3 |
28.6 |
18.7 |
6.3 |
7.3 |
13.8 |
195.0 |
Accrued revenue – contracts with customers |
2.8 |
– |
– |
– |
– |
– |
2.8 |
Accrued revenue – rental receivables |
0.4 |
– |
– |
– |
– |
– |
0.4 |
Other receivables i |
4.7 |
– |
0.1 |
– |
– |
– |
4.8 |
Contract assets |
23.7 |
– |
– |
– |
– |
– |
23.7 |
151.9 |
28.6 |
18.8 |
6.3 |
7.3 |
13.8 |
226.7 |
| 2025 | |||
Contracts | |||
with | Rental | ||
customers | receivables | Total | |
$m | $m | $m | |
At 1 January 2025 | (3.4) | (0.3) | (3.7) |
Charge to the consolidated income statement | |||
– lifetime expected credit losses | (2.7) | – | (2.7) |
Utilised against receivables written off | 0.2 | – | 0.2 |
Unused provisions released to the | |||
consolidated income statement | 0.6 | – | 0.6 |
At 31 December 2025 | (5.3) | (0.3) | (5.6) |
| 2024 | |||
Contracts | |||
with | Rental | ||
customers | receivables | Total | |
$m | $m | $m | |
At 1 January 2024 | (3.2) | (0.3) | (3.5) |
Charge to the consolidated income statement | |||
– lifetime expected credit losses | (1.1) | – | (1.1) |
Utilised against receivables written off | 0.6 | – | 0.6 |
Unused provisions released to the | |||
consolidated income statement | 0.3 | – | 0.3 |
At 31 December 2024 | (3.4) | (0.3) | (3.7) |
2025 | 2024 | |
$m | $m | |
Deferred tax assets | 88.5 | 108.5 |
Deferred tax liabilities | (6.1) | (3.7) |
82.4 | 104.8 |
2025 | 2024 | |
$m | $m | |
At 1 January | 104.8 | 86.8 |
Exchange adjustments | 0.4 | (0.4) |
(Charge)/credit to the consolidated income statement (note 9) | (14.8) | 16.8 |
Taken direct to equity | 1.0 | 1.6 |
Acquisition of subsidiaries (note 40) | (11.0) | – |
Transfer from current tax | 2.0 | – |
At 31 December | 82.4 | 104.8 |
Credit/(charge) |
At 31 |
|||||||||
At 1 January |
Exchange |
to income |
Taken direct |
Acquisition of |
Change in tax |
Transfer from |
December |
Net deferred |
Net deferred |
|
2025 |
adjustments |
statement |
to equity |
subsidiaries i |
rates |
current tax |
2025 |
tax assets |
tax liabilities |
|
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
Tax losses |
65.3 |
0.3 |
4.2 |
1.7 |
– |
(0.4) |
2.0 |
73.1 |
64.1 |
9.0 |
Inventory |
13.4 |
– |
(0.4) |
– |
– |
(0.2) |
– |
12.8 |
12.8 |
– |
Goodwill and intangibles |
7.4 |
(0.1) |
(12.7) |
– |
(11.0) |
(0.2) |
– |
(16.6) |
1.7 |
(18.3) |
Interest deductible in future periods |
17.9 |
– |
(4.4) |
– |
– |
(0.4) |
– |
13.1 |
13.1 |
– |
Property, plant and equipment |
(16.0) |
(0.1) |
– |
– |
– |
0.2 |
– |
(15.9) |
(14.5) |
(1.4) |
Share-based payments |
6.1 |
– |
0.7 |
(0.5) |
– |
(0.1) |
– |
6.2 |
5.1 |
1.1 |
Other |
10.7 |
0.3 |
(0.9) |
(0.2) |
– |
(0.2) |
– |
9.7 |
6.2 |
3.5 |
104.8 |
0.4 |
(13.5) |
1.0 |
(11.0) |
(1.3) |
2.0 |
82.4 |
88.5 |
(6.1) |
(Charge)/credit |
At 31 |
|||||||||
At 1 January |
Exchange |
to income |
Taken direct |
Acquisition of |
Change in tax |
Transfer from |
December |
Net deferred |
Net deferred |
|
2024 |
adjustments |
statement |
to equity |
subsidiaries |
rates |
current tax |
2024 |
tax assets |
tax liabilities |
|
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
$m |
|
Tax losses |
69.4 |
(0.3) |
(3.8) |
– |
– |
– |
– |
65.3 |
64.8 |
0.5 |
Inventory |
13.8 |
– |
(0.4) |
– |
– |
– |
– |
13.4 |
13.4 |
– |
Goodwill and intangibles i |
(11.5) |
– |
18.9 |
– |
– |
– |
– |
7.4 |
10.2 |
(2.8) |
Interest deductible in future periods |
17.1 |
– |
0.8 |
– |
– |
– |
– |
17.9 |
17.9 |
– |
Property, plant and equipment |
(15.9) |
– |
(0.1) |
– |
– |
– |
– |
(16.0) |
(14.8) |
(1.2) |
Share-based payments |
4.6 |
– |
0.1 |
1.4 |
– |
– |
– |
6.1 |
6.1 |
– |
Other |
9.3 |
(0.1) |
1.3 |
0.2 |
– |
– |
– |
10.7 |
10.9 |
(0.2) |
86.8 |
(0.4) |
16.8 |
1.6 |
– |
– |
– |
104.8 |
108.5 |
(3.7) |
2025 | 2024 | |
$m | $m | |
Raw materials | 85.1 | 110.9 |
Work in progress | 67.4 | 78.3 |
Finished goods | 85.0 | 114.1 |
Net inventories | 237.5 | 303.3 |
2025 | 2024 | |
$m | $m | |
Gross inventories: | ||
At 1 January | 360.4 | 380.9 |
Exchange adjustments | 3.5 | (2.9) |
Additions | 615.9 | 713.9 |
Acquisition of subsidiaries (note 40) | 1.9 | – |
Charged to cost of sales in the consolidated income statement | (688.6) | (729.8) |
Reclassification to property, plant and equipment (note 11) | (1.0) | (1.7) |
At 31 December | 292.1 | 360.4 |
Provisions for impairment: | ||
At 1 January | (57.1) | (52.5) |
Exchange adjustments | (0.9) | 0.5 |
Charged to the consolidated income statement | (7.3) | (10.2) |
Provisions utilised against inventories written off | 6.5 | 3.1 |
Provisions released to the consolidated income statement | 4.2 | 2.0 |
At 31 December | (54.6) | (57.1) |
Net inventories | 237.5 | 303.3 |
2025 | 2024 | |
$m | $m | |
Cash at bank and in hand | 84.1 | 78.1 |
Money market funds | 36.0 | 76.7 |
Short-term deposits with less than three months to maturity | 25.4 | 51.8 |
Cash and cash equivalents | 145.5 | 206.6 |
2025 | 2024 | |
$m | $m | |
Non-current: | ||
US deferred compensation plan obligation (note 32(b)(i)) | 3.3 | 2.6 |
Social security and other taxes | 0.7 | 0.3 |
Other payables | 1.5 | 2.6 |
5.5 | 5.5 |
2025 | 2024 | |
$m | $m | |
Current: | ||
Trade payables | 48.4 | 41.4 |
Accruals | 54.3 | 47.1 |
Social security and other taxes | 8.2 | 8.3 |
Other payables i | 11.3 | 98.4 |
Total trade and other payables | 122.2 | 195.2 |
Contract liabilities (note 23) | 17.1 | 13.3 |
Trade, contract and other payables | 139.3 | 208.5 |
2025 | 2024 | 2023 | |
$m | $m | $m | |
Contract assets (note 18) | 30.1 | 23.7 | 17.5 |
Contract liabilities (note 22) | (17.1) | (13.3) | (39.6) |
Trade receivables – contracts with customers (note 18) | 185.7 | 193.1 | 202.7 |
Provisions for impairment (note 18) | (5.3) | (3.4) | (3.2) |
Net trade receivables – contracts with customers | 180.4 | 189.7 | 199.5 |
Accrued revenue – contracts with customers (note 18) | 3.4 | 2.8 | 2.5 |
2025 | 2024 | |
$m | $m | |
Lease liabilities | ||
Current | 7.9 | 7.4 |
Non-current | 23.0 | 22.7 |
30.9 | 30.1 |
2025 | 2024 | |
$m | $m | |
Depreciation of right-of-use assets (note 12) | (7.8) | (7.2) |
Expense relating to short-term leases and leases of low-value assets | (2.1) | (2.1) |
Impairment of right-of-use assets (note 12) | (0.3) | – |
Lease charges (included in operating profit) (note 6) | (10.2) | (9.3) |
Interest on lease liabilities (included in finance expenses) (note 8) | (1.5) | (1.4) |
Foreign exchange (losses)/gains on lease liabilities (note 8) | (0.1) | 0.1 |
Lease charges included in profit/(loss) before tax | (11.8) | (10.6) |
2025 | 2024 | |
$m | $m | |
Payments for short-term and low-value leases | (2.1) | (2.1) |
Payment of lease liabilities, principal and interest | (9.7) | (8.9) |
(11.8) | (11.0) |
Property | Property | |
2025 | 2024 | |
$m | $m | |
Year one | 0.2 | 1.4 |
Year two | 0.1 | 0.2 |
Year three | – | 0.1 |
Total lease income receivable | 0.3 | 1.7 |
2025 | 2024 | |
$m | $m | |
Non-current: | ||
Bank borrowings secured (note 30(d)(i)) | 43.7 | 90.6 |
Shareholder loan from non-controlling interest | 3.9 | 3.9 |
47.6 | 94.5 | |
Current: | ||
Bank borrowings secured (note 30(d)(i)) | 37.9 | 9.8 |
Bank overdrafts secured | 1.0 | 1.5 |
38.9 | 11.3 | |
Total borrowings | 86.5 | 105.8 |
At | Non-cash | At | |||
1 January | movements on | Exchange | 31 December | ||
2025 | Cash flow | lease liabilities i | movements | 2025 | |
$m | $m | $m | $m | $m | |
Cash and cash equivalents (note 21) | 206.6 | (67.4) | – | 6.3 | 145.5 |
Bank overdrafts secured (note 25) | (1.5) | 0.5 | – | – | (1.0) |
Cash and cash equivalents – per cash flow statement | 205.1 | (66.9) | – | 6.3 | 144.5 |
Total lease liabilities (note 24) | (30.1) | 9.7 | (9.6) | (0.9) | (30.9) |
Shareholder loan from non-controlling interest (note 25) | (3.9) | – | – | – | (3.9) |
Total bank borrowings (note 25) | (100.4) | 18.8 | – | – | (81.6) |
Liabilities arising from financing activities | (134.4) | 28.5 | (9.6) | (0.9) | (116.4) |
Total net cash | 70.7 | (38.4) | (9.6) | 5.4 | 28.1 |
At | Non-cash | At | |||
1 January | movements on | Exchange | 31 December | ||
2024 | Cash flow | lease liabilities i | movements | 2024 | |
$m | $m | $m | $m | $m | |
Cash and cash equivalents (note 21) | 45.5 | 163.8 | – | (2.7) | 206.6 |
Bank overdrafts secured (note 25) | (1.4) | (0.1) | – | – | (1.5) |
Cash and cash equivalents – per cash flow statement | 44.1 | 163.7 | – | (2.7) | 205.1 |
Total lease liabilities (note 24) | (28.7) | 8.9 | (11.0) | 0.7 | (30.1) |
Shareholder loan from non-controlling interest (note 25) | (3.9) | – | – | – | (3.9) |
Total bank borrowings (note 25) | (44.9) | (55.5) | – | – | (100.4) |
Liabilities arising from financing activities | (77.5) | (46.6) | (11.0) | 0.7 | (134.4) |
Total net (debt)/cash | (33.4) | 117.1 | (11.0) | (2.0) | 70.7 |
Import |
||||
Restructuring |
tax |
Other |
Total |
|
$m |
$m |
$m |
$m |
|
At 1 January 2025 |
0.3 |
8.6 |
5.4 |
14.3 |
Exchange adjustments |
0.1 |
0.6 |
0.2 |
0.9 |
Charged to the consolidated income |
||||
statement |
8.5 |
– |
1.1 |
9.6 |
Charged other |
– |
– |
0.1 |
0.1 |
Provisions utilised |
(6.1) |
(0.3) |
– |
(6.4) |
Unutilised amounts reversed |
(1.0) |
(0.2) |
(0.7) |
(1.9) |
At 31 December 2025 |
1.8 |
8.7 |
6.1 |
16.6 |
2025 |
2024 |
|
$m |
$m |
|
Current |
15.4 |
12.6 |
Non-current |
1.2 |
1.7 |
16.6 |
14.3 |
2025 |
2024 |
|||
Total |
Total |
Total |
Total |
|
assets |
liabilities |
assets |
liabilities |
|
$m |
$m |
$m |
$m |
|
Forward foreign exchange contracts |
||||
– cash flow hedges |
– |
– |
0.1 |
(2.6) |
Forward foreign exchange contracts |
||||
– fair value hedges |
– |
– |
– |
(0.7) |
Foreign exchange swaps – not in a hedge |
0.1 |
– |
0.4 |
(0.1) |
0.1 |
– |
0.5 |
(3.4) |
|
2025 | 2024 | ||
Carrying amount of the forward foreign | |||
exchange contracts (net) | $m | – | (2.5) |
Notional amount of the forward | |||
foreign exchange contracts | $m | 5.6 | 90.7 |
Maturity date | 2 January 2026 to | 2 January 2025 to | |
15 June 2026 | 30 July 2025 | ||
Hedge ratio i | 1:1 | 1:1 | |
Change in value of hedged item used | |||
to determine hedge effectiveness | $m | – | (2.5) |
2025 | 2024 | |
$m | $m | |
Financial assets at amortised cost: | ||
Trade and other receivables (note 18): | ||
Trade receivables | 186.1 | 195.0 |
Accrued revenue | 3.4 | 3.2 |
Other receivables – non-current | 1.3 | 2.4 |
Other receivables – current i | 4.5 | 2.4 |
Less: provisions for impairment | (5.6) | (3.7) |
Cash and cash equivalents (note 21): | ||
Cash at bank and in hand | 84.1 | 78.1 |
Short-term deposits with less than three months to maturity | 25.4 | 51.8 |
299.2 | 329.2 | |
Financial liabilities at amortised cost: | ||
Trade and other payables ii (note 22): | ||
Trade payables | (48.4) | (41.4) |
Accruals – current iii | (25.4) | (22.8) |
Other payables – current iv | (9.2) | (94.8) |
Lease liabilities – current and non-current (note 24) | (30.9) | (30.1) |
Borrowings (note 25): | ||
Shareholder loan from non-controlling interest | (3.9) | (3.9) |
Bank borrowings secured | (81.6) | (100.4) |
Bank overdrafts secured | (1.0) | (1.5) |
(200.4) | (294.9) |
2025 | 2024 | |
$m | $m | |
Net foreign exchange gains/(losses) included in operating income | ||
and other operating expenses (note 4) | 0.7 | (0.5) |
Net foreign exchange gains/(losses) included in net finance expense | ||
(note 8) | 0.7 | (0.6) |
Interest received on bank balances and deposits (note 8) | 2.5 | 0.5 |
Bank fees and commissions (note 8) | (4.0) | (3.4) |
Other finance expense (note 8) | (2.9) | (1.7) |
Fair value at | ||||
31 December | ||||
2025 | Level 1 | Level 2 | Level 3 | |
$m | $m | $m | $m | |
Equity instruments at FVTPL | ||||
Listed equity investments and mutual funds | 3.3 | 3.3 | – | – |
Debt instruments at FVTPL | ||||
Wells Data Labs convertible financing | 1.5 | – | – | 1.5 |
Money market funds | 36.0 | 36.0 | – | – |
Financial liabilities measured at FVTPL | ||||
Contingent consideration (note 40) | (0.8) | – | – | (0.8) |
Current derivatives held for trading | ||||
Derivative financial assets | 0.1 | – | 0.1 | – |
Derivative financial liabilities | – | – | – | – |
40.1 | 39.3 | 0.1 | 0.7 |
Fair value at | ||||
31 December | ||||
2024 | Level 1 | Level 2 | Level 3 | |
$m | $m | $m | $m | |
Equity instruments at FVTPL | ||||
Listed equity investments and mutual funds | 2.6 | 2.6 | – | – |
Debt instruments at FVTPL | ||||
Wells Data Labs convertible financing | 2.2 | – | – | 2.2 |
Money market funds | 76.7 | 76.7 | – | – |
Current derivatives in a hedge | ||||
Derivative financial assets | 0.1 | – | 0.1 | – |
Derivative financial liabilities | (3.3) | – | (3.3) | – |
Current derivatives held for trading | ||||
Derivative financial assets | 0.4 | – | 0.4 | – |
Derivative financial liabilities | (0.1) | – | (0.1) | – |
78.6 | 79.3 | (2.9) | 2.2 |
2025 | 2024 | |
$m | $m | |
Fair value gains on the listed equity investments and mutual funds (note 8) | 0.3 | 0.2 |
Fair value losses on Wells Data Labs convertible financing (note 8) | (0.7) | – |
Fair value gains on money market funds (note 8) | 2.2 | 0.9 |
Fair value gains on contingent consideration (note 4) | 0.9 | – |
Fair value gains on financial instruments mandatorily measured at FVTPL: | ||
Net fair value gains/(losses) on derivative financial instruments (note 4) | 0.2 | (0.5) |
Net fair value losses on derivative financial instruments (note 8) | (1.0) | (1.9) |
Sterling | Chinese Renminbi | Saudi Arabia Riyal | Canadian Dollars | |||||
Restated | Restated | Restated | ||||||
2025 | 2024 i | 2025 | 2024 i | 2025 | 2024 | 2025 | 2024 i | |
Average exchange rate to US Dollars | 0.76 | 0.78 | 7.19 | 7.19 | 3.75 | 3.75 | 1.40 | 1.37 |
Year-end exchange rate to US Dollars | 0.74 | 0.80 | 7.00 | 7.30 | 3.75 | 3.75 | 1.37 | 1.44 |
| Currency of denomination | |||||||
US | UAE | Singapore | Chinese | Other | |||
Sterling | Dollars | Dirham | Dollars | Renminbi | currencies | Total | |
At 31 December 2025 | $m | $m | $m | $m | $m | $m | $m |
Functional currency of Group’s entities: | |||||||
Sterling | – | (1.5) | – | – | – | 3.3 | 1.8 |
US Dollars | (9.4) | – | (3.6) | 0.4 | 0.4 | 1.4 | (10.8) |
Saudi Riyals | (0.1) | 0.5 | – | – | – | – | 0.4 |
Euro | – | (0.5) | – | – | – | – | (0.5) |
Other currencies | – | (0.3) | – | – | – | – | (0.3) |
(9.5) | (1.8) | (3.6) | 0.4 | 0.4 | 4.7 | (9.4) | |
| Currency of denomination | |||||||
US | UAE | Singapore | Chinese | Other | |||
Sterling | Dollars | Dirham | Dollars | Renminbi | currencies | Total | |
At 31 December 2024 | $m | $m | $m | $m | $m | $m | $m |
Functional currency of Group’s entities: | |||||||
Sterling | – | 2.5 | – | – | – | 0.2 | 2.7 |
US Dollars | (1.3) | – | (3.7) | 0.5 | (40.5) | 1.3 | (43.7) |
Saudi Riyals | (0.3) | (2.0) | (0.1) | – | – | – | (2.4) |
Euro | (0.2) | 3.9 | – | – | – | (0.2) | 3.5 |
Other currencies | – | (1.0) | – | – | – | – | (1.0) |
(1.8) | 3.4 | (3.8) | 0.5 | (40.5) | 1.3 | (40.9) | |
2025 |
2024 |
|||
Credit rating |
$m |
$m |
||
Cash at bank and in hand |
Fitch |
F1 to F1+ |
53.4 |
63.6 |
Cash at bank and in hand |
n/a |
30.7 |
14.5 |
|
Short-term deposits with less than |
||||
three months to maturity |
Fitch |
F1 to F1+ |
25.4 |
51.8 |
Money market funds |
Fitch |
AAAmmf |
36.0 |
76.7 |
Derivative financial assets |
Fitch |
AA-(dcr) |
0.1 |
0.4 |
Derivative financial assets |
Fitch |
A+(dcr) |
– |
0.1 |
% of Revenue |
||
Credit Benchmark – credit consensus ratings |
2025 |
2024 |
aa |
1 |
1 |
a |
38 |
39 |
bbb |
3 |
4 |
bb |
10 |
8 |
b |
– |
3 |
No rating |
48 |
45 |
2025 |
2024 |
|
$m |
$m |
|
Secured committed facilities |
200.0 |
200.0 |
Unsecured uncommitted facilities |
95.8 |
40.1 |
295.8 |
240.1 |
2025 | |||||
On demand | Between | ||||
or within | one and | After | Carrying | ||
one year | five years | five years | Total | value | |
$m | $m | $m | $m | $m | |
Non-derivative | |||||
financial liabilities: | |||||
Trade payables | 48.4 | – | – | 48.4 | 48.4 |
Accruals | 25.4 | – | – | 25.4 | 25.4 |
Other payables | 9.2 | – | – | 9.2 | 9.2 |
Lease liabilities | 8.0 | 20.2 | 7.4 | 35.6 | 30.9 |
Bank borrowings secured | 43.7 | 50.3 | – | 94.0 | 81.6 |
Bank overdrafts secured | 1.0 | – | – | 1.0 | 1.0 |
Shareholder loan from | |||||
non-controlling interest | – | – | 3.9 | 3.9 | 3.9 |
Total | 135.7 | 70.5 | 11.3 | 217.5 | 200.4 |
2024 | |||||
On demand | Between | ||||
or within | one and | After | Carrying | ||
one year | five years | five years | Total | value | |
$m | $m | $m | $m | $m | |
Non-derivative | |||||
financial liabilities: | |||||
Trade payables | 41.4 | – | – | 41.4 | 41.4 |
Accruals | 22.8 | – | – | 22.8 | 22.8 |
Other payables | 94.8 | – | – | 94.8 | 94.8 |
Lease liabilities | 7.7 | 19.9 | 8.2 | 35.8 | 30.1 |
Bank borrowings secured | 18.2 | 108.5 | – | 126.7 | 100.4 |
Bank overdrafts secured | 1.5 | – | – | 1.5 | 1.5 |
Shareholder loan from | |||||
non-controlling interest | – | – | 3.9 | 3.9 | 3.9 |
Total | 186.4 | 128.4 | 12.1 | 326.9 | 294.9 |
| 2025 | 2024 | |||||
On demand | Between | On demand | Between | |||
or within | one and | or within | one and | |||
one year | five years | Total | one year | five years | Total | |
$m | $m | $m | $m | $m | $m | |
Currency | ||||||
derivatives: | ||||||
Inflows | 39.8 | – | 39.8 | 276.3 | – | 276.3 |
Outflows | (39.7) | – | (39.7) | (279.7) | – | (279.7) |
2025 | 2024 | |
$m | $m | |
Present value of the obligation at the start of the year | 2.6 | 2.2 |
Current service cost (equal to the notional contributions) | 0.2 | 0.2 |
Contributions by plan participants | 0.2 | 0.2 |
Remeasurement – excess of notional investment returns | ||
over interest cost | 0.2 | 0.1 |
Interest on benefit obligations | 0.1 | 0.1 |
Benefits paid | – | (0.2) |
Present value of the obligation at the end of the year | 3.3 | 2.6 |
Ordinary | Ordinary | ||
shares of | shares of | Share | |
25p each | 25p each | premium | |
Number | $m | $m | |
At 1 January 2024 | 164,940,082 | 66.5 | 153.0 |
Disposal of treasury shares | – | – | 0.1 |
At 31 December 2024 | 164,940,082 | 66.5 | 153.1 |
Share buyback | (7,219,478) | (2.9) | – |
At 31 December 2025 | 157,720,604 | 63.6 | 153.1 |
Share-based | Currency | Capital | |||
payments reserve | translation reserve | redemption reserve | Hedge reserve | Total | |
$m | $m | $m | $m | $m | |
At 1 January 2024 | 19.9 | (12.1) | 0.8 | 0.1 | 8.7 |
Exchange adjustments | – | (4.0) | – | – | (4.0) |
Share options and awards: | |||||
– value of employee services | 12.3 | – | – | – | 12.3 |
– discharge | (9.6) | – | – | – | (9.6) |
Fair value gains and losses: | |||||
– losses arising on cash flow hedges during the year | – | – | – | (0.8) | (0.8) |
– gains arising on cash flow hedges transferred to initial carrying value of hedged items | – | – | – | (0.2) | (0.2) |
– gains arising on cash flow hedges reclassified to profit or loss | – | – | – | (0.2) | (0.2) |
– taxation | – | – | – | 0.2 | 0.2 |
At 31 December 2024 | 22.6 | (16.1) | 0.8 | (0.9) | 6.4 |
Exchange adjustments | – | 6.0 | – | – | 6.0 |
Share options and awards: | |||||
– value of employee services | 10.8 | – | – | – | 10.8 |
– discharge | (15.2) | – | – | – | (15.2) |
Share buyback (note 33) | – | – | 2.4 | – | 2.4 |
Fair value gains and losses: | |||||
– gains arising on cash flow hedges during the year | – | – | – | 1.2 | 1.2 |
– losses arising on cash flow hedges transferred to initial carrying value of hedged items | – | – | – | 0.2 | 0.2 |
– gains arising on cash flow hedges reclassified to profit or loss | – | – | – | (0.2) | (0.2) |
– taxation | – | – | – | (0.2) | (0.2) |
At 31 December 2025 | 18.2 | (10.1) | 3.2 | 0.1 | 11.4 |
2025 | 2024 | |
$m | $m | |
At 1 January | 670.8 | 718.6 |
Profit/(loss) for the year | 41.1 | (28.0) |
Remeasurement of defined benefit pension schemes net of tax (note 32) | (0.2) | (0.1) |
Dividends paid to Hunting PLC shareholders | (19.1) | (16.7) |
Share buyback (note 33) | (39.9) | – |
Treasury shares: | ||
– purchase of treasury shares | (19.3) | (14.2) |
– proceeds on disposal of treasury shares | 1.1 | 0.2 |
Share options and awards: | ||
– discharge | 13.8 | 9.0 |
– taxation | 1.2 | 2.0 |
At 31 December | 649.5 | 670.8 |
2025 | 2024 | |
$m | $m | |
Cost: | ||
At 1 January | (28.5) | (22.2) |
Purchase of treasury shares | (19.3) | (14.2) |
Cost of treasury shares disposed | 21.7 | 7.9 |
At 31 December | (26.1) | (28.5) |
2025 | 2024 | |||
Cents | Cents | |||
per share | $m | per share | $m | |
Ordinary dividends: | ||||
2024 final dividend | 6.0 | 9.5 | – | – |
2025 interim dividend | 6.2 | 9.6 | – | – |
2023 final dividend | – | – | 5.0 | 8.0 |
2024 interim dividend | – | – | 5.5 | 8.7 |
19.1 | 16.7 | |||
Award |
Award |
|
weighting |
weighting |
|
2023 |
2022 |
|
Performance measure |
% |
% |
Total Shareholder Return (“TSR”) |
||
of a bespoke comparator group |
20 |
25 |
Adjusted diluted earnings per share (“EPS”) |
20 |
20 |
Return on average capital employed (“ROCE”) |
25 |
20 |
Free cash flow (“FCF”) |
20 |
20 |
Balanced strategic scorecard – non-financial KPIs |
||
comprising Quality and Safety performance |
15 |
15 |
2025 |
2024 |
|
Number of |
Number of |
|
shares |
shares |
|
Outstanding at the beginning of the year |
5,425,311 |
7,829,492 |
Vested and exercised during the year |
(3,063,883) |
(755,432) |
Lapsed during the year |
(60,345) |
(1,648,749) |
Outstanding at the end of the year |
2,301,083 |
5,425,311 |
2025 |
2024 |
|||
Number of |
Number of |
Normal |
||
shares |
shares |
vesting date |
Expiry date |
|
Date of grant: |
||||
4 March 2022 – options |
24,422 |
505,420 |
4 March 2025 |
4 March 2032 |
4 March 2022 – awards |
– |
2,636,297 |
4 March 2025 |
– |
6 March 2023 – options |
418,296 |
425,229 |
6 March 2026 |
6 March 2033 |
6 March 2023 – awards |
1,858,365 |
1,858,365 |
6 March 2026 |
– |
Outstanding at the end |
||||
of the year |
2,301,083 |
5,425,311 |
||
Exercisable at the end |
||||
of the year |
24,422 |
– |
||
Weighted average remaining |
||||
contractual life of options |
||||
outstanding at the end |
||||
of the year |
8.13 years |
7.64 years |
2025 |
2024 |
|
Number of |
Number of |
|
shares |
shares |
|
Outstanding at the beginning of the year |
3,927,855 |
5,698,418 |
Vested and exercised during the year |
(2,120,174) |
(1,492,105) |
Lapsed during the year |
(43,774) |
(278,458) |
Outstanding at the end of the year |
1,763,907 |
3,927,855 |
2025 | 2024 | |||
Number of | Number of | Normal | ||
shares | shares | vesting date | Expiry date | |
Date of grant: | ||||
19 April 2018 – options | 2,816 | 2,816 | 19 April 2021 | 19 April 2028 |
21 March 2019 – options | 5,719 | 5,719 | 21 March 2022 | 21 March 2029 |
3 March 2020 – options | 13,855 | 19,429 | 3 March 2023 | 3 March 2030 |
4 March 2021 – options | 25,821 | 31,895 | 4 March 2024 | 4 March 2031 |
4 March 2021 – awards | 2,105 | 2,105 | 4 March 2024 | – |
4 March 2022 – options | 35,836 | 347,465 | 4 March 2025 | 4 March 2032 |
4 March 2022 – awards | 3,377 | 1,698,214 | 4 March 2025 | – |
6 March 2023 – options | 292,111 | 342,346 | 6 March 2026 | 6 March 2033 |
6 March 2023 – awards | 1,382,267 | 1,477,866 | 6 March 2026 | – |
Outstanding at the end | ||||
of the year | 1,763,907 | 3,927,855 | ||
Exercisable at the end | ||||
of the year | 91,040 | 131,012 | ||
Weighted average remaining | ||||
contractual life of options | ||||
outstanding at the end | ||||
of the year | 7.74 years | 7.51 years |
2025 | 2024 | |
Number of | Number of | |
shares | shares | |
Outstanding at the beginning of the year | 350,458 | 540,150 |
Vested and exercise during the year | (198,797) | (60,501) |
Lapsed during the year | (3,438) | (129,191) |
Outstanding at the end of the year | 148,223 | 350,458 |
2025 | 2024 | ||
Number of | Number of | Normal | |
shares | shares | vesting date | |
Date of grant: | |||
4 March 2022 | – | 202,235 | 4 March 2025 |
6 March 2023 | 148,223 | 148,223 | 6 March 2026 |
Outstanding at the end of the year | 148,223 | 350,458 |
2025 | 2024 | |
Number of | Number of | |
shares | shares | |
Outstanding at the beginning of the year | 564,892 | 706,822 |
Vested and exercised during the year | (337,135) | (116,097) |
Lapsed during the year | (2,767) | (25,833) |
Outstanding at the end of the year | 224,990 | 564,892 |
2025 | 2024 | ||
Number of | Number of | Normal | |
shares | shares | vesting date | |
Date of grant: | |||
4 March 2021 | – | 7,043 | 4 March 2024 |
4 March 2022 | – | 313,596 | 4 March 2025 |
6 March 2023 | 224,990 | 244,253 | 6 March 2026 |
Outstanding at the end of the year | 224,990 | 564,892 | |
Exercisable at the end of the year | – | 40,319 |
Award | Award | |
weighting | weighting | |
2025 | 2024 | |
Performance measure | % | % |
Total Shareholder Return (“TSR”) | ||
of a bespoke comparator group | 30 | 30 |
Return on average capital employed (“ROCE”) | 25 | 25 |
Adjusted diluted earnings per share (“EPS”) | 15 | 15 |
Free cash flow (“FCF”) | 15 | 15 |
Strategic scorecard – non-financial KPIs | ||
comprising Quality and Safety performance | 15 | 15 |
2025 | 2024 | |
Number of | Number of | |
shares | shares | |
Outstanding at the beginning of the year | 1,757,384 | – |
Granted during the year to executive Directors | 1,091,036 | 820,963 |
Granted during the year to senior employees | 1,421,608 | 1,085,471 |
Lapsed during the year | (16,596) | (149,050) |
Outstanding at the end of the year | 4,253,432 | 1,757,384 |
2025 | 2024 | ||
Number of | Number of | Normal | |
shares | shares | vesting date | |
Date of grant: | |||
18 April 2024 – awards | 1,740,788 | 1,757,384 | 18 April 2027 |
7 April 2025 – awards | 2,512,644 | – | 7 April 2028 |
Outstanding at the end of the year | 4,253,432 | 1,757,384 | |
Exercisable at the end of the year | – | – |
2025 | 2024 | |
Number of | Number of | |
shares | shares | |
Outstanding at the beginning of the year | 1,831,623 | – |
Granted during the year | 2,625,632 | 1,993,209 |
Vested and exercised during the year | (25,345) | (3,662) |
Lapsed during the year | (127,972) | (157,924) |
Outstanding at the end of the year | 4,303,938 | 1,831,623 |
2025 | 2024 | ||
Number of | Number of | Normal | |
shares | shares | vesting date | |
Date of grant: | |||
18 April 2024 – awards | 1,747,733 | 1,831,623 | 18 April 2027 |
7 April 2025 – awards | 2,556,205 | – | 7 April 2028 |
Outstanding at the end of the year | 4,303,938 | 1,831,623 | |
Exercisable at the end of the year | 1,917 | 1,991 |
2025 | 2025 | 2025 | |
US award | UK award | excluding | |
two-year | two-year | two-year | |
holding | holding | holding | |
period | period | period | |
Date of grant/valuation date | 7 April 2025 | 7 April 2025 | 7 April 2025 |
Weighted average share price at grant | 265.0p | 265.0p | 265.0p |
Exercise price | nil | nil | nil |
Expected dividend yield | 3.28% | 3.28% | nil |
Expected volatility | 45.18% | 45.18% | 47.60% |
Risk-free rate | 3.79% | 3.79% | 3.83% |
Expected life | 3 years | 3 years | 3 years |
Weighted average fair value at grant | 170.3p | 172.3p | 186.0p |
2025 | 2025 | 2025 | |
US award | UK award | excluding | |
two-year | two-year | two-year | |
holding | holding | holding | |
period | period | period | |
Date of grant/valuation date | 7 April 2025 | 7 April 2025 | 7 April 2025 |
Weighted average share price at grant | 265.0p | 265.0p | 265.0p |
Exercise price | nil | nil | nil |
Expected dividend yield | 3.28% | 3.28% | nil |
Expected volatility | 45.18% | 45.18% | 47.60% |
Risk-free rate | 3.79% | 3.79% | 3.83% |
Expected life | 3 years | 3 years | 3 years |
Weighted average fair value at grant | 242.6p | 245.4p | 265.0p |
Award | Award | |
weighting | weighting | |
2025 | 2024 | |
% | % | |
Total Shareholder Return (“TSR”) | ||
of a bespoke comparator group | 30 | 30 |
Return on average capital employed (“ROCE”) | 25 | 25 |
Adjusted diluted earnings per share (“EPS”) | 15 | 15 |
Free cash flow (“FCF”) | 15 | 15 |
Balanced strategic scorecard – non-financial KPIs | ||
comprising Quality and Safety performance | 15 | 15 |
2025 | 2024 | |
Number of | Number of | |
shares | shares | |
Outstanding at the beginning of the year | 109,458 | – |
Granted during the year | 159,939 | 126,120 |
Lapsed during the year | – | (16,662) |
Outstanding at the end of the year | 269,397 | 109,458 |
2025 | 2024 | ||
Number of | Number of | Normal | |
shares | shares | vesting date | |
Date of grant: | |||
18 April 2024 | 109,458 | 109,458 | 18 April 2027 |
7 April 2025 | 159,939 | – | 7 April 2028 |
Outstanding at the end of the year | 269,397 | 109,458 |
2025 |
2024 |
|
Number of |
Number of |
|
shares |
shares |
|
Outstanding at the beginning of the year |
200,212 |
– |
Granted during the year |
261,541 |
223,353 |
Vested and exercised during the year |
(11,891) |
(1,419) |
Lapsed during the year |
(16,891) |
(21,722) |
Outstanding at the end of the year |
432,971 |
200,212 |
2025 |
2024 |
||
Number of |
Number of |
Normal |
|
shares |
shares |
vesting date |
|
Date of grant: |
|||
18 April 2024 |
177,179 |
200,212 |
18 April 2027 |
7 April 2025 |
255,792 |
– |
7 April 2028 |
Outstanding at the end of the year |
432,971 |
200,212 |
|
Exercisable at the end of the year |
– |
3,407 |
2025 |
2024 |
|
$m |
$m |
|
Additional investment in Cumberland (note 16) |
– |
(0.9) |
Revenue from sales to joint ventures |
2.2 |
4.2 |
Year-end balances: |
||
Receivables outstanding from associates |
0.4 |
– |
Shareholder loan from non-controlling interest (note 25) |
(3.9) |
(3.9) |
Fair value |
|
$m |
|
Property, plant and equipment (note 11) |
0.2 |
Right-of-use assets (note 12) |
1.3 |
Other intangible assets (note 14) |
44.0 |
Inventories (note 20) |
1.9 |
Trade, contract and other receivables |
16.5 |
Cash and cash equivalents |
27.3 |
Trade, contract and other payables |
(6.4) |
Lease liabilities |
(1.3) |
Deferred tax liabilities (note 19) |
(11.0) |
Total identifiable net assets |
72.5 |
Goodwill on acquisition (note 13) |
19.6 |
Net assets acquired |
92.1 |
Satisfied by: |
|
Initial cash consideration |
89.1 |
Contingent consideration accrued |
3.0 |
92.1 |
$m |
|
Cash flows: |
|
Initial cash consideration |
89.1 |
Cash acquired |
(27.3) |
61.8 |
Useful | ||
economic | ||
Fair value | life | |
$m | years | |
Patented technology | 33.0 | 15 |
Customer relationships | 9.4 | 10 |
Order book | 1.6 | 0.9 |
Relative | |
fair values | |
$m | |
Property, plant and equipment (note 11) | 0.1 |
Right-of-use assets (note 12) | 0.6 |
Other intangible assets (note 14) | 18.1 |
Lease liabilities | (0.6) |
Net assets acquired | 18.2 |
Freehold buildings | – 2% to 10% |
Leasehold buildings | – life of lease |
Plant, machinery and motor vehicles | – 6% to 331⁄ 3 % |
Rental tools | – 3% to 25% |
Customer relationships |
– eight to ten years |
Unpatented technology |
– eight to fifteen years |
Patents |
– eight to fifteen years |
Trademarks and domain names |
– one to five years |
Software |
– three to eight years |
Associates and joint ventures i/ii | Registered address iii |
Cumberland Additive Holdings LLC (30.7%) | 3813 Helios Way, Suite B200, Pflugerville, Texas, |
78660, USA | |
Jindal Hunting Energy Services Limited (49.0%) | A-1, UPSIDC Industrial Area, Nand Gaon Road, |
Kosi Kalan, Mathura, Uttar Pradesh, 281403, | |
India |
Subsidiaries i/ii | Registered address |
Operating activities | |
Hunting Energy Services (Australia) Pty Ltd | Level 40, Governor Macquarie Tower, 1 Farrer |
Place, Sydney, NSW, 2000, Australia | |
Hunting Energy Services (Canada) Ltd. | Suite 200, 7326 10th Street NE, Calgary, Alberta, |
T2E8W1, Canada | |
Hunting Energy Services (Wuxi) Co., Ltd (70%) | Plot 48, Phase 5, Shuofang Industrial Park, Wuxi |
New District, Jiangsu Province, China, 214142 | |
Hunting Energy Completion Equipment | Plot 48, Phase 5, Shuofang Industrial Park, Wuxi |
(Wuxi) Co., Ltd. | New District, Jiangsu Province, China, 214142 |
Hunting Energy Services (UK) Limited iv | 30 Panton Street, London SW1Y 4AJ, England |
Enpro Subsea Limited | Badentoy Avenue, Badentoy Industrial Estate, |
Portlethen, Aberdeen, AB12 4YB, Scotland | |
Enpro Subsea Operations Limited | Badentoy Avenue, Badentoy Industrial Estate, |
Portlethen, Aberdeen, AB12 4YB, Scotland | |
Enpro Subsea Group Limited | Badentoy Avenue, Badentoy Industrial Estate, |
Portlethen, Aberdeen, AB12 4YB, Scotland | |
Enpro Subsea Ghana Ltd (83%) | House No. F676/1, Angola Road, Kuku Hill, Osu, |
Accra, Ghana | |
Enpro Subsea Group Ghana Limited | House No. F676/1, Angola Road, Kuku Hill, Osu, |
Accra, Ghana | |
Flexible Engineered Solutions (Group) Holdings | 30 Panton Street, London SW1Y 4AJ, England |
Limited | |
Flexible Engineered Solutions Holdings Limited | 30 Panton Street, London SW1Y 4AJ, England |
PT Hunting Energy Asia | Complex Dragon Industrial Park, Block D, Jalan |
Pattimura, Kabil Batam, 29467, Indonesia | |
Hunting Alpha (EPZ) Limited (60%) v | Block XLVIII/150, Off Mbaraki Road, P.O. Box |
83344-80100, Mombasa, Kenya | |
Hunting Energy de Mexico | Avenida Los Olmos #105, Parque Industrial |
El Sabinal, Apodaca, Nuevo Leon, Monterrey, | |
Mexico | |
Hunting Energy Services B.V. | Th. van Doesburgweg 6 C, 1703DL |
Heerhugowaard, Netherlands | |
Hunting Energy Services (Norway) AS | Arabergveien 6, 4050 Sola, Norway |
Hunting Energy Saudi Arabia LLC (65%) | Dhahran, Building No: 7612, P.O. Box: 3104, Zip |
Code: 34521, Saudi Arabia | |
Hunting Energy Services Limited | Badentoy Avenue, Badentoy Park, Portlethen, |
Aberdeen, AB12 4YB, Scotland | |
Hunting Energy Services Pte. Ltd. | 16E Tuas Avenue 1, #01-61, Singapore, 639537 |
Hunting Energy Services (China) Pte. Ltd. (70%) | 16E Tuas Avenue 1, #01-61, Singapore, 639537 |
Subsidiaries i/ii | Registered address |
Hunting Energy Services India Private Limited | Innov8 CP2 44, Backary Portion, 2nd Floor, |
Regal Building, New Delhi, Delhi 110001, India | |
Hunting Energy Services FZE | S40432, Jebel Ali Freezone, Dubai, UAE |
Hunting do Brasil Ltda | Avenida das Americas, 4200, Bloco 02, Sala 301, |
Barra da Tijuca, Rio de Janeiro, RJ, 22640-907, | |
Brazil | |
National Coupling Company, Inc. | 1316 Staffordshire Road, Staffordshire, Texas, |
77477, USA | |
Hunting Energy Services, LLC | 16825 Northchase Drive, Suite 600, Houston, |
Texas, 77060, USA | |
Premium Finishes, Inc. | 16825 Northchase Drive, Suite 600, Houston, |
Texas, 77060, USA | |
Hunting Dearborn, Inc. | 6 Dearborn Drive, Fryeburg, Maine, 04037, USA |
Hunting Energy Services (Drilling Tools), Inc. | 16825 Northchase Drive, Suite 600, Houston, |
Texas, 77060, USA | |
Hunting Innova, Inc. | 8383 North Sam Houston Parkway West, |
Houston, Texas, 77064, USA | |
Hunting Specialty Supply, Inc. | 100 E. Wally Wilkerson Parkway, Conroe, Texas, |
77303, USA | |
Hunting Titan, Inc. | 16825 Northchase Drive, Suite 600, Houston, |
Texas, 77060, USA | |
Tenkay Resources, Inc. | 16825 Northchase Drive, Suite 600, Houston, |
Texas, 77060, USA | |
Hunting Energy Services Production | 16825 Northchase Drive, Suite 600, Houston, |
Technology, Inc. | Texas, 77060, USA |
Subsidiaries i/ii | Registered address |
Corporate activities | |
Hunting Energy Holdings Limited iii | 30 Panton Street, London SW1Y 4AJ, England |
Hunting Energy Services (International) Limited iv | 30 Panton Street, London SW1Y 4AJ, England |
Hunting Energy Services Overseas Holdings | 30 Panton Street, London SW1Y 4AJ, England |
Limited iv | |
Hunting Oil Holdings Limited iii/iv | 30 Panton Street, London SW1Y 4AJ, England |
Hunting Knightsbridge Holdings Limited | 30 Panton Street, London SW1Y 4AJ, England |
Huntaven Properties Limited iv | 30 Panton Street, London SW1Y 4AJ, England |
HG Management Services Ltd | 30 Panton Street, London SW1Y 4AJ, England |
Huntfield Trust Limited iv | 30 Panton Street, London SW1Y 4AJ, England |
Stag Line Limited iv | 30 Panton Street, London SW1Y 4AJ, England |
Hunting U.S. Holdings, Inc. | 16825 Northchase Drive, Suite 600, Houston, |
Texas, 77060, USA |
| Status | Standard Label | Element Name | Value | Sign | Unit | Period | Scale | Decimal | Axis | Member | Doc | Period Type | Balance | Type | Reference | Standard Label | Axis |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| {{factList.IsMandatoryTag ? "Mandatory" : "Voluntary"}} | {{factList.Label}} {{factList.SecondaryLabel}} | {{factList.Sequence}} {{factList.Identifier}} {{factList.TagName}}[Text Block] | {{factList.Sign == "-" ? "Negative" : factList.Sign}} | {{factList.CurrencyCode}} - {{factList.UnitDenominator}} | {{factList.Period}} | {{factList.Scale}} | {{factList.Decimal === "-99999" ? "INF" : factList.Decimal}} | {{factList.Dimension}} | {{factList.Member}} | {{factList.PeriodType}} | {{factList.Balance}} | {{factList.Label}} {{factList.SecondaryLabel}} | {{factList.Dimension}} |
| Relationships | Order | Preferred Label | Label Role | Doc | Period Type | Balance | Type | Reference | |
|---|---|---|---|---|---|---|---|---|---|
| {{presentation.Name}} | {{presentation.Order}} | {{presentation.Label}} {{presentation.SecondaryLabel}} | {{presentation.PreferredLabel}} | {{presentation.PeriodType}} | {{presentation.Balance}} | ||||
| No presentation is available | |||||||||
| Relationships | Calculation | Weight | Order | Standard Label | Doc | Period Type | Balance | Type | Reference |
|---|---|---|---|---|---|---|---|---|---|
| {{calculation.Name}} | View | {{calculation.Weight}} | {{calculation.Order}} | {{calculation.Label}} {{calculation.SecondaryLabel}} | {{calculation.PeriodType}} | {{calculation.Balance}} | |||
| No calculation is available | |||||||||
| Relationships | Status | Order | Standard Label | Doc | Period Type | Balance | Type | Reference | |
|---|---|---|---|---|---|---|---|---|---|
| {{definition.Name}} | WiderNarrower | {{definition.Order}} | {{definition.Label}} {{definition.SecondaryLabel}} | {{definition.PeriodType}} | {{definition.Balance}} | ||||
| No anchor element is available | |||||||||
| Prefix | Status | Element Name | DataType | Label |
|---|---|---|---|---|
| {{tag.Prefix}} | {{tag.IsUsed ? "Used" : "Unused"}} | {{tag.Sequence}} {{tag.Identifier}} {{tag.ElementName}} | {{tag.Datatype}} | {{tag.LabelText}} |
| No mandatory tag is available | ||||
Element Name: {{references[0].ElementName}}
| Type | Name | Number | Issue Date | Paragraph | Sub Paragraph | Clause | Uri | Uri Date |
|---|---|---|---|---|---|---|---|---|
| {{reference.Type}} | {{reference.Name}} | {{reference.Number}} | {{reference.IssueDate}} | {{reference.Paragraph}} | {{reference.SubParagraph}} | {{reference.Clause}} | {{reference.URI}} | {{reference.URIDate}} |
| ELEMENT NAME | {{period}} |
| {{calculationSummary.elementName}} | {{calculationSummary.periodValues[$index]}} |
| {{childElement.childElementName}} | {{childElement.periodValues[$index]}} |
| CALCULATED | {{calculationSummary.periodValues[$index]}} |
|---|---|
| DIFFERENCE | {{calculationSummary.periodValues[$index]}} |
| Fact Report | |
|---|---|
| Category | Count |
| Facts | {{documentDetail.FactCount}} |
| Standard Elements | {{documentDetail.TotalStandardElement}} |
| Extended Elements | {{documentDetail.TotalExtendedElement}} |
| Text-Block Report | |
|---|---|
| Category | Count |
| 1. Text and Text-block tags used | {{texblockMetrics.TotalTextblock}} |
| 2. Annex II (Mandatory) 2.a. Text-block tags 2.b. Non-Text-block tags |
{{texblockMetrics.TotalMandatory}} {{texblockMetrics.TotalTextblockMandatory}} {{texblockMetrics.TotalNonTextblockMandatory}} |
| 3. Annex IV (Voluntary) 3.a. Text-block tags 3.b. Non-Text-block tags |
{{texblockMetrics.TotalNonMandatory}} {{texblockMetrics.TotalTextblockVoluntary}} {{texblockMetrics.TotalNonTextblockVoluntary}} |
| 4. Extended (Voluntary) | {{texblockMetrics.TotalExtendedTextblock}} |
| 5. Unused Annex II (Mandatory) Text-blocks | {{texblockMetrics.TotalUnusedTextblock}} |