| 2024 | |||
| 2025 | £m | ||
| Note | £m | (restated) | |
Revenue | 2 | ||
Gaming duties | ( | ( | |
Other cost of sales | ( | ( | |
Cost of sales | ( | ( | |
Gross profit | |||
Marketing expenses | ( | ( | |
Operating expenses | ( | ( | |
| Share of post-tax profit/(loss) of equity accounted | |||
associate | 4,14 | ( | |
Exceptional items – impairment | 3 | ( | |
Exceptional items – operating expenses | 3 | ( | ( |
Operating loss | 5 | ( | ( |
Adjusted EBITDA 1 | |||
Exceptional items – impairment | 3 | ( | |
Exceptional items – operating expenses | 3 | ( | ( |
Fair value losses on financial assets | 24 | ( | |
Foreign exchange (loss)/gain | ( | ||
Share benefit charge | 27 | ( | ( |
Depreciation and amortisation | 12,13 | ( | ( |
Operating loss | 5 | ( | ( |
Finance income | 7 | ||
Finance expenses | 8 | ( | ( |
Loss before tax | ( | ( | |
Taxation credit/(charge) | 9 | ( | |
Loss after tax | ( | ( | |
| Attributable to: | |||
Equity holders of the parent | ( | ( | |
Non-controlling interests | ( | ||
Loss for the period | ( | ( | |
| Loss per share | |||
Basic (pence) | 10 | ( | ( |
Diluted (pence) | 10 | ( | ( |
| 2024 | |||
| 2025 | £m | ||
| Note | £m | (restated) | |
| Loss for the year | |||
| Items that may be reclassified subsequently to profit or loss | |||
(net of tax) | ( | ( | |
Exchange differences on translation of foreign operations | ( | ||
Movement in hedging reserves | 24 | ||
| Items that will not be reclassified to profit or loss (net of tax) | |||
Remeasurement of severance pay liability | 6 | ( | |
Actuarial remeasurement in defined benefit pension scheme | 28 | ||
Total other comprehensive income for the year | |||
Total comprehensive loss for the year | ( | ( | |
Total comprehensive loss for the year attributable to equity holders of the Parent | ( | ( | |
Total comprehensive loss for the year attributable to non-controlling interests | ( |
| 2024 | 2023 | |||
| 2025 | £m | £m | ||
| Note | £m | (restated) | (restated) | |
| Assets | ||||
| Non-current assets | ||||
Goodwill and other intangible assets | 12 | |||
Right-of-use assets | 13 | |||
Property, plant and equipment | 13 | |||
Investment in sublease | ||||
Investments in associates | 14 | |||
Non-current prepayments | 18 | |||
Derivative financial instruments | 24 | |||
Deferred tax assets | 25 | |||
| Current assets | ||||
Cash and cash equivalents 1 | 19 | |||
Trade and other receivables | 18 | |||
Income tax receivable | ||||
Derivative financial instruments | 24 | |||
Assets held for sale | 16 | |||
Total assets | ||||
| Equity and liabilities | ||||
Share capital | 26 | |||
Share premium | ||||
Treasury shares | ( | ( | ( | |
Foreign currency translation reserve | ( | |||
Hedging reserves | ( | ( | ( | |
Retained earnings | ( | ( | ( | |
| Total equity attributable to equity holders | ||||
of the parent | ( | ( | ||
Non-controlling interests | ||||
Total equity | ( | ( |
| 2024 | 2023 | |||
| 2025 | £m | £m | ||
| Note | £m | (restated) | (restated) | |
| Liabilities | ||||
| Non-current liabilities | ||||
Borrowings | 22 | |||
Severance pay liability | 6 | |||
Provisions | 21 | |||
Deferred tax liability | 25 | |||
Derivative financial instruments | 24 | |||
Lease liabilities | 17 | |||
| Current liabilities | ||||
Borrowings | 22 | |||
Trade and other payables | 20 | |||
Provisions | 21 | |||
Derivative financial instruments | 24 | |||
Income tax payable | 9 | |||
Lease liabilities | 17 | |||
Customer deposits | 20 | |||
Total equity and liabilities |
| Foreign | ||||||||
| currency | Non- | |||||||
| Share | Share | Treasury | translation | Hedging | Retained | controlling | ||
| capital | premium | shares | reserve | reserve | earnings | interests | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2024 (as reported) | ( | ( | ( | |||||
Prior year restatement | ( | ( | ||||||
Balance at 1 January 2024 (as restated) | ( | ( | ( | |||||
Loss after tax for the year (restated) | ( | ( | ||||||
Other comprehensive (expense)/income for the year | ( | |||||||
Total comprehensive expense (restated) | ( | ( | ( | |||||
Romania acquisition (note 15) (restated) | ||||||||
Equity settled share benefit charge (note 27) | ||||||||
Balance at 31 December 2024 (restated) | ( | ( | ( | ( | ( | |||
Loss after tax for the year | ( | ( | ( | |||||
Other comprehensive income for the year | ||||||||
Total comprehensive expense | ( | ( | ( | |||||
Equity settled share benefit charge (note 27) | ||||||||
Balance at 31 December 2025 | ( | ( | ( | ( |
| 2024 | |||
| 2025 | £m | ||
| Note | £m | (restated) | |
| Cash flows from operating activities | |||
Loss before income tax | ( | ( | |
| Adjustments for: | |||
Depreciation of property, plant and equipment and right- of-use assets | 13 | ||
Amortisation | 12 | ||
Interest income | 7 | ( | ( |
Interest expenses | 8 | ||
Income tax received/(paid) | ( | ||
Fair value loss on financial assets | |||
| Share of post-tax (profit)/loss of equity accounted | |||
associate | ( | ||
Non-cash exceptional items | |||
Loss on sale of intangible assets | 3 | ( | |
Movement on ante post and other financial derivatives | ( | ||
Foreign exchange loss on hedging | |||
Impairment of freehold properties held for sale | |||
Impairment of intangible assets | |||
Gain on disposal of property, plant and equipment | 12 | ||
Share benefit charge | 27 | ||
| Cash generated from operating activities | |||
before working capital movement | |||
Decrease in receivables | |||
Decrease in customer deposits | ( | ( | |
(Decrease)/increase in trade and other payables | ( | ||
(Decrease)/increase in provisions | ( | ||
Net cash generated from operating activities |
| 2024 | |||
| 2025 | £m | ||
| Note | £m | (restated) | |
| Cash flows from investing activities | |||
Acquisition of intangible assets | ( | ( | |
Acquisition of property, plant and equipment | 13 | ( | ( |
Acquisition of business | 15 | ( | ( |
Proceeds from sale of businesses | |||
Proceeds from sale of property, plant and equipment | |||
Loans to related parties | ( | ( | |
Interest received | 7 | ||
Dividend received from associate | 14 | ||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Payment of lease liabilities | 17 | ( | ( |
Interest paid | ( | ( | |
Repayment of loans | 22 | ( | ( |
Proceeds from loans | 22 | ||
Net cash paid on debt refinancing | 22 | ( | |
Net cash drawn down on RCF | 22 | ||
Net cash used in financing activities | ( | ( | |
Net decrease/increase in cash and cash equivalents | ( | ||
Net foreign exchange difference | ( | ||
Cash and cash equivalents at the beginning of the year | 19 | ||
Cash and cash equivalents at the end of the year | 19 |
| As previously | Impact of | Uncertain | ||
| reported | remeasurement | tax positions | Restated | |
| 31 December | of IFRS3 | restatement | 31 December | |
| Impact on Consolidated Statement | 2024 | 2024 | 2024 | 2024 |
| of Financial position | £m | £m | £m | £m |
Goodwill and other intangibles | 1,989.3 | (30.2) | – | 1,959.1 |
Non-current assets | 2,238.0 | (30.2) | – | 2,207.8 |
Total assets | 2,670.5 | (30.2) | – | 2,640.3 |
Equity attributable to the parent | (116.4) | (13.1) | (26.4) | (155.9) |
Non-controlling interests | 20.6 | (12.5) | – | 8.1 |
Total equity/Net assets | (95.8) | (25.6) | (26.4) | (147.8) |
Deferred tax liabilities | 150.1 | (4.8) | – | 145.3 |
Non-current liabilities | 2,097.3 | (4.8) | – | 2,092.5 |
Trade and other payables | 391.1 | 0.2 | 5.8 | 397.1 |
Income tax payable | 25.1 | – | 20.6 | 45.7 |
Current liabilities | 669.0 | 0.2 | 26.4 | 695.6 |
| Impact of | Uncertain | |||
| As previously | remeasurement | tax positions | Restated | |
| reported | of IFRS3 | restatement | 31 December | |
| 2024 | 2024 | 2024 | 2024 | |
| Impact on Consolidated Income Statement | £m | £m | £m | £m |
Operating expenses | (802.4) | 0.9 | – | (801.5) |
Exceptional items – operating expenses | (79.3) | (13.4) | (5.8) | (98.5) |
Operating loss | (0.2) | (12.5) | (5.8) | (18.5) |
Taxation | (22.6) | (0.2) | (11.0) | (33.8) |
Loss after tax | (191.4) | (12.7) | (16.8) | (220.9) |
| Attributable to: | ||||
Equity holders of the parent | (192.0) | (13.1) | (16.8) | (221.9) |
Non-controlling interests | 0.6 | 0.4 | – | 1.0 |
Loss for the period | (191.4) | (12.7) | (16.8) | (220.9) |
Loss per share – Basic (pence) | (42.7) | (2.8) | (3.9) | (49.4) |
Loss per share – Diluted (pence) | (42.7) | (2.8) | (3.9) | (49.4) |
| Uncertain | ||||
| As previously | Impact of | tax positions | ||
| reported | remeasurement | restatement | Restated | |
| 1 January | of IFRS3 | 1 January | 1 January | |
| Impact on Opening Consolidated Statement of | 2024 | 2024 | 2024 | 2024 |
| Financial position (1 January 2024 – restated) | £m | £m | £m | £m |
Equity attributable to the parent | 67.1 | – | (9.6) | 57.5 |
Total equity/Net assets | 67.1 | – | (9.6) | 57.5 |
Income tax payable | 22.3 | – | 9.6 | 31.9 |
Current liabilities | 666.9 | – | 9.6 | 676.5 |
IAS 21 (amended) | Lack of Exchangeability (effective 1 January 2025) |
| Amendments and interpretations | |
IFRS 1, IFRS 7, IFRS 9, IFRS 10 and IAS 7 | Annual Improvements to IFRS Accounting Standards – |
| Volume 11 (effective 1 January 2026) | |
IFRS 9 and IFRS 7 (amended) | Amendments to the Classification and Measurement of |
| Financial Instruments (effective 1 January 2026) | |
IFRS 18 | Presentation and Disclosure in Financial Statements |
| (effective 1 January 2027) | |
IFRS 19 | Subsidiaries without Public Accountability: Disclosures |
| (effective 1 January 2027) |
| Retail | UK&I Online | International | Corporate | Total | |
| 2025 | £m | £m | £m | £m | £m |
Revenue 1 | 501.0 | 674.0 | 606.9 | – | 1,781.9 |
Gaming duties | (94.0) | (150.8) | (127.8) | – | (372.6) |
Other cost of sales | (13.9) | (95.8) | (100.0) | – | (209.7) |
Segmental gross profit | 393.1 | 427.4 | 379.1 | – | 1,199.6 |
Marketing expenses | (9.9) | (153.9) | (97.2) | – | (261.0) |
Operating expenses | (328.2) | (122.2) | (106.5) | (26.3) | (583.2) |
Share of post-tax loss of equity accounted associate | – | – | – | 0.8 | 0.8 |
Adjusted EBITDA | 55.0 | 151.3 | 175.4 | (25.5) | 356.2 |
Depreciation | (49.5) | ||||
| Amortisation (excluding acquired | |||||
intangibles) | (66.4) | ||||
Amortisation of acquired intangibles | (86.1) | ||||
Exceptional items - impairment | (440.3) | ||||
| Exceptional items – operating | |||||
expenses | (28.0) | ||||
Fair value gain on financial assets | (2.1) | ||||
Share benefit charge | (2.9) | ||||
Foreign exchange | (21.9) | ||||
Finance expenses | (248.0) | ||||
Finance income | 9.4 | ||||
Loss before tax | (579.6) |
| Retail | UK&I Online | International | Corporate | Total | |
| £m | £m | £m | £m | £m | |
Total segment assets | 488.3 | 1,231.7 | 726.4 | 154.2 | 2,600.2 |
Total segment liabilities | 148.0 | 192.5 | 287.6 | 1,965.7 | 2,593.8 |
| Included within total segment | |||||
| assets: | |||||
Goodwill | 99.4 | 357.9 | 275.8 | – | 733.1 |
Interests in associates | – | – | – | 32.4 | 32.4 |
Capital additions | 7.5 | 53.1 | 27.1 | 3.8 | 91.5 |
| 2025 | 2024 | |
| £m | £m | |
United Kingdom | 1,151.8 | 1,172.5 |
Italy | 210.1 | 178.3 |
Spain | 99.4 | 100.1 |
Romania | 69.5 | 51.4 |
Denmark | 57.0 | 48.3 |
Rest of World | 194.1 | 203.9 |
1,781.9 | 1,754.5 |
| 2024 | ||
| 2025 | £m | |
| £m | (restated) | |
United Kingdom & Ireland | 388.1 | 519.4 |
Gibraltar | 748.8 | 1,054.8 |
Rest of World | 566.0 | 633.6 |
1,702.9 | 2,207.8 |
| Retail | UK&I Online | International | Corporate | Total | |
| £m | £m | £m | £m | £m | |
Total segment assets | 304.6 | 971.3 | 700.5 | 100.3 | 2,076.7 |
Total segment liabilities | 139.8 | 209.7 | 404.4 | 1,851.1 | 2,605.0 |
| Included within total segment | |||||
| assets: | |||||
Goodwill | – | 87.0 | 306.0 | – | 393.0 |
Interests in associates | – | – | – | 32.8 | 32.8 |
Capital additions | 15.0 | 40.7 | 50.3 | 4.7 | 110.7 |
| Retail | UK&I Online | International | Corporate | Total | |
| 2024 (restated) | £m | £m | £m | £m | £m |
Revenue 1 | 506.1 | 693.2 | 555.2 | – | 1,754.5 |
Gaming duties | (98.6) | (156.7) | (131.1) | – | (386.4) |
Other cost of sales | (13.4) | (105.7) | (90.1) | – | (209.2) |
Segmental gross profit | 394.1 | 430.8 | 334.0 | – | 1,158.9 |
Marketing expenses | (7.8) | (167.0) | (93.1) | – | (267.9) |
Operating expenses (restated) | (319.9) | (121.1) | (110.9) | (25.6) | (577.5) |
| Share of post-tax loss of equity | |||||
accounted associate | – | – | – | (1.0) | (1.0) |
Adjusted EBITDA | 66.4 | 142.7 | 130.0 | (26.6) | 312.5 |
Depreciation | (44.5) | ||||
| Amortisation (excluding | |||||
acquired intangibles) | (77.7) | ||||
| Amortisation of acquired | |||||
intangibles (restated) | (107.7) | ||||
Exceptional items (restated) | (98.5) | ||||
Share benefit charge | (2.7) | ||||
Foreign exchange | 0.1 | ||||
Finance expenses | (202.7) | ||||
Finance income | 34.1 | ||||
Loss before tax | (187.1) |
| 2024 | ||
| 2025 | (restated) | |
| £m | £m | |
| Operating expenses | ||
Corporate transaction related costs | 1.7 | 45.5 |
Integration and transformation costs | 38.0 | 47.2 |
US exit income | (7.4) | – |
Impairment of Retail | 169.5 | – |
Impairment of UK&I Online | 270.8 | – |
Aged dormant customer accounts | (8.3) | – |
Uncertain tax provisions – penalties | 4.0 | 5.8 |
Exceptional items – operating expenses | 468.3 | 98.5 |
| Finance expenses | ||
Interest expense on US exit provision | 0.9 | 0.5 |
Modification loss on refinancing of borrowings | 15.3 | – |
Exceptional items – finance expenses | 16.2 | 0.5 |
Total exceptional items before tax | 484.5 | 99.0 |
Tax credit on exceptional items | (23.3) | (9.8) |
Total exceptional items after tax | 461.2 | 89.2 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 312.1 | 293.4 |
Social security | 31.0 | 24.8 |
Employee benefits and severance pay scheme costs | 20.1 | 32.0 |
363.2 | 350.2 |
| 2025 | 2024 | |
| £m | £m | |
| Included in the Statement of Financial Position: | ||
Severance pay liability | 0.3 | 0.4 |
| Included in the Income Statement: | ||
Current service costs (within operating expenses) | 0.8 | 0.9 |
| Included in the Statement of Comprehensive Income: | ||
Gain on remeasurement of severance pay scheme liability | 0.1 | 0.2 |
| 2025 | 2024 | |
| £m | £m | |
Share of post-tax profit/(loss) of equity accounted associate | 0.8 | (1.0) |
| 2024 | |||
| 2025 | £m | ||
| Note | £m | (restated) | |
| Operating loss is stated after charging/(crediting): | |||
Gaming duties | 427.0 | 400.5 | |
Other cost of sales | 173.9 | 203.4 | |
Marketing expenses | 264.8 | 268.1 | |
Staff costs (including Executive Directors) | 6 | 363.2 | 350.2 |
Exceptional items – impairment | 3 | 440.3 | – |
Exceptional items – operating expenses | 3 | 28.0 | 98.5 |
Foreign exchange losses/(gains) | 21.9 | (0.1) | |
Share benefit charge | 2.9 | 2.7 | |
Depreciation (within operating expenses) | 49.5 | 44.5 | |
Amortisation (within operating expenses) | 152.5 | 185.4 |
| 2025 | 2024 | |
| £m | £m | |
Audit of Company | 1.1 | 1.1 |
Audit of Group | 2.1 | 2.0 |
Total fees for audit services | 3.2 | 3.1 |
Audit-related assurance services – half year review | 0.2 | 0.1 |
Other assurance services | 0.3 | 0.3 |
Total assurance services | 0.5 | 0.4 |
Total fees for non-audit services | 0.5 | 0.4 |
Total fees | 3.7 | 3.5 |
| 2025 | 2024 | |
| £m | £m | |
Interest income | 6.5 | 7.1 |
Foreign exchange on financing activities | 2.9 | 27.0 |
Total finance income | 9.4 | 34.1 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Interest expenses related to lease liabilities | 17 | 6.4 | 6.4 |
Bank loans and bonds | 163.8 | 166.0 | |
Amortisation of finance fees | 15.9 | 16.5 | |
Hedging activities | 20.3 | 10.8 | |
Other finance charges and fees | – | 2.5 | |
Foreign exchange on financing activities | 25.4 | – | |
Finance expenses – underlying | 231.8 | 202.2 | |
Modification loss on refinancing of borrowings | 3 | 15.3 | – |
Interest expense on US exit provision | 3 | 0.9 | 0.5 |
Finance expenses – exceptional | 16.2 | 0.5 | |
Total finance expenses | 248.0 | 202.7 |
| 2025 | 2024 | |
| Severance pay scheme assets | £m | £m |
At beginning of year | 12.5 | 12.5 |
Interest income | 0.7 | 0.7 |
Contributions by the Group | 0.8 | 1.1 |
Benefits paid | (3.1) | (2.4) |
Return on assets less interest income already recorded | 1.2 | 0.6 |
At end of year | 12.1 | 12.5 |
| 2025 | 2024 | |
| Severance pay scheme liabilities | £m | £m |
At beginning of year | 12.9 | 13.1 |
Interest expense | 0.7 | 0.7 |
Current service costs | 0.8 | 0.9 |
Benefits paid | (3.3) | (2.6) |
Actuarial loss on past experience | 1.2 | 0.8 |
Actuarial gain on changes in financial assumptions | 0.1 | – |
At end of year | 12.4 | 12.9 |
| 2025 | 2024 | |
| % | % | |
Discount rate (nominal) | 5.1 | 5.8 |
Voluntary termination rate (range) | 0–17 | 0–17 |
Inflation rates based on Israeli bonds | 2.1 | 2.5 |
| 2024 | ||
| 2025 | (restated) | |
| £m | £m | |
Loss before taxation | (579.6) | (187.1) |
Standard tax rate in UK 25% (2024: 25%) | (144.9) | (46.7) |
Difference in effective tax rate in other jurisdictions | (9.6) | (11.0) |
Effect of tax rate change on opening balance | (21.0) | 14.3 |
Difference in current and deferred tax rate | – | (0.1) |
Expenses not allowed for taxation | 97.7 | 8.5 |
Non-deductible interest expenses | 46.2 | 1.5 |
Non-deductible expenses on transactional items | – | 8.7 |
Deferred tax not recognised | – | 39.8 |
Adjustments to prior years’ tax charges | (21.4) | 1.1 |
Accrual of liabilities for uncertain tax positions | 15.9 | 12.4 |
Tax on share of result of associate | (0.2) | 0.3 |
Pillar 2 tax | 6.7 | 5.0 |
Non-taxable income | (0.1) | – |
Double taxation | 0.2 | – |
Total tax (credit)/charge for the year | (30.5) | 33.8 |
| 2024 | ||
| 2025 | £m | |
| £m | (restated) | |
| Current taxation | ||
UK corporation tax charge at 25% (2024: 25%) | 7.7 | 5.5 |
Adjustments in respect of prior years | (16.7) | 1.2 |
Other jurisdictions taxation | 41.9 | 41.5 |
32.9 | 48.2 | |
| Deferred taxation | ||
Origination and reversal of temporary differences | (37.7) | (28.6) |
Effect of tax rate change on opening balance | (21.0) | 14.3 |
Adjustments in respect of prior years | (4.7) | (0.1) |
(63.4) | (14.4) | |
Taxation (credit)/charge | (30.5) | 33.8 |
| 2024 | ||
| 2025 | (restated) | |
| Adjusted profit/(loss) after tax attributable to equity holders | ||
of the parent (£m) | 7.3 | (40.2) |
Weighted average number of Ordinary Shares in issue | 449,639,412 | 449,436,621 |
Weighted average number of dilutive Ordinary Shares | 451.685,439 | 457,486,218 |
Adjusted basic earnings per share (pence) | 1.6 | (8.9) |
Adjusted diluted earnings per share (pence) | 1.6 | (8.9) |
| 2024 | |||
| 2025 | (restated) | ||
| Note | £m | £m | |
| Adjusted profit/(loss) after tax attributable to equity holders | |||
of the parent | 7.3 | (40.2) | |
Exceptional items – operating expenses | 3 | (468.3) | (98.5) |
Exceptional items – finance expenses | 3,8 | (16.2) | (0.5) |
Fair value loss on financial assets | 24 | (2.1) | – |
Amortisation of finance fees | 8 | (15.9) | (16.5) |
Amortisation of acquired intangibles | (86.1) | (108.6) | |
Tax on exceptional and adjusted items | 81.1 | 18.0 | |
Foreign exchange (loss)/gain on financing activities | 7,8 | (22.5) | 27.0 |
Foreign exchange (loss)/gain on operating activities | (21.9) | 0.1 | |
Share benefit charge | 27 | (2.9) | (2.7) |
Loss after tax attributable to equity holders of the parent | (547.5) | (221.9) |
| 2024 | ||
| 2025 | (restated) | |
Loss for the period attributable to equity holders of the parent (£m) | (547.5) | (221.9) |
Weighted average number of Ordinary Shares in issue and outstanding | 449,639,412 | 449,436,621 |
Effect of dilutive Ordinary Shares and share options | 2,046,027 | 8,049,597 |
Weighted average number of dilutive Ordinary Shares | 451,685,439 | 457,486,218 |
Basic loss per share (pence) | (121.8) | (49.4) |
Diluted loss per share (pence) | (121.8) | (49.4) |
| Brands, | ||||
| customer | ||||
| relationships | ||||
| Goodwill | and licences | Software | Total | |
| Cost or valuation | £m | £m | £m | £m |
At 1 January 2024 | 789.0 | 1,219.1 | 451.8 | 2,459.9 |
Additions via business combinations (restated) | – | 21.1 | – | 21.1 |
Additions | – | 4.1 | 86.0 | 90.1 |
Impairment | – | – | (1.8) | (1.8) |
Disposals | – | – | (8.2) | (8.2) |
Effect of foreign exchange rates | – | 0.8 | 1.5 | 2.3 |
At 31 December 2024 (restated) | 789.0 | 1,245.1 | 529.3 | 2,563.4 |
Additions | – | 14.3 | 103.7 | 118.0 |
Effect of foreign exchange rates | – | (3.2) | (0.3) | (3.5) |
At 31 December 2025 | 789.0 | 1,256.2 | 632.7 | 2,677.9 |
| Amortisation and impairments: | ||||
At 1 January 2024 | 25.7 | 161.4 | 234.5 | 421.6 |
Amortisation charge for the year (restated) | – | 86.1 | 99.3 | 185.4 |
Impairment charge for the year | – | – | (1.2) | (1.2) |
Disposals | – | – | (2.4) | (2.4) |
Effect of foreign exchange rates | – | 0.5 | 0.4 | 0.9 |
At 31 December 2024 (restated) | 25.7 | 248.0 | 330.6 | 604.3 |
Amortisation charge for the year | – | 89.4 | 63.1 | 152.5 |
Impairment charge for the year | 370.3 | 40.5 | 8.4 | 419.2 |
Effect of foreign exchange rates | – | (0.3) | (0.4) | (0.7) |
At 31 December 2025 | 396.0 | 377.6 | 401.7 | 1,175.3 |
| Carrying amounts | ||||
At 1 January 2024 | 763.3 | 1,057.7 | 217.3 | 2,038.3 |
At 31 December 2024 | 763.3 | 997.1 | 198.7 | 1,959 |
At 31 December 2025 | 393.0 | 878.6 | 231.0 | 1,502.6 |
| 2025 | 2025 | 2024 | 2024 | |
| Recoverable | Headroom/ | Recoverable | Headroom/ | |
| amount | (shortfall) | amount | (shortfall) | |
| CGUs | £m | £m | £m | £m |
Retail | 247.1 | (168.7) | 513.6 | 47.3 |
UK&I Online | 686.1 | (270.9) | 1,497.7 | 413.1 |
International | 1,408.1 | 850.3 | 1,824.8 | 1,233.0 |
| 100bps increase in | ||||
15% fall in cash flows 1 | discount rate | |||
| Reduction in | Reduction in | |||
| recoverable | recoverable | |||
| amount | Impairment | amount | Impairment | |
| CGUs | £m | £m | £m | £m |
Retail | (37.1) | (205.8) | (12.1) | (180.8) |
UK&I Online | (102.9) | (373.9) | (45.7) | (316.6) |
| 2025 | 2025 | 2024 | 2024 | |
| Discount | Long-term | Discount | Long-term | |
| rate | growth rate | rate | growth rate | |
| Groups of CGUs | % | % | % | % |
Retail | 14.7 | (1.0) | 13.7 | 0.0 |
UK&I Online | 15.1 | 1.5 | 13.7 | 2.5 |
International | 16.4 | 4.0 | 14.1 | 5.0 |
| 2025 | 2024 | |
| £m | £m | |
Freehold | 0.1 | 0.1 |
Long leasehold improvements | 2.9 | 4.2 |
Short leasehold improvements | 4.3 | 8.0 |
7.3 | 12.3 |
| £m | |
At 31 December 2024 | 32.3 |
Share of results before interest and taxation | 1.0 |
Share of taxation | (0.2) |
Dividend received | (0.3) |
At 31 December 2025 | 32.8 |
| £m | |
Non-current assets | 24.2 |
Total Current assets | 45.2 |
Current liabilities | (42.8) |
Total revenue | 197.9 |
Total profit after tax | 4.2 |
| Fixtures, | ||||
| Land and | fittings and | Right-of-use | ||
| buildings | equipment | assets | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2024 | 28.0 | 131.9 | 136.1 | 296.0 |
Additions | 0.3 | 4.2 | 37.6 | 42.1 |
Disposals | (0.1) | (2.5) | (1.5) | (4.1) |
Transfer to assets held for sale | (0.9) | – | – | (0.9) |
Effect of foreign exchange rates | – | 0.4 | 0.5 | 0.9 |
At 31 December 2024 | 27.3 | 134.0 | 172.7 | 334.0 |
Additions | – | 4.4 | 39.4 | 43.8 |
Disposals | (1.2) | (0.4) | (1.6) | |
Transfer from assets held for sale | 0.3 | – | – | 0.3 |
Effect of foreign exchange rates | 0.2 | – | 1.4 | 1.6 |
At 31 December 2025 | 26.6 | 138.4 | 213.1 | 378.1 |
| Depreciation and impairment | ||||
At 1 January 2024 | 11.9 | 56.3 | 58.1 | 126.3 |
Charge for the period | 2.7 | 11.1 | 30.7 | 44.5 |
Impairment of freehold properties (note 16) | 0.5 | – | – | 0.5 |
Disposals | (0.1) | (0.3) | (0.8) | (1.2) |
Effect of foreign exchange rates | – | 0.3 | 0.2 | 0.5 |
At 31 December 2024 | 15.0 | 67.4 | 88.2 | 170.6 |
Charge for the period | 1.9 | 16.0 | 31.6 | 49.5 |
Disposals | (0.3) | – | (0.1) | (0.4) |
Impairment (note 12) | 1.2 | 8.0 | 15.9 | 25.1 |
Effect of foreign exchange rates | 1.5 | – | 0.2 | 1.7 |
At 31 December 2025 | 19.3 | 91.4 | 135.8 | 246.5 |
| Carrying amounts | ||||
At 1 January 2024 | 16.1 | 75.6 | 78.0 | 169.7 |
At 31 December 2024 | 12.3 | 66.6 | 84.5 | 163.4 |
At 31 December 2025 | 7.3 | 47.0 | 77.3 | 131.6 |
| Fair value as | |||
| previously | |||
| reported as at | Measurement | ||
| 31 December | period | Revised | |
| 2024 | adjustment | fair value | |
| £m | £m | £m | |
Intangible assets | 52.2 | (31.1) | 21.1 |
Cash and cash equivalents | 0.3 | – | 0.3 |
Trade and other receivables | 3.2 | – | 3.2 |
Trade and other payables | (6.0) | – | (6.0) |
Deferred tax liabilities | (8.3) | 4.8 | (3.5) |
Long-term debt | (0.6) | – | (0.6) |
Total net identifiable assets | 40.8 | (26.3) | 14.5 |
(Gain on bargain purchase)/Goodwill | (13.4) | 13.4 | – |
Non-controlling interest | (20.0) | 12.9 | (7.1) |
Consideration transferred | 7.4 | – | 7.4 |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables 1 | 29.3 | 41.7 |
Other receivables | 38.2 | 32.9 |
Loans receivable | 9.2 | 6.4 |
Prepayments | 22.6 | 22.5 |
Restricted short-term deposits | 33.0 | 29.1 |
Current trade and other receivables | 132.3 | 132.6 |
Non-current prepayments | – | 2.4 |
Total trade and other receivables | 132.3 | 135.0 |
| 2025 | 2024 | |
| £m | £m | |
Cash and cash equivalents | 231.3 | 265.4 |
| Less: | ||
Customer deposits | 102.9 | 118.3 |
Cash (excluding customer deposits) | 128.4 | 147.1 |
| £m | |
As at 31 December 2024 | 95.0 |
Additions | 39.4 |
Interest expense | 6.4 |
Payment of lease liabilities | (46.0) |
Foreign exchange | (0.1) |
As at 31 December 2025 | 94.7 |
Less: Leases due within one year | (29.6) |
Total leases due after one year | 65.1 |
| 2025 | 2024 | |
| £m | £m | |
Due within one year | 35.0 | 35.0 |
Due between one and two years | 27.0 | 25.8 |
Due between two and three years | 20.5 | 19.0 |
Due between three and four years | 13.6 | 12.8 |
Due between four and five years | 10.7 | 6.0 |
Due beyond five years | 11.4 | 10.4 |
| 2024 | ||
| 2025 | £m | |
| £m | (as restated) | |
Trade payables | 87.0 | 91.9 |
Accrued expenses | 206.3 | 214.7 |
Other payables | 105.8 | 90.5 |
Total trade and other payables | 399.1 | 397.1 |
| Other | |||||
| Indirect tax | Legal and | Shop closure | restructuring | ||
| provision | regulatory | provision | costs | Total | |
| £m | £m | £m | £m | £m | |
At 31 December 2024 | 62.4 | 118.7 | 1.4 | 19.0 | 201.5 |
| Charged/(credited) to Income | |||||
| Statement | |||||
Additional provisions recognised | – | 2.6 | 2.9 | 0.9 | 6.4 |
| Provisions released to Income | |||||
Statement | (10.7) | (1.6) | – | (0.3) | (12.6) |
| Other movements | |||||
Reclassifications during the year | (37.8) | – | 2.2 | – | (35.6) |
Utilised during the year | (7.7) | (1.8) | (0.6) | (2.3) | (12.4) |
Foreign exchange differences | 2.2 | 4.8 | – | (1.2) | 5.8 |
At 31 December 2025 | 8.4 | 122.7 | 5.9 | 16.1 | 153.1 |
| 2025 | 2024 | |||
Interest rate % | Maturity | £m | £m | |
| Borrowings at amortised cost | ||||
| Bank facilities | CME term | |||
| $575.0m term loan facility | SOFR + 5.35 | 2028 | 386.5 | 410.4 |
£150.0m Equivalent Multi-Currency RCF, and £50.0m Equivalent Multi-Currency RCF, | SONIA + 3.75 | 2028 | – | 85.0 |
refinanced to: | SONIA + 3.75 | 2025 | – | – |
£200.0m Equivalent Multi-Currency RCF | SONIA + 3.75 | 2028 | 116.2 | – |
| Loan Notes | ||||
€582.0m Senior Secured Fixed Rate Notes, refinanced to: | 7.56 | 2027 | – | 471.9 |
€600.0m Senior Secured Fixed Rate Notes | 8.00 | 2031 | 504.5 | – |
| €450.0m Senior Secured Floating Rate | ||||
Notes | EURIBOR + 5.5 | 2028 | 382.1 | 359.9 |
£400.0m Senior Secured Notes | 10.75 | 2030 | 400.0 | 400.0 |
£350.0m Senior Unsecured Notes | 4.75 | 2026 | 10.5 | 10.5 |
Total borrowings | 1,799.8 | 1,737.7 | ||
| Less: Borrowings as due for settlement | ||||
in 12 months | (10.5) | (4.6) | ||
| Total borrowings as due for settlement | ||||
after 12 months | 1,789.3 | 1,733.1 |
| Opening | Inflows | Repayments | Non-cash | FX | Total | ||
| Debt | £m | £m | £m | £m | £m | £m | |
2026 | Senior Unsecured Notes | 10.5 | – | – | – | – | 10.5 |
€473.5m term loan facility | 385.7 | – | (383.4) | 0.6 | (2.9) | – | |
$575.0m term loan facility | 401.7 | – | (5.3) | 8.1 | 5.9 | 410.4 | |
| €450.0m Senior Secured | |||||||
Floating Rate Notes | 374.0 | – | – | 3.1 | (17.2) | 359.9 | |
| £400.0m Senior Secured Fixed | |||||||
Rate Notes | – | 400.0 | – | – | – | 400.0 | |
| €582.0m Senior Secured Fixed | |||||||
Rate Notes | 489.2 | – | – | 3.7 | (21.0) | 471.9 | |
| £150.0m and £50.0 Revolving | |||||||
Credit Facility | – | 85.0 | – | – | – | 85.0 | |
1,661.1 | 485.0 | (388.7) | 15.5 | (35.2) | 1,737.7 |
| Opening | Inflows | Repayments | Non-cash | FX | Total | ||
| Debt | £m | £m | £m | £m | £m | £m | |
2026 | Senior Unsecured Notes | 10.5 | – | – | – | – | 10.5 |
$575.0m term loan facility | 410.4 | – | (4.3) | 8.4 | (28.0) | 386.5 | |
| €450.0m Senior Secured | |||||||
Floating Rate Notes | 359.9 | – | – | 3.6 | 18.6 | 382.1 | |
| £400.0m Senior Secured Fixed | |||||||
Rate Notes | 400.0 | – | – | – | – | 400.0 | |
| €582.0m Senior Secured Fixed | |||||||
Rate Notes – refinanced to €600.0m Senior Secured Fixed | |||||||
Rate Notes | 471.9 | (5.0) | – | 13.2 | 24.4 | 504.5 | |
| £150.0m and £50.0m Revolving | |||||||
| Credit Facility – refinanced | |||||||
| to £200.0m Revolving Credit | |||||||
Facility | 85.0 | 34.0 | – | (2.8) | – | 116.2 | |
1,737.7 | 29.0 | (4.3) | 22.4 | 15.0 | 1,799.8 |
| 2024 | |||
| 2025 | (restated) | ||
| £m | £m | ||
| Assets at amortised cost | |||
Cash and cash equivalents (note 19) | 231.3 | 265.4 | |
Trade and other receivables (note 18) | 109.7 | 110.1 | |
| Derivative assets held at fair value through the Income Statement | |||
888 | Africa convertible loan (note 24) | 10.0 | 11.9 |
| Designated cash flow hedging relationships | |||
| Derivative assets designated and effective as cash flow hedging | |||
| instruments (note 24): | |||
− Cross-currency swaps | – | 1.2 | |
Total financial assets | 351.0 | 388.6 | |
Non-financial assets | 1,749.9 | 2,251.7 | |
Total assets | 2,100.9 | 2,640.3 | |
| Liabilities held at fair value through the Income Statement | |||
Ante post bets (note 24) | 7.3 | 5.4 | |
| Liabilities at amortised cost | |||
Borrowings (note 22) | 1,799.8 | 1,737.7 | |
Trade and other payables (note 20) | 192.8 | 182.4 | |
Customer deposits (note 20) | 102.9 | 118.3 | |
Lease liabilities (note 17) | 94.7 | 95.0 | |
| Designated cash flow hedging relationships | |||
| Derivative liabilities designated and effective | |||
| as cash flow hedging instruments (note 24): | |||
− Cross-currency swaps | 55.1 | 40.7 | |
− Interest rate swaps | 0.1 | 1.0 | |
Total financial liabilities | 2,252.7 | 2,180.5 | |
Non-financial liabilities | 522.3 | 607.6 | |
Total liabilities | 2,775.0 | 2,788.1 | |
Net (liabilities)/assets | (674.1) | (147.8) |
| 2025 | |||||
| On | Less than | 1 to 5 | More than | ||
| demand | 1 year | years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
| Trade and other payables | |||||
(note 20) | – | 192.8 | – | – | 192.8 |
Customer deposits (note 19) | 102.9 | – | – | – | 102.9 |
Borrowings | – | 142.9 | 1,709.4 | 646.0 | 2,498.3 |
| Derivatives and embedded | |||||
derivatives (note 24) | 7.3 | 58.6 | – | – | 65.9 |
Lease liabilities (note 17) | – | 35.0 | 71.8 | 11.4 | 118.2 |
110.2 | 429.3 | 1,781.2 | 657.4 | 2,978.1 |
| 2024 | |||||
| On | Less than | 1 to 5 | More than | ||
| demand | 1 year | years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
| Trade and other payables | |||||
(note 20) | – | 182.4 | – | – | 182.4 |
Customer deposits (note 19) | 118.3 | – | – | – | 118.3 |
Borrowings | – | 121.8 | 1,839.2 | 422.2 | 2,383.2 |
| Derivatives and embedded | |||||
derivatives (note 24) | 5.4 | 42.3 | 10.0 | – | 57.7 |
Lease liabilities (note 17) | – | 35.0 | 63.6 | 10.4 | 109.0 |
123.7 | 381.5 | 1,912.8 | 432.6 | 2,850.6 |
| 2025 | ||||
| EUR | USD | Other | Total | |
| £m | £m | £m | £m | |
Cash and cash equivalents | 106.9 | 14.5 | 109.9 | 231.3 |
Trade and other receivables | 36.2 | 1.9 | 71.6 | 109.7 |
Derivatives and embedded derivatives | – | 10.0 | – | 10.0 |
Monetary assets | 143.1 | 26.4 | 181.5 | 351.0 |
Trade and other payables | (15.0) | (1.5) | (176.3) | (192.8) |
Customer deposits | (46.4) | (3.0) | (53.5) | (102.9) |
Borrowings | (904.2) | (392.2) | (503.4) | (1,799.8) |
Derivatives and embedded derivatives | – | (55.2) | (7.3) | (62.5) |
Lease liabilities – IFRS 16 | (0.4) | – | (94.3) | (94.7) |
Monetary liabilities | (966.0) | (451.9) | (834.8) | (2,252.7) |
Net financial position | (822.9) | (425.5) | (653.3) | (1,901.7) |
| 2024 | ||||
| EUR | USD | Other | Total | |
| £m | £m | £m | £m | |
Cash and cash equivalents | 101.6 | 37.2 | 126.6 | 265.4 |
Trade and other receivables | 53.8 | 29.8 | 26.5 | 110.1 |
Derivatives and embedded derivatives | – | 13.1 | – | 13.1 |
Monetary assets | 155.4 | 80.1 | 153.1 | 388.6 |
Trade and other payables | (43.0) | (2.7) | (136.7) | (182.4) |
Customer deposits | (36.0) | (13.0) | (69.3) | (118.3) |
Borrowings | (831.8) | (410.4) | (495.5) | (1,737.7) |
Derivatives and embedded derivatives | (18.8) | (22.9) | (5.4) | (47.1) |
Lease liabilities – IFRS 16 | (5.3) | (0.1) | (89.6) | (95.0) |
Monetary liabilities | (934.9) | (449.1) | (796.5) | (2,180.5) |
Net financial position | (779.5) | (369.0) | (643.4) | (1,791.9) |
| 2024 | ||
| Increase | Decrease | |
| of 100 basis | of 100 basis | |
| points | points | |
| £m | £m | |
Increase/(decrease) in profit | (3.2) | 3.2 |
Increase/(decrease) in equity reserves | (3.2) | 3.2 |
| Level 1 | Level 2 | Level 3 | ||
| £m | £m | £m | ||
| Financial assets | ||||
888 | Africa convertible loan | – | – | 10.0 |
– | – | 10.0 | ||
| Financial liabilities | ||||
Cross-currency swaps | – | 55.1 | – | |
Interest rate swaps | – | 0.1 | – | |
Ante post bet liabilities | – | – | 7.3 | |
– | 55.2 | 7.3 |
| Contractual/ | |
| notional | |
| amount | |
| £m | |
Interest rate swaps | 130.8 |
Cross-currency swaps | 398.6 |
| 2025 | |
| EUR | |
10% strengthening | (8.1) |
10% weakening | 8.1 |
| 2024 | |
| EUR | |
10% strengthening | (6.3) |
10% weakening | 6.3 |
| 2025 | ||
| Increase | Decrease | |
| of 100 basis | of 100 basis | |
| points | points | |
| £m | £m | |
Increase/(decrease) in profit | (1.9) | 1.9 |
Increase/(decrease) in equity reserves | (1.9) | 1.9 |
| 2025 | ||
| Cash flow | Cost of | |
| hedging | hedging | |
| reserve | reserve | |
| £m | £m | |
As at 1 January 2025 | 4.7 | (0.4) |
Change in fair value recorded in OCI | 26.9 | – |
| Reclassifications during the period: | ||
Foreign exchange differences on remeasurement | (10.3) | – |
Interest expenses – hedging activities (note 8) | (20.5) | 0.2 |
As at 31 December 2025 | 0.8 | (0.2) |
| Level 1 | Level 2 | Level 3 | ||
| £m | £m | £m | ||
| Financial assets | ||||
Cross-currency swaps | – | 1.2 | – | |
888 | Africa convertible loan | – | – | 11.9 |
– | 1.2 | 11.9 | ||
| Financial liabilities | ||||
Cross-currency swaps | – | 40.7 | – | |
Interest rate swaps | – | 1.0 | – | |
Ante post bet liabilities | – | – | 5.4 | |
– | 41.7 | 5.4 |
| Contractual/ | |
| notional | |
| amount | |
| £m | |
Interest rate swaps | 124.4 |
Cross-currency swaps | 852.4 |
| Ante post | |
| bet liabilities | |
| £m | |
At 31 December 2024 | 5.4 |
Movement through Income Statement | 1.9 |
At 31 December 2025 | 7.3 |
| As at | Credit/ | Credit/ | Arising on | As at | ||
| 1 January | Prior year | (charge) | (charge) | business | 31 December | |
| 2025 | adjustments | to OCI | to income | combinations | 2025 | |
| £m | £m | £m | £m | £m | £m | |
| Fixed asset temporary | ||||||
differences | 4.6 | (4.5) | – | 5.5 | – | 5.6 |
Intangible assets | (174.1) | 5.9 | – | 64.3 | – | (103.9) |
| Other temporary | ||||||
differences | 30.3 | 0.7 | – | (23.8) | – | 7.2 |
Restricted interest | 17.8 | – | – | 0.9 | – | 18.7 |
Tax losses | 12.5 | 2.7 | – | 11.7 | – | 26.9 |
Total | (108.9) | 4.8 | – | 58.6 | – | (45.5) |
| As at | ||||||
| As at | Credit/ | Credit/ | Arising on | 31 December | ||
| 1 January | Prior year | (charge) | (charge) | business | 2024 | |
| 2024 | adjustments | to OCI | to income | combinations | £m | |
| £m | £m | £m | £m | £m | (as restated) | |
| Fixed asset temporary | ||||||
differences | 7.0 | (5.3) | – | 2.9 | – | 4.6 |
Intangible assets | (181.5) | (0.5) | – | 11.3 | (3.4) | (174.1) |
| Other temporary | ||||||
differences | 31.8 | 0.3 | – | (1.8) | – | 30.3 |
Restricted interest | 17.5 | – | – | 0.3 | – | 17.8 |
Tax losses | 5.3 | 5.6 | – | 1.6 | – | 12.5 |
Total | (119.9) | 0.1 | – | 14.3 | (3.4) | (108.9) |
| 2025 | 2024 | |
| £m | £m | |
| Reflected in the Statement of Financial Position as follows: | ||
Deferred tax assets | 34.7 | 36.3 |
Deferred tax liabilities | (80.2) | (145.2) |
| 2024 | ||
| Cash flow | Cost of | |
| hedging | hedging | |
| reserve | reserve | |
| £m | £m | |
As at 1 January 2024 | 15.7 | (1.1) |
Change in fair value recorded in OCI | 13.1 | 0.2 |
| Reclassifications during the period: | ||
Foreign exchange differences on remeasurement | (12.8) | – |
Interest expenses – hedging activities (note 8) | (11.3) | 0.5 |
As at 31 December 2024 | 4.7 | (0.4) |
| 31 December 2025 | |||||
| On | Less than | 1 to 5 | More than | ||
| demand | 1 year | years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
| Interest rate swaps | |||||
EUR trades | – | (0.4) | – | – | (0.4) |
| Cross-currency swaps | |||||
USD trades | – | (58.2) | – | – | (58.2) |
Total | – | (58.6) | – | – | (58.6) |
| 31 December 2024 | |||||
| On | Less than | 1 to 5 | More than | ||
| demand | 1 year | years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
| Interest rate swaps | |||||
EUR trades | – | (0.6) | (0.3) | – | (0.9) |
| Cross-currency swaps | |||||
EUR trades | – | (17.3) | (9.7) | – | (27.0) |
USD trades | – | (24.4) | – | – | (24.4) |
Total | – | (42.3) | (10.0) | – | (52.3) |
| Authorised | ||||
| 31 December | 31 December | 31 December | 31 December | |
| 2025 | 2024 | 2025 | 2024 | |
| Number | Number | £m | £m | |
Ordinary Shares of £0.005 each | 1,026,387,500 | 1,026,387,500 | 5.1 | 5.1 |
| Allotted, called up and fully paid | ||||
| 31 December | 31 December | 31 December | 31 December | |
| 2025 | 2024 | 2025 | 2024 | |
| Number | Number | £m | £m | |
| Ordinary Shares of £0.005 | ||||
each at beginning of year | 449,713,067 | 449,045,257 | 2.2 | 2.2 |
Issue of Ordinary Shares of £0.005 each Ordinary Shares of £0.005 each | 460,019 | 667,810 | – | – |
at end of year | 450,173,086 | 449,713,067 | 2.2 | 2.2 |
| 2025 | 2024 | |
| Number | Number | |
Outstanding at the beginning of the year | 11,342,045 | 4,434,744 |
Shares granted during the year | 13,568,867 | 11,545,041 |
Lapsed future vesting shares | (2,505,030) | (4,621,560) |
Shares issued upon vesting during the year | – | (16,180) |
Outstanding at the end of the year | 22,405,882 | 11,342,045 |
Averaged remaining life until vesting | 1.79 years | 2.09 years |
Shares granted during the year: | 2025 | 2024 |
Share pricing model used | Monte Carlo | Monte Carlo |
Determined fair value | £0.34 | £0.59 |
Number of shares granted | 13,568,867 | 11,775,694 |
Average risk-free interest rate | 4.10% | 3.95% |
Average standard deviation | 62.1% | 58.3% |
Average standard deviation of peer group | 37.7% | 41.9% |
2025 | 2024 | |||
| Without | With | Without | With | |
| performance | performance | performance | performance | |
| conditions | conditions | conditions | conditions | |
| Weighted average share price | ||||
at grant date | – | £0.51 | £0.89 | £0.88 |
| Weighted average share price | ||||
at issue of shares | £0.56 | – | £0.68 | £0.99 |
| 2025 | 2024 | |
| Number | Number | |
Outstanding future vesting equity awards at the beginning of the year | 691,038 | 2,282,514 |
Future vesting equity awards granted during the year | – | 230,680 |
Future vesting equity awards lapsed during the year | (340) | (1,170,526) |
Shares issued upon vesting during the year | (460,019) | (651,630) |
Outstanding future vesting equity awards at the end of the year | 230,679 | 691,038 |
Averaged remaining life until vesting | 0.24 years | 0.77 years |
| 2025 | 2024 | |
| Number | Number | |
Outstanding future vesting equity awards at the beginning of the year | – | 38,058 |
Future vesting equity awards granted during the year | – | – |
Future vesting equity awards lapsed during the year | – | (18,041) |
Shares exercised during the year | – | (20,017) |
Outstanding future vesting equity awards at the end of the year | – | – |
Averaged remaining life until vesting | – | – |
| 2025 | 2024 | |
| % | % | |
Rate of increase of pensions (non-pensioner) | 2.8 | 2.9 |
Rate of increase of pensions (pensioner) | 2.9 | 3.2 |
Discount rate | 5.5 | 5.4 |
Rate of RPI inflation (non-pensioner) | 2.9 | 3.1 |
Rate of RPI inflation (pensioner) | 3.0 | 3.4 |
Rate of CPI inflation (non-pensioner) | 2.5 | 2.7 |
Rate of CPI inflation (pensioner) | 2.4 | 2.7 |
| 2025 | 2024 | |
| £m | £m | |
Equity-settled charge/(credit) for the year | 2.9 | 2.7 |
Total share benefit (credit)/charge | 2.9 | 2.7 |
| 2025 | 2024 | |
| £m | £m | |
Defined contribution schemes charged to operating profit | 8.8 | 8.8 |
Defined benefit scheme charged to operating profit | 2.7 | 2.7 |
| 2025 | 2024 | |
| Life expectancy at age 65 | Years | Years |
Male retiring now | 21.7 | 21.3 |
Male retiring in 25 years’ time | 23.4 | 23.0 |
Female retiring now | 23.7 | 23.5 |
Female retiring in 25 years’ time | 25.5 | 25.4 |
| 2025 | 2024 | |
| £m | £m | |
Total market value of assets | 215.0 | 225.3 |
Present value of scheme liabilities | (215.2) | (225.1) |
Effect of asset ceiling | 0.2 | (0.2) |
Net assets in scheme at end of year | – | – |
| 2025 | 2024 | |
| £m | £m | |
Buy-in policies | 212.5 | 221.7 |
Scheme bank account | 2.5 | 2.1 |
Double insured members | – | 1.5 |
Total scheme assets | 215.0 | 225.3 |
| Year to | Year to | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Current service cost | 0.9 | 1.0 |
Administration expenses | 1.8 | 1.7 |
Total operating charge | 2.7 | 2.7 |
| 2025 | 2024 | |
| £m | £m | |
Actual return less expected return on pension scheme assets | 4.5 | 21.3 |
Actuarial gain/(loss) on demographic assumptions | 1.1 | (0.2) |
Actuarial gain/(loss) on experience adjustment | 1.0 | (1.4) |
Actuarial loss arising from changes in financial assumptions | (7.0) | (20.6) |
Actuarial remeasurements | (0.4) | (0.9) |
Change in the impact of asset ceiling | (0.2) | 0.2 |
Income recognised as other comprehensive income | (0.6) | (0.7) |
| 2025 | 2024 | |
| £m | £m | |
Opening defined benefit obligations | 225.1 | 255.3 |
Current service cost | 0.9 | 1.0 |
Interest cost | 11.7 | 11.1 |
Actuarial gain on financial assumptions | (7.0) | (20.6) |
Actuarial loss/(gain) on demographic assumptions | 1.1 | (0.2) |
Actuarial loss/(gain) on experience adjustment | 1.0 | (1.4) |
Benefits paid | (16.7) | (19.1) |
Insurance premium for risk benefits | (0.9) | (1.0) |
As at 31 December 2025 | 215.2 | 225.1 |
| 2025 | 2024 | |
| £m | £m | |
Opening scheme assets | 225.3 | 255.4 |
Interest income on plan assets | 11.7 | 11.1 |
Return on plan assets (excluding interest income) | (4.5) | (21.3) |
Company contributions | 1.9 | 1.9 |
Administration expenses charged to operating (loss)/profit | (1.8) | (1.7) |
Benefits paid | (16.7) | (19.1) |
Insurance premium for risk benefits | (0.9) | (1.0) |
As at 31 December 2025 | 215.0 | 225.3 |
| 2025 | 2024 | |
| £m | £m | |
Less than one year | 15.0 | 14.9 |
Between one and two years | 15.4 | 15.4 |
Between two and five years | 48.8 | 48.8 |
Between five and ten years | 90.9 | 91.3 |
| 2025 | 2024 | |
| £m | £m | |
Short-term benefits | 1.2 | 1.4 |
Post-employment benefits | 0.1 | 0.1 |
Share benefit charges – equity-settled | – | 0.2 |
1.3 | 1.7 |
| Percentage of | ||||
Name | Jurisdiction | equity interest | Nature of business | |
888 (Ireland) Limited | Malta | 100% | Holds Irish online betting licence | |
888 | Acquisitions Limited | Gibraltar | 100% | Principal group external borrowing company |
888 | Acquisitions LLC | Delaware | 100% | Dormant Company |
888 | Atlantic Limited | Gibraltar | 100% | Holds US B2B licenses |
888 | Cayman Finance Limited | Cayman Islands | 100% | Holding Company |
888 | CZ Limited | Gibraltar | 100% | Dormant Company |
888 | Denmark Limited | Malta | 100% | Holds Danish online gaming licence |
888 | France Limited (in liquidation) | Malta | 100% | In liquidation |
888 | Germany Limited | Malta | 100% | Holds German online gaming licences |
888 | Italia Limited | Malta | 100% | Holds Italian online gaming licence |
888 | Liberty Limited | Gibraltar | 100% | Holds Delaware B2B licence |
888 | Netherlands Limited | Malta | 100% | Dormant Company |
888 | Online Games España, S.A. | Ceuta | 100% | Holds Spanish online gaming licence |
888 | Portugal Limited | Malta | 100% | Holds Portuguese online gaming licence |
888 | Romania Limited | Malta | 100% | Held Romanian online gaming licence until Aug 2025 |
888 | Sweden Limited | Malta | 100% | Holds Swedish online gaming licence |
888 | UK Interactive Holdings Limited | England & Wales | 100% | Holding Company |
888 | UK Limited | Gibraltar | 100% | Holds UK&I online gaming licence |
888 | US Holdings Inc. | Delaware | 100% | Holding company |
888 | US Inc. | Delaware | 100% | Holding company |
888 | US Limited | Gibraltar | 100% | Holds Nevada IGSP licence |
888 | US Services Inc. | Delaware | 100% | US operations company |
888 | VHL UK Holdings Limited | England & Wales | 100% | Holding Company |
A.J.Schofield Limited (in liquidation) | England & Wales | 100% | In liquidation | |
AAPN Holdings LLC | Delaware | 100% | Holding company | |
AAPN New Jersey LLC | New Jersey | 100% | Dormant Company | |
Ad-Gency Limited (in liquidation) | Israel | 100% | In liquidation | |
Admar Services (Gibraltar) Limited | Gibraltar | 100% | Group marketing services company | |
Admar Services (Malta) Limited | Malta | 100% | Group marketing services company |
| Percentage of | ||||
Name | Jurisdiction | equity interest | Nature of business | |
Arena Racing Limited | England & Wales | 100% | Dormant Company | |
B.B.O'Connor (Lottery) Limited (dissolved May 2025) | Jersey | 100% | Dissolved | |
B.J.O'Connor Holdings Limited | Jersey | 100% | Dormant Company | |
B.J.O'Connor Limited | Jersey | 100% | Holds Class 1 bookmakers licence in Jersey | |
Baseflame Limited (dissolved Dec 2025) | England & Wales | 100% | Dissolved | |
Bradlow Limited | England & Wales | 100% | Dormant Company | |
Brigend Limited | Gibraltar | 100% | Dormant Company | |
Brooke Bookmakers Limited | England & Wales | 100% | Dormant Company | |
Camec (Scotland) Limited | England & Wales | 100% | Dormant Company | |
Camec (Southern) Limited (in liquidation) | England & Wales | 100% | In liquidation | |
Camec Limited | England & Wales | 100% | Dormant Company | |
Cassava Enterprises (Gibraltar) Limited | Gibraltar | 100% | Dormant Company | |
Cassava Holdings Limited | Antigua & Barbuda | 100% | Dormant Company | |
Cellpoint Investments Limited | Cyprus | 100% | Dormant Company | |
City Tote Limited (dissolved Dec 2025) | England & Wales | 100% | Dissolved | |
Concession Bookmakers Limited (dissolved Dec 2025) | England & Wales | 100% | Dissolved | |
Dansk Underholding Limited | Malta | 100% | Dormant Company | |
Deluxe Online Limited (dissolved Dec 2025) | England & Wales | 100% | Dissolved | |
Deviceguide Limited (dissolved April 2026) | England & Wales | 100% | Dormant Company | |
Dixie Operations Limited | Antigua & Barbuda | 100% | Dormant company | |
Entertainment Ventures Europe 2019 Ltd | Malta | 100% | Dormant company | |
Evenmedia Limited (dissolved Dec 2025) | England & Wales | 100% | Dissolved | |
Evoke Gaming Ltd | Malta | 100% | Dormant Company | |
evoke Treasury Services Limited | England & Wales | 100% | Group treasury services company | |
Fordart Limited | Gibraltar | 100% | Holds gaming supplier contracts | |
Fred Parkinson Management Limited (dissolved April 2026) | England & Wales | 100% | Dissolved | |
Gaming Ventures Europe 2019 Limited | Malta | 100% | Dormant company | |
Gisland Limited | Gibraltar | 100% | 888 | Group PSP and Finance Company |
Goodfigure Limited (dissolved Dec 2025) | England & Wales | 100% | Dissolved | |
Grand Parade Limited | England & Wales | 100% | Software development | |
Grand Parade Sp. z o.o. | Poland | 100% | Software development |
| Percentage of | ||||
Name | Jurisdiction | equity interest | Nature of business | |
Green Gaming Group Ltd | Malta | 100% | Holding company | |
GUS Carter (Cash) Limited (dissolved April 2026) | England & Wales | 100% | Dissolved | |
GUS Carter Limited | England & Wales | 100% | Dormant Company | |
James Lane (Bookmaker) Limited | England & Wales | 100% | Dormant Company | |
James Lane (Turf Accountants) Limited | England & Wales | 100% | Dormant Company | |
James Lane Group Limited | England & Wales | 100% | Dormant Company | |
Laystall Limited | England & Wales | 100% | Dormant Company | |
Live 5 Holdings Limited | England & Wales | 100% | Dormant Company | |
Live 5 Limited | England & Wales | 100% | Dormant Company | |
Matsbest Limited (dissolved April 2026) | England & Wales | 100% | Dissolved | |
Matsgood Limited (dissolved April 2026) | England & Wales | 100% | Dissolved | |
Mr Green & CO AB | Sweden | 100% | Holding Company | |
Mr Green & Co Optionsbarare AB | Sweden | 100% | Dormant Company | |
Mr Green Consultancy Services Ltd. | England & Wales | 100% | Dormant Company | |
Mr Green Consulting AB | Sweden | 100% | Dormant Company | |
Mr Green Limited | Malta | 100% | Mr Green principal operating company | |
MRG IP Limited | Malta | 100% | Mr Green IP company | |
MRG Spain PLC (sold 11 March 2026) | Malta | 100% | Sold | |
New Gambling Solutions S.R.L | Romania | 51% | Romania licensed operating company | |
New Wave Virtual Ventures Limited | Gibraltar | 100% | Dormant company | |
Nimverge Tech India Private Limited | India | 100% | Dormant Company | |
Online Entertainment Limited | Gibraltar | 100% | Dormant Company | |
Orion Sky Marketing Ltd | Gibraltar | 51% | Marketing Services Company | |
Phonethread Limited | England & Wales | 100% | Holding Company | |
Random Logic Limited | Israel | 100% | 888 | Israeli operations company |
Random Logic IP Limited | Israel | 100% | Dormant Company | |
Random Logic Ventures Limited | Israel | 100% | Holding company | |
Regency Bookmakers (Midlands) Limited | England & Wales | 100% | Dormant Company | |
Selwyn Demmy (Racing) Limited (dissolved April 2026) | England & Wales | 100% | Dissolved | |
Sparkware Technologies SRL | Romania | 100% | Group services Company | |
Spectate Limited | Ireland | 100% | 888 brand owner, tech services and other activities |
| Percentage of | |||
Name | Jurisdiction | equity interest | Nature of business |
Spectate IP Limited | Ireland | 100% | Dormant Company |
T H Jennings (Harlow Pools) Limited | England & Wales | 100% | Dormant Company |
Trackcycle Limited (dissolved April 2026) | England & Wales | 100% | Dissolved |
VDSL (International) Limited | Gibraltar | 100% | Market operator for Canadian customers |
VHL America LLC | Delaware | 100% | Dormant Company |
VHL Colorado LLC | Colorado | 100% | Dormant Company |
VHL Financing (Malta) Limited | Malta | 100% | Holding Company |
VHL Financing Limited | Gibraltar | 100% | Holding company |
VHL Indiana LLC | Indiana | 100% | Dormant Company |
VHL Iowa LLC | Iowa | 100% | Dormant Company |
VHL Louisiana LLC | Louisiana | 100% | Dormant Company |
VHL Maryland LLC | Maryland | 90% | Dormant Company |
VHL Massachusetts LLC | Massachusetts | 100% | Dormant Company |
VHL Michigan LLC | Michigan | 100% | Dormant Company |
VHL Missouri LLC | Missouri | 100% | Dormant Company |
VHL New Jersey LLC | New Jersey | 100% | Dormant Company |
VHL Ohio LLC | Ohio | 100% | Dormant Company |
VHL Ontario Limited | Gibraltar | 100% | Provides gaming services via Ontario regulator |
VHL Virginia LLC | Virginia | 100% | Dormant Company |
Vickers Bookmakers Limited (in liquidation) | England & Wales | 100% | In liquidation |
Virtual Digital Services Limited | Malta | 100% | Holds Maltese online gaming licence |
Virtual Emerging Entertainment Limited | Gibraltar | 100% | Holding company |
Virtual Global Digital Services Limited | Gibraltar | 100% | Holds Gibraltar online gaming licence |
Virtual Internet Services Limited | Gibraltar | 100% | Gibraltar operating company |
Virtual IP Assets Limited | Antigua & Barbuda | 100% | Dormant company |
Virtual Marketing Services (Gibraltar) Limited | Gibraltar | 100% | Marketing services company |
Virtual Marketing Services (Ireland) Limited | Ireland | 100% | Dormant Company |
Virtual Marketing Services (UK) Limited | England & Wales | 100% | Marketing services company |
Virtual Share Services Limited | Gibraltar | 100% | 888 employee share schemes company |
Vynplex Limited (dissolved Dec 2025) | England & Wales | 100% | Dissolved |
WHG (International) Limited | Gibraltar | 100% | Main Gibraltar operating company, holds gaming licence |
| Percentage of | |||
Name | Jurisdiction | equity interest | Nature of business |
WHG (Malta) Limited | Malta | 100% | Dormant company |
WHG Ceuta S.A. | Ceuta | 100% | Holds Spanish online gaming licence |
WHG Customer Services Philippines, INC | Philippines | 100% | Group services company |
WHG IP Licensing Limited | Gibraltar | 100% | Dormant Company |
WHG ITALIA SrL | Italy | 100% | Italian group services company |
WHG Online Marketing Spain S.A. | Spain | 100% | Spanish group services company |
WHG Services (Bulgaria) Limited EOOD (in liquidation) | Bulgaria | 100% | In liquidation |
WHG Services (Philippines) Limited | Gibraltar | 100% | Dormant Company |
WHG Services Limited | England & Wales | 100% | UK group services company |
WHG Trading Limited | Gibraltar | 100% | Holding Company |
Will Hill Limited | England & Wales | 100% | Holding Company |
Will Hill Succursal Argentina | Argentina | 100% | Argentinian branch – dormant |
William Hill (Alba) Limited (dissolved April 2026) | Scotland | 100% | Dormant Company |
William Hill (Caledonian) Limited | Scotland | 100% | Dormant Company |
William Hill (Course) Limited (dissolved Dec 2025) | England & Wales | 100% | Dissolved |
William Hill (Edgeware Road) Limited | England & Wales | 100% | Dormant Company |
William Hill (Effects) Limited (dissolved April 2026) | England & Wales | 100% | Dissolved |
William Hill (Essex) Limited | England & Wales | 100% | Dormant Company |
William Hill (Football) Limited (dissolved April 2026) | England & Wales | 100% | Dormant Company |
William Hill (Goods) Limited | England & Wales | 100% | Dormant Company |
William Hill (IOM) No. 3 Limited | Isle of Man | 100% | Dormant Company |
William Hill (London) Limited (dissolved April 2026) | England & Wales | 100% | Dissolved |
William Hill (Malta) Limited | Malta | 100% | Dormant Company |
William Hill (Midlands) Limited | England & Wales | 100% | Dormant Company |
William Hill (North Eastern) Limited | England & Wales | 100% | Dormant Company |
William Hill (North Western) Limited | England & Wales | 100% | Dormant Company |
William Hill (Northern) Limited (in liquidation) | Scotland | 100% | In liquidation |
William Hill (Products) Limited (dissolved December 2025) | England & Wales | 100% | Dissolved |
William Hill (Resources) Limited | England & Wales | 100% | Dormant Company |
William Hill (Scotland) Limited | Scotland | 100% | Dormant Company |
William Hill (Southern) Limited | England & Wales | 100% | Dormant Company |
| Percentage of | |||
Name | Jurisdiction | equity interest | Nature of business |
William Hill (Strathclyde) Limited (in liquidation) | Scotland | 100% | In liquidation |
William Hill (Supplies) Limited (dissolved December 2025) | England & Wales | 100% | Dissolved |
William Hill (Wares) Limited (dissolved April 2026) | England & Wales | 100% | Dissolved |
William Hill (Western) Limited | England & Wales | 100% | Dormant Company |
William Hill Bookmakers (Ireland) Limited | Ireland | 100% | Dormant Company |
William Hill Call Centre Limited | Ireland | 100% | Dormant Company |
William Hill Cayman Holdings Limited | Cayman Islands | 100% | Holding Company |
William Hill Credit Limited | England & Wales | 100% | Dormant Company |
William Hill Employee Shares Trustee Limited (dissolved April 2026) | England & Wales | 100% | Dissolved |
William Hill Finance Limited | England & Wales | 100% | Holding Company |
William Hill Gametek AB | Sweden | 100% | Dormant company |
William Hill Global PLC | Malta | 100% | Holds sports and gaming licences for smaller markets |
William Hill Holdings Limited | England & Wales | 100% | Holding Company |
William Hill Investments Limited | England & Wales | 100% | Holding Company |
William Hill Limited | England & Wales | 100% | Holding Company |
William Hill Malta PLC | Malta | 100% | Holds Italian online gaming licence |
William Hill Offshore Limited | Ireland | 100% | Dormant Company |
William Hill Organization Limited | England & Wales | 100% | Main UK operating company, including Retail |
William Hill Steeplechase Limited | Gibraltar | 100% | Dormant company |
William Hill Technology Services Private Limited | India | 100% | Group Technology Services Company |
William Hill Trustee Limited | England & Wales | 100% | Acting as Trustee to the William Hill Pension Scheme |
Willstan Properties Limited | Northern Ireland | 100% | Dormant Company |
Willstan Racing (Ireland) Limited | Ireland | 100% | Dormant Company |
Willstan Racing Holdings Limited | England & Wales | 100% | Dormant Company |
Willstan Racing Limited | England & Wales | 100% | Dormant Company |
Windsors (Sporting Investments) Limited | England & Wales | 100% | Dormant Company |
Wise Entertainment DK ApS (in liquidation) | Denmark | 100% | In liquidation |
Wizard's Hat Limited | Malta | 100% | Dormant Company |