Picture of Cerillion logo

CER Cerillion News Story

0.000.00%
gb flag iconLast trade - 00:00
TechnologySpeculativeMid CapFalling Star

REG - Cerillion PLC - Interim Results

For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20260601:nRSA3237Ga&default-theme=true

RNS Number : 3237G  Cerillion PLC  01 June 2026

AIM: CER

Cerillion plc

("Cerillion", the "Company" or the "Group")

 

Billing, charging and customer relationship management software solutions
provider

 
Interim results
for the six months ended 31 March 2026

 

Group remains on track to deliver FY26 financial targets

 Results                                 H1 2026  H1 2025         Change

 New orders(1)                           £39.6m   £19.6m          +102%
 Back-order book as at 31 March 2026(2)  £82.1m       £50.2m      +64%
 Revenue                                 £18.0m   £20.9m          -14%
 Annualised recurring revenue(3)         £19.1m   £18.2m          +5%
 Adjusted EBITDA(4)                      £6.2m    £10.0m          -38%
 Statutory EBITDA                        £6.2m    £9.9m           -38%
 Adjusted EBITDA margin                  34.5%    47.7%           -1320 bps
 Adjusted profit before tax(5)           £5.5m    £9.3m           -41%
 Statutory profit before tax             £5.5m    £9.3m           -41%
 Adjusted basic earnings per share(6)    14.1p    23.9p           -41%
 Statutory basic earnings per share      13.9p    23.8p           -42%
 Dividend per share                      5.5p     4.8p            +15%
 Net cash                                £32.5m   £31.2m          +4%

Financial

 l   New orders more than doubled to £39.6m(1) (H1 2025: £19.6m) and included
     largest ever contract win, secured in Q2.
 l   Resultant back-order book increased by 64% to a record £82.1m(2) at the
     period-end (31 March 2025: £50.2m).
 l   The phasing of new orders (from new and existing customers) has shaped H1
     results; as anticipated, minimal software licence revenue (which is
     high-margin) was recognised in H1
     -                                         revenue is down 14% to £18.0m (H1 2025: £20.9m)
     -                                         profitability is significantly lower period-on-period
     -                                         material software licence revenue is expected to be recognised in H2.
 l   New customer pipeline(7) up 4% to a new high of £271m (H1 2025: £261m). This
     is after the closure of the £42.5m new customer win.
 l   Balance sheet remains strong, with net cash increased to £32.5m (31 March
     2025: £31.2m).
 l   Interim dividend up 15% to 5.5p (H1 2025: 4.8p).

 

Operational

 l   Major new contract, worth c.£42.5m over five-year subscription term, signed
     in January 2026 with Omantel, the main national telecoms operator in Oman:
     -                                         covers fixed, mobile, broadband and TV services
     -                                         the requirements phase has been completed, and configuration and integration
                                               are now under way.
 l   Implementation for Ucom, the leading provider of telecommunication services in
     Armenia continued to progress well:
     -                                         initial delivery phases have been completed and cutover is scheduled for the
                                               autumn.
 l   Latest product release, Cerillion 26.1, included Agent2Agent (A2A)
     capabilities, which enable communications services providers to move from
     siloed automation towards coordinated, multi-step process execution across
     systems.
 l   The Board believes that the Group is well-positioned to deliver consensus
     market expectations for the full year, underpinned by the back-order book,
     expected income mix, and anticipated new orders from existing customers.

 

Louis Hall, CEO of Cerillion plc, commented:

"Winning the £42.5m transformation project contract with Omantel in January
2026 marks a significant milestone in the ongoing development of the business.
Not only does it add a prestigious new customer, but it is a further
proof-point for our product-centric model, a very valuable reference for
similar scale new business and a catalyst for further opportunities in the
Middle East.

"While there is very significant weighting to this year's results, we believe
Cerillion is well-placed to deliver market expectations for the full year.
Delivery is based largely on business already under way and anticipated new
orders from existing customers. Looking further ahead, demand remains strong
and our pipeline of opportunities with both new and existing customer is very
healthy. We therefore continue to view long-term prospects with confidence."

(1) New orders does not include the support and maintenance elements of orders
from new or existing customers, as this is separately itemised in the
Back-order book total (see footnote 2 below).

(2) Back-order book of £82.1m consists of £72.6m of orders contracted but
not yet recognised plus £9.5m of annualised support and maintenance revenue.
It is anticipated that c. 39% of the £72.6m of orders contracted but not yet
recognised as at the end of the reporting period will be recognised within 12
months from 31 March 2026.

(3) Annualised Recurring Revenue includes the annualised value of support and
maintenance, managed service, Skyline and third-party hardware and hosting
revenue, plus annualised term licence revenue, which is calculated as total
term licence revenue divided by the contract length for each customer and
excludes any deduction for financing; note this differs to Cerillion's revenue
recognition policy which is to recognise core term licence revenue in full
upfront when the customer has the ability and right to use the licences,
rather than being spread over the contract term, and includes a deduction for
the financing component.

(4) Adjusted EBITDA is a non-GAAP, Company-specific measure, which is earnings
excluding finance income, finance costs, taxes, depreciation, amortisation and
share-based payment charges.

(5) Adjusted profit before tax is a non-GAAP, Company-specific measure, which
is earnings excluding taxes and share-based payment charges.

(6) Adjusted earnings per share is a non-GAAP, Company-specific measure, which
is earnings after taxes, excluding share-based payment charges divided by the
average weighted number of shares in the period.

(7) New customer sales pipeline is the total, unweighted value of all
qualified sales prospects.

 

Investor Presentation

Management will be hosting a live, online presentation of interim results on
Friday, 5 June 2026 at 12.45pm. Any investors who are interested in joining
the virtual event are invited to register via the following link:
https://bit.ly/CER_HY26_webinar (https://bit.ly/CER_HY26_webinar) .

 

For further information please contact:

 

 Cerillion plc                                     c/o KTZ Communications

 Louis Hall, CEO                                   T: 020 3178 6378

 Greg Price, CFO

 Panmure Liberum (Nomad and Broker)                T: 020 3100 2000
 Bidhi Bhoma, Edward Mansfield, Freddie Wooding

 Singer Capital Markets (Joint Broker)             T: 020 7496 3000

 James Moat, James Fischer

 KTZ Communications                                T: 020 3178 6378

 Katie Tzouliadis, Robert Morton

 

 

About Cerillion

 

Cerillion has a 26-year track record in providing mission-critical software
for billing, charging and customer relationship management ("CRM"), mainly to
the telecommunications sector but also to other markets, including utilities
and financial services. The Company has c. 70 customer installations across c.
45 countries.

Headquartered in London, Cerillion also has operations in India and Bulgaria
as well as a sales presence in Continental Europe, the USA, Asia and
Australia.

The business was originally part of Logica plc before its management buyout,
led by CEO, Louis Hall, in 1999. The Company joined AIM in March 2016.

 

CHAIRMAN AND CHIEF EXECUTIVE OFFICER'S REPORT

Overview

 

At the beginning of the second quarter of the financial year, we signed the
Company's largest deal to date with Oman Telecommunications ("Omantel"). Worth
approximately £42.5m over five years, it is another clear demonstration of
the quality of our technology and the attractions of our product-centric
approach, which stands in contrast to the highly-customised solutions that
characterise our marketplace. It is also a significant increase in the scale
of our wins; our previous largest order win was for c.£25m. Implementation is
now well under way and the project is progressing to plan.

This major new win, together with other orders from existing customers, took
total new orders to £39.6m, more than double last year's outcome (31 March
2025: £19.6m). It has also resulted in the back-order book(6) reaching a new
record high of £82.1m at the end of the first half, up 64% (H1 2025:
£50.2m).

At the same time, the phasing of our new orders, and resultant timing of
software licence revenue recognition, means that the year's results are
expected to be strongly weighted to the second half. The vast majority of FY
2026 software licence revenue, made up of both the new contracts signed in H1
2026, and from anticipated extensions and renewals with existing customers, is
expected to be recognised in H2.

Results for the first half reflect this phasing, with first-half revenue down
14% to £18.0m. The impact of minimal high-margin software licence revenue
being recognised is most evident in profitability. Adjusted profit before
tax(3) was 41% down at £5.5m (H1 2025: £9.3m), which also reflected the
decrease in total revenue as well as the very low proportion of software
licence revenue. For the same reasons, the adjusted EBITDA margin was lower at
34.5% (H1 2025: 47.7%).

Annualised recurring revenue(2) continues to increase, and at the half-year
end stood at £19.1m (H1 2025: £18.2m). The Company's balance sheet also
remains strong with net cash at 31 March 2026 at £32.5m (31 March 2025:
£31.2m).

We continued to invest in the business, developing our resources across our
main operating bases in the UK, Bulgaria and India, expanding our sales team
to support our on-going growth strategy and releasing new features in
Cerillion 26.1.

The new customer sales pipeline(7) has increased by 4% to a new high of £271m
(31 March 2025: £261m), which is after our latest major win in January. The
existing customer sales pipeline also remains robust.

Looking ahead, we expect a much stronger performance in the second half and
remain confident of delivering consensus market expectations for the financial
year and beyond. Our view is based on the strong back-order book, continuing
successful execution, and anticipated term renewals and extensions.

Financial Overview

Revenue for the six months ended 31 March 2026 decreased by 14% to £18.0m (H1
2025: £20.9m) for the reasons outlined above. Services revenue of £9.1m made
up 51% of total revenue (H1 2025: £10.3m and 49% of total revenue), with the
decline from the prior period reflecting the timing of contract wins. Software
revenue(1) (principally software licence, support and maintenance, and managed
services revenue) totalled £7.8m, including £1.1m lower software licence
revenue period-on-period, and accounted for 43% of the Company's total revenue
(H1 2025: £9.6m and 46% of total revenue). Other revenue amounted to £1.1m
or 6% of total revenue (H1 2025: £1.0m and 5% of total revenue) and included
the re-selling of third-party hardware and software, hosting fees and
rebillable expenses.

The gross margin was slightly lower than in the prior period at 75.8% (H1
2025: 80.6%).  This mainly reflected lower recognition of high-margin
software licence revenue, and a decrease in day rates achieved on key
implementation projects.

Existing customers (those customers acquired at least 12 months before the end
of the reporting period) accounted for a very high proportion of the Group's
revenue and generated 93% of total revenue in the period (H1 2025: 98%).

Operating expenses of £8.8m increased period-on-period (H1 2025: £8.1m),
mainly driven by an increase in the number of heads to drive future growth,
inflation and higher amortisation of capitalised development costs.

Adjusted earnings before interest, tax, depreciation and amortisation
("EBITDA"), which excludes share-based payment charges, decreased by 38% to
£6.2m (H1 2025: £10.0m). Statutory EBITDA was down by the same percentage to
£6.2m (H1 2025: £9.9m).

Adjusted profit before tax(3) decreased by 41% to £5.5m (H1 2025: £9.3m) and
adjusted earnings per share(4) was 41% lower at 14.1p (H1 2025:
23.9p). Statutory profit before tax decreased by 41% to £5.5m (H1 2025:
£9.3m), and statutory earnings per share decreased by 42% to 13.9p (H1 2025:
23.8p).

The balance sheet remains strong. Net assets rose by 18% to £60.6m as at 31
March 2026 (31 March 2025: £51.6m).

Cash Flow and Banking

Net cash as at 31 March 2026 increased slightly to £32.5m (31 March 2025:
£31.2m).  Net cash generated from operations in the period decreased to
£1.7m (H1 2025: £7.0m), reflecting the lower profitability in the period.

Development costs of £0.8m were capitalised in the period (H1 2025: £0.9m)
after investment to further enhance the Company's intellectual property.

Free cash generation in the period was £0.5m (H1 2025: £5.9m). Cash
generated in the period was partly utilised to pay the final dividend of
£3.1m (H1 2025: £2.7m) in respect of the financial year ended 30 September
2025.

 

Dividend

The Board is pleased to declare an increased interim dividend of 5.5p per
share (H1 2025: 4.8p), a 15% rise year-on-year. The interim dividend is
payable on 26 June 2026 to shareholders on the Company's register as at the
close of business on the record date of 12 June 2026. The ex-dividend date is
11 June 2026.

As previously stated, the Board aims to distribute between a third to a half
of the Group's free cash flow as dividends each full year, subject to the
Group's performance and the Board's assessment of the trading environment.

Operational Overview

The Omantel contract signed in January 2026 was awarded after an extensive
tender process, which involved all major BSS/OSS(5) vendors. A key determinant
in Cerillion's selection was its product-centric solution model and
full-service delivery. Our product-centric model eliminates the need for
services-heavy implementations and enables customers to benefit from industry
standard APIs, a seamless upgrade path, operational flexibility, including the
ability to create and launch new products to end-customers very easily, while
also offering lower total cost ownership and faster-time-to-market compared
with more bespoke solutions. Our BSS/OSS suite will support Omantel's 3.5m
mobile, fixed wire and broadband customers.

The implementation of our platform has started well and, despite the current
conflict in the Middle East, our teams continue to be able to travel to
site.  If this were no longer possible for a period, work would continue
remotely with minimal impact on productivity.

As discussed, the revenue benefits from this new win are expected to come
through meaningfully in the second half of the current financial year. We also
see scope for this relationship to grow further over time, given Omantel's
expansion ambitions and commercial interests.  The Omantel contract also
provides another important, large-scale reference client, and a strong
reference from which to develop further business within the region.

In Armenia, our implementation project, agreed in a contract worth $11.4m in
January 2025 with UCom, the country's telecommunication services leader,
continued to progress well. The main delivery phases are nearing completion,
data migration is well-advanced and cutover is scheduled for the autumn. This
major project should be a strong reference for other business within the
region.

We continue to invest in R&D, releasing new features and functionality
improvements twice a year. In April 2026, we released Cerillion 26.1, the
latest version of our BSS/OSS Suite.

·    Building on the introduction of our AI Agents and Model Context
Protocol server in the previous release, Cerillion 26.1 takes this to the next
level by enabling AI agents to communicate, coordinate and execute tasks
collaboratively - both within the Cerillion platform and with external
systems. This marks a significant step towards autonomous, real-time
operations, allowing communication service providers to streamline complex
processes and reduce manual intervention.

·    These foundations now enable the introduction of A2A capabilities,
allowing AI agents to operate with a shared understanding of context and to
coordinate actions across multiple systems in real-time - supporting more
advanced, multi-step process orchestration.

While highlighting the continuing advancement of our product, it is also worth
commenting on the topic of AI displacement, since some commentators have
expressed concerns. There are two fundamental points to make. Our view is that
whilst AI is well-suited to building solutions that are good approximations of
relatively simple sets of requirements (probabilistic), AI is unsuitable where
requirements need to be met exactly, at all times, and where there is no
tolerance for disparate outcomes (deterministic). A consequence of this is
that telcos would be very unlikely to view AI as a means to 'in-source'
BSS/OSS(5) platforms.

In addition, building an enterprise software platforms from scratch is highly
complex, even if using AI. A substantial knowledge base of the very specific
business rules that would need to be incorporated into a new platform to
generate the highly detailed prompts that would need to be used to instruct
the AI toolset is required. A prototype platform requires a lengthy,
multi-year process of rigorous, iterative, real-world testing and refining.
Subsequently, it requires a launch customer willing to take on the risks of
introducing such a mission-critical system into the heart of its business.
Thereafter, to become a serious market contender and to build market
credibility, a broad base of customers would need to be established. Existing
vendors, like Cerillion, have proven solutions, in use globally. We continue
to enhance and innovate our platform, using AI tools and incorporating AI
capability, but crucially, we are doing this from an established,
market-tested starting point.

Outlook

The Omantel contract win was a step change in the scale of our agreements and
enhances our position in the market as we continue to grow the business. The
opportunity for further growth is significant and substantial barriers to
entry remain in place.

Looking at the remainder of the financial year, we believe that the Company
continues to be well-positioned to deliver consensus market forecasts for the
current financial year. Delivery is based largely on the continuing execution
of projects already under way, supplemented by anticipated new orders from
existing customers. Our new business pipeline, which stands at a record level
even after our contract win with Omantel, also sets us up well for continuing
progress.

Cerillion has a very strong balance sheet, with significant net cash, and this
provides an excellent platform to support the Company's continued growth and
development. We therefore continue to view long-term prospects positively.

 Alan Howarth  Louis Hall

 Chairman      Chief Executive Officer

 

Notes:

(1) Software revenue is made up of licence, support and maintenance, managed
service and Skyline revenue.

(2) Annualised Recurring Revenue includes the annualised value of support and
maintenance, managed service, Skyline and third-party hardware and hosting
revenue, plus annualised term licence revenue, which is calculated as total
term licence revenue divided by the contract length for each customer and
excludes any deduction for financing; note this differs to Cerillion's revenue
recognition policy which is to recognise core term licence revenue in full
upfront when the customer has the ability and right to use the licences,
rather than being spread over the contract term, and includes a deduction for
the financing component

(3) Adjusted profit before tax is a non-GAAP, Company-specific measure which
is earnings excluding taxes and share-based payment charges.

(4) Adjusted earnings per share is a non-GAAP, Company-specific measure which
is earnings after taxes, excluding share-based payment charges divided by the
average weighted number of shares in the period.

(5) BSS/OSS; in telecommunications, this refers respectively to business
support systems and operating support systems.

(6) Back-order book of £82.1m consists of £72.6m of orders contracted but
not yet recognised plus £9.5m of annualised support and maintenance revenue.
It is anticipated that c. 40% of the £72.6m of orders contracted but not yet
recognised as at the end of the reporting period will be recognised within 12
months from 31 March 2026.

(7) New customer sales pipeline is the total, unweighted value of all
qualified sales prospects.

 

 

INTERIM FINANCIAL INFORMATION

Unaudited Consolidated Statement of Comprehensive Income

for the six months ended 31 March 2026

                                                         Consolidated   Consolidated   Consolidated

                                                         Unaudited      Unaudited      Audited

                                                         half year to   half year to   year to

                                                         31 Mar 2026    31 Mar 2025    30 Sep 2025

                                                         £'000          £'000          £'000
 Continuing operations
 Revenue                                                 18,012         20,915         45,358
 Cost of sales                                           (4,358)        (4,060)        (8,390)
 Gross profit                                            13,654         16,855         36,968
 Operating expenses                                      (8,794)        (8,139)        (16,655)
 Other income                                            -              -              324
 Impairment losses on financial assets                   -              -              (27)

 Adjusted EBITDA*                                        6,207          9,975          23,079
 Depreciation and amortisation                           (1,302)        (1,232)        (2,410)
 Share based payment charge                              (45)           (27)           (59)
 Operating profit                                        4,860          8,716          20,610

 Finance costs                                           (82)           (84)           (190)
 Finance income                                          676            642            1,295

 Adjusted profit before tax**                            5,499          9,301          21,774
 Share based payment charge                              (45)           (27)           (59)
 Profit before tax                                       5,454          9,274          21,715
 Taxation                                                (1,347)        (2,235)        (5,097)
 Adjusted profit for the period***                       4,152          7,066          16,677
 Share based payment charge                              (45)           (27)           (59)
 Profit for the period                                   4,107          7,039          16,618
 Other comprehensive income
 Exchange differences on translating foreign operations

                                                         (51)           11             (128)
 Total comprehensive profit for the period

                                                         4,056          7,050          16,490

All transactions are attributable to the owners of the parent.

                                                                   H1 2026               H1 2025               FY 2025
 Basic earnings per share - continuing and total operations        13.9 pence            23.8 pence            56.3 pence
 Diluted earnings per share - continuing and total operations      13.9 pence            23.8 pence            56.2 pence
 Adjusted basic earnings per share from continuing operations

                                                                   14.1 pence            23.9 pence            56.5 pence
 *                                Adjusted EBITDA is a non-GAAP, Company-specific measure, which is earnings
                                  excluding finance income, finance costs, taxes, depreciation, amortisation and
                                  share-based payments charge.
 **                               Adjusted profit before tax is a non-GAAP, Company-specific measure which is
                                  earnings excluding taxes and share-based payments charge.
 ***                              Adjusted profit for the period is a non-GAAP, Company-specific measure which
                                  is earnings excluding share-based payments charge.

 

 

Unaudited Condensed Consolidated Statement of Changes in Equity

as at 31 March 2026

 

                                                        Share capital  Share premium  Share option reserve  Treasury stock  Foreign exchange reserve  Retained earnings  Total Equity
                                                        £'000          £'000          £'000                 £'000           £'000                     £'000              £'000
 Balance at 1 October 2024 (audited)                    147            13,319         394                   -               (342)                     34,990             48,508
 Profit for the period                                  -              -              -                     -               -                         7,039              7,039
 Exchange difference on translating foreign operations  -              -              -                     -               11                        -                  11
 Total comprehensive income                             -              -              -                     -               11                        7,039              7,050
 Issue of new shares                                    1              -              -                     -               -                         -                  1
 Share option charge                                    -              -              27                    -               -                         -                  27
 Purchase of treasury stock                             -              -              -                     (1,384)         -                         -                  (1,384)
 Exercise of share options                              -              -              (155)                 620             -                         (400)              65
 Dividends                                              -              -              -                     -               -                         (2,715)            (2,715)
 Balance at 31 March 2025 (unaudited)                   148            13,319         266                                   (331)                     38,914             51,552

                                                                                                            (764)

 Profit for the period                                  -              -              -                     -               -                         9,579              9,579
 Exchange difference on translating foreign operations  -              -              -                     -               (139)                     -                  (139)
 Total comprehensive income                             -              -              -                     -               (139)                     9,579              9,440
 Issue of new shares                                    (1)            -              -                     -               -                         -                  (1)
 Share option charge                                    -              -              32                    -               -                         -                  32
 Exercise of share options                              -              -              (21)                  76              -                         (56)               (1)
 Dividends                                              -              -              -                     -               -                         (1,416)            (1,416)
 Balance at 30 September 2025 (audited)                 147            13,319         277                   (688)           (470)                     47,021             59,606
 Profit for the period                                  -              -              -                     -               -                         4,107              4,107
 Exchange difference on translating foreign operations  -              -              -                     -               (51)                      -                  (51)
 Total comprehensive income                             -              -              -                     -               (51)                      4,107              4,056
 Share option charge                                    -              -              45                    -               -                         -                  45
 Purchase of treasury stock                             -              -              -                     (234)           -                         -                  (234)
 Exercise of share options                              -              -              (208)                 829             -                         (386)              235
 Dividends                                              -              -              -                     -               -                         (3,128)            (3,128)
 Balance at 31 March 2026 (unaudited)                   147            13,319         114                                   (521)                     47,614             60,580

                                                                                                            (93)

 

Unaudited Condensed Consolidated Balance Sheet

as at 31 March 2026

                                                   Consolidated            Consolidated  Consolidated

                                       Unaudited   Unaudited 31 Mar 2026   Unaudited     Audited

                                       Note        £'000                   31 Mar 2025   30 Sep 2025

                                                                           £'000         £'000
 Assets
 Non-current assets
 Goodwill                                          2,053                   2,053         2,053
 Other intangible assets                           3,459                   2,969         3,320
 Property, plant and equipment                     692                     552           567
 Right-of-use assets                               2,381                   3,192         2,797
 Other receivables                     5           12,216                  9,019         13,282
 Deferred tax assets                               239                     247           250
                                                   21,040                  18,032        22,269
 Current assets
 Trade receivables                                 5,199                   4,660         3,370
 Other receivables                     5           16,991                  13,586        15,227
 Current tax receivable                            215                     -             -
 Cash and cash equivalents                         32,467                  31,213        34,399
                                                   54,872                  49,459        52,996
 Total assets                                      75,912                  67,491        75,265

 Liabilities
 Non-current liabilities
 Other payables                        5           681                     661           629
 Borrowings                                        820                     -             -
 Deferred tax liabilities                          561                     604           561
 Lease liabilities                                 1,907                   2,767         2,369
                                                   3,969                   4,032         3,559
 Current liabilities
 Trade payables                                    1,922                   733           964
 Other payables                        5           8,169                   10,197        10,194
 Borrowings                                        340                     -             -
 Lease liabilities                                 932                     977           942
                                                   11,363                  11,907        12,100
 Total liabilities                                 15,332                  15,939        15,659
                                                   60,580                  51,552        59,606

 Net assets

 Equity attributable to shareholders
 Share capital                                     147                     148           147
 Share premium account                             13,319                  13,319        13,319
 Treasury stock                                    (93)                    (764)         (688)
 Foreign exchange reserve                          (521)                   (331)         (470)
 Share option reserve                              114                     266           277
 Retained earnings                                 47,614                  38,914        47,021
 Total Equity                                      60,580                  51,552        59,606

 

Unaudited Condensed Consolidated Cash Flow Statement

for the six months ended 31 March 2026

 

                                                         Consolidated                         Consolidated   Consolidated

                                                         Unaudited half year to 31 Mar 2026   Unaudited      Audited

                                                         £'000                                half year to    year to

                                                                                              31 Mar 2025    30 Sep 2025

                                                                                              £'000          £'000
 Operating activities
 Reconciliation of profit to operating cash flows
 Profit for the period                                   4,107                                7,039          16,618
 Add back:
 Taxation                                                1,347                                2,235          5,097
 Depreciation                                            596                                  654            1,242
 Amortisation                                            706                                  578            1,168
 Share option charge                                     45                                   27             59
 Other income                                            -                                    -              (324)
 Finance costs                                           82                                   84             190
 Finance income                                          (676)                                (642)          (1,295)
                                                         6,207                                9,975          22,755
 Increase in trade and other receivables                 (2,303)                              (1,508)        (5,961)
 Increase in trade and other payables                    207                                  676            522
 Cash from operations                                    4,111                                9,143          17,316
 Finance costs                                           (82)                                 (84)           (190)
 Finance income                                          452                                  490            982
 Tax paid                                                (2,820)                              (2,509)        (4,880)
 Net cash generated from operating activities            1,661                                7,040          13,228

 Investing activities
 Capitalisation of development costs                     (844)                                (921)          (1,862)
 Purchase of property, plant and equipment               (299)                                (239)          (417)
 Net cash used in investing activities                   (1,143)                              (1,160)        (2,279)

 Financing activities
 Proceeds from borrowings                                1,494                                -              -
 Repayments of borrowings                                (341)                                -              -
 Purchase of treasury stock                              (234)                                (1,384)        (1,384)
 Receipts from exercise of share options                 235                                  65             64
 Principal elements of finance leases                    (480)                                (486)          (949)
 Dividends paid                                          (3,128)                              (2,715)        (4,131)
 Net cash used in financing activities                   (2,454)                              (4,520)        (6,400)

 Net (decrease) increase in cash & cash equivalents      (1,936)                              1,360          4,549
 Translation differences                                 4                                    3              -
 Cash and cash equivalents at beginning of period        34,399                               29,850         29,850
 Cash and cash equivalents at end of period              32,467                               31,213         34,399

 

Unaudited Notes

1.    Basis of Preparation and Accounting Policies

The condensed financial information is unaudited and was approved by the Board
of Directors on 29 May 2026.

The Company is a public limited company, which was incorporated in England and
Wales on 5 March 2015. The address of its registered office is 25 Bedford
Street, London, WC2E 9ES. The interim financial information for the six months
ended 31 March 2026 has been prepared in accordance with UK-adopted
International Accounting Standards. The interim financial information for the
six months ended 31 March 2026 has been prepared under the historical cost
convention.

The interim financial information for the six months ended 31 March 2026 does
not constitute statutory accounts within the meaning of section 434 of the
Companies Act. Statutory accounts for the year ended 30 September 2025 have
been delivered to the Registrar of Companies. These accounts contain an
unqualified audit report and did not contain a statement under the Companies
Act 2006 regarding matters which are required to be noted by exception.

The preparation of the interim financial information for the six months ended
31 March 2026 in conformity with generally accepted accounting principles
requires the use of estimates and assumptions that affect the reported amounts
of assets and liabilities at the date of the Statements and the reported
amounts of revenues and expenses during the period. Although these estimates
are based on management's best knowledge of the amount, event or actions,
actual results ultimately may differ from those estimates. The accounting
policies adopted are consistent with those of the previous financial year and
corresponding interim reporting period, except for the adoption of new and
amended standards which have no material impact on the accounting policies,
financial position or performance of the Group.

There is no material difference between the fair value of financial assets and
liabilities and their carrying amount.

The functional and presentational currency is UK Sterling.

2.    Going concern

The Directors have assessed the current financial position of the Group, along
with future cash flow requirements, to determine if the Group has the
financial resources to continue as a going concern for the foreseeable future.
The conclusion of this assessment is that it is appropriate that the Group be
considered a going concern. For this reason, the Directors continue to adopt
the going concern basis in preparing the interim financial information for the
six months ended 31 March 2026. The interim financial information does not
include any adjustments that would result in the going concern basis of
preparation being inappropriate.

3.    Basis of consolidation

The consolidated financial information incorporates the financial information
of the Company and entities controlled by the Company (its subsidiaries) at 31
March 2026. Control is achieved where the Company has the power to govern the
financial and operating policies of an investee entity so as to obtain benefit
from its activities.

Except as noted below, the financial information of subsidiaries is included
in the consolidated financial statements using the acquisition method of
accounting. On the date of acquisition, the assets and liabilities of the
relevant subsidiaries are measured at their fair values.

All intra-Group transactions, balances, income and expenses are eliminated on
consolidation.

4.    Adjusted earnings

EBITDA, profit before tax, profit for the period and earnings per share have
been adjusted to take account of £45,448 (six months to 31 March 2025
£27,362) relating to P&L charges in respect of the Group's share based
payment charges.

5.    Other receivables and other payables

                                       Unaudited     Unaudited     Audited

                                       31 Mar 2026   31 Mar 2025   30 Sep 2025

                                       £'000         £'000         £'000
 Other receivables - non-current
 Amounts recoverable on contracts      12,050        8,943         13,107
 Other receivables                     166           76            175
                                       12,216        9,019         13,282
 Other receivables - current
 Amounts recoverable on contracts      12,943        11,227        11,896

 Prepayments                           3,349         1,755         1,837
 Other receivables                     699           604           1,494
                                       16,991        13,586        15,227
 Other payables - non-current
 Other payables                        670           640           629
 Deferred income                       11            21            -
                                       681           661           629
 Other payables - current
 Taxation                              -             1,027         1,257
 Other taxation and social security    -             476           395
 Pension                               80            75            70
 Accruals and provisions               3,086         3,593         5,130

 Deferred income                       4,369         4,554         2,995
 Other payables                        634           472           347
                                       8,169         10,197        10,194

 

6.    Availability of this announcement

This announcement together with the financial statements herein and a
presentation in respect of the interim financial results are available on the
Group's website, www.cerillion.com.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  IR PPUWGAUPQGMB



            Copyright 2019 Regulatory News Service, all rights reserved

Recent news on Cerillion

See all news