Picture of Finseta logo

FIN Finseta News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsHighly SpeculativeMicro CapValue Trap

REG - Finseta PLC - Final 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:20260604:nRSD9148Ga&default-theme=true

RNS Number : 9148G  Finseta PLC  04 June 2026

Certain information contained within this announcement is deemed by the
Company to constitute inside information as stipulated under the Market Abuse
Regulation (EU) No. 596/2014 ("MAR") as applied in the United Kingdom. Upon
publication of this announcement, this information is now considered to be in
the public domain.

 

4 June 2026

 

Finseta plc

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

 

Final Results

Notice of AGM and Publication of Annual Report

 

Finseta (AIM: FIN), a foreign exchange and payments solutions company offering
multi-currency accounts to businesses and individuals through its proprietary
technology platform, announces its audited final results for the year ended 31
December 2025. In addition, the Group gives notice of its annual general
meeting ("AGM") and the publication of its annual report.

 

Financial Summary

·    Revenue of £12.4m (2024: £11.4m), growth of 9%

·    Gross margin of 62.0% (2024: 65.7%) reflecting a higher proportion of
corporate customer payments activity in the revenue mix

·    Adjusted(1) EBITDA of £0.2m (2024: £2.0m) as planned investments
were made in the Group's new strategic initiatives to broaden capabilities and
accelerate growth in the medium term

·    Cash and cash equivalents at 31 December 2025 were £1.5m (31
December 2024: £2.6m) with net debt of £0.3m(2) (31 December 2024: net cash
of £0.6m); post year end, the balance sheet was strengthened through a
fundraise of £0.9m before expenses

 

Operational Highlights

·    Growth in active customers(3) to 1,101 (H1 2024: 1,059) and an
increase in average revenue per customer

·    Strong growth among corporate customers reflecting increased focus on
business-to-business offering, offsetting reduced payments activity of high
net worth individual ("HNWI") clients due to the impact of macroeconomic
conditions

·    Received regulatory approval to provide payments services in the
United Arab Emirates ("UAE") and launched full-service office in Dubai,
resulting in significant revenue growth in the region

·    Implemented agency banking in the UK, which significantly enhances
the Group's offering and will enable it to attract a wider range of customers

·    Commenced trading in Canada, including becoming integrated with local
banking

·    Implemented multiple platform enhancements, with features targeted at
corporate customers

 

Current Trading and Outlook

·    Continued growth in customer acquisition, including good traction
with corporate customers

·    In Dubai, the strong momentum generated in 2025 has been sustained
through 2026 to date. With an expanded sales capability, the Group expects to
continue to deliver healthy growth in this market

·    Alongside this, the Group has made further strategic progress,
including towards expanding its regulatory permissions into Europe, and is
confident that its planned investments in 2025 will lead to accelerated sales
growth and increased profitability in the medium term

 

James Hickman, CEO of Finseta, said: "In 2025, we delivered progress against
our strategic and operational objectives for the year - most notably with the
ramp up of our operation in Dubai and completing the implementation of UK
agency banking. Our increased focus on our business-to-business offering
resulted in strong growth with corporate customers - and this momentum has
been sustained into the current year, including attracting larger corporates
that have more complex requirements. We continue to strengthen our
capabilities that will enable Finseta to become the primary payments provider
for customers in sectors that are typically underserved by traditional banks
and to make progress towards further expanding our international reach and
regulatory permissions. Accordingly, the Board continues to have strong levels
of confidence in Finseta's prospects and in our ability to accelerate sales
growth and increase profitability in the medium term."

 

Investor Presentation

 

James Hickman, CEO, and Andrew Richards, CFO, will provide a live presentation
via Investor Meet Company at 10.00am BST on Wednesday 10 June 2026. The
presentation is open to all existing and potential shareholders. Investors can
sign up to Investor Meet Company for free and add to meet Finseta via:
https://www.investormeetcompany.com/finseta-plc/register-investor
(https://protect.checkpoint.com/v2/r02/___https:/www.investormeetcompany.com/finseta-plc/register-investor___.YXAxZTpzaG9yZWNhcDpjOm9mZmljZTM2NV9lbWFpbHNfYXR0YWNobWVudDo1Y2YxZjkyYjI5MTEyZDQ4MDdjZWJmZjU1OTNiNmQyMzo3OjA2ZGM6Y2FiZDVmN2VhMjYyN2I1MTRjZGEzODc5MDg0ZWRhZDg3MTNjNjk0YjM2NTg3YTU1Yzk3NTViZjMwNTU3YmI4ZDpwOlQ6Tg)

 

Enquiries

 

 Finseta plc                                           +44 (0)203 971 4865
 James Hickman, Chief Executive Officer

 Andrew Richards, Chief Financial Officer

 Shore Capital (Nominated Adviser and Joint Broker)    +44 (0)207 408 4090
 Daniel Bush, Tom Knibbs

 Allenby Capital (Joint Broker)                        +44 (0)203 328 5656
 Nick Naylor, Vivek Bhardwaj (Corporate Finance)

 Jos Pinnington (Sales and Corporate Broking)

 Gracechurch Group (Financial PR)                      +44 (0)204 582 3500
 Harry Chathli, Claire Norbury

 

About Finseta plc

 

Finseta plc (AIM: FIN) is a foreign exchange and payments company offering
multi-currency accounts and payment solutions to businesses and individuals.
Headquartered in the City of London, Finseta combines a proprietary technology
platform with a high level of personalised service to support clients with
payments in over 165 countries in 150 currencies. With a track record of over
15 years, Finseta has the expertise, experience and expanding global partner
network to be able to execute complex cross-border payments. It is fully
regulated, through its wholly-owned subsidiaries, by the Financial Conduct
Authority as an Electronic Money Institution; by the Financial Transactions
and Reports Analysis Centre of Canada as a Money Services Business; and by the
Dubai Financial Services Authority under a Category 3D licence.
www.finseta.com
(https://protect.checkpoint.com/v2/r02/___http:/www.finseta.com___.YXAxZTpzaG9yZWNhcDpjOm9mZmljZTM2NV9lbWFpbHNfYXR0YWNobWVudDoxNGJkMzAwOWMyY2E0ZTYwODVkMDhjZmQyODU2Njk2Yjo3OjEzZDQ6NjhkNjhjOThmN2JlOTFmZDdiMDYyMTBjMmQyNTEwNjBjODUzMzE2MzVhNTcyMTk0MzY4NWRiZTU4N2ZiY2FlMzpwOkY6Tg)

 

 

 

Operational Review

 

The year to 31 December 2025 was a period of substantial strategic and
operational progress. The Group achieved important milestones in its plans to
expand its geographic footprint and capabilities and to enhance its product
and service offering. Finseta also continued to invest in its people -
increasing the sales teams in the UK and elsewhere and strengthening the
compliance function. While revenue growth was constrained by macroeconomic
factors, the strategic progress and investments made during the year position
Finseta to broaden its offering, accelerate sales growth and increase
profitability in the medium term.

 

Performance

 

Revenue grew year-on-year by 9% to £12.4m (2024: £11.4m) driven by an
increase in active customers to 1,101 (2024: 1,059) and average revenue per
customer. By client type, there was a 54% increase in revenue generated by
corporate accounts reflecting the introduction of product features designed to
cater to the requirements of corporates as described below. As previously
noted, revenue generated by HNWI clients was impacted by reduced payments
activity due to the effects on foreign exchange rates and the global economy
of tariff-related developments. The proportion of total revenue accounted for
by corporate accounts was 57% (2024: 41%) with HNWIs contributing 43% (2024:
59%). In the prior year, the Group also received £100k in revenue,
accounting for 1% of total 2024 revenue, as the final income generated under a
licencing agreement with the acquirers of Avila House, a former subsidiary. In
terms of geography, the Group's Dubai operation delivered significant growth,
ahead of management's expectations, which served to mitigate a level of
reduction elsewhere due to the lower HNWI activity.

 

Strategic execution

 

Finseta made considerable strategic progress in 2025. This was fundamental to
the Group's growth during the year, but more importantly positions it in a
much stronger position for the years to come.

 

Expanding geographic footprint and capabilities

 

A key milestone was achieved with the granting, in March 2025, of a Category
3D licence by the Dubai Financial Services Authority ("DFSA"), which
authorised Finseta to provide payment services within the UAE to corporate and
professional clients. Subsequently, the Group has significantly expanded its
activities in the UAE, establishing a fully operational office that is
integrated with a local banking partner, which enables Finseta to offer
digital multi-currency accounts - the same as in the UK - and to benefit from
local payment rails. The Group's offer in Dubai was strengthened, post year
end, when it was granted a Retail Endorsement by the DFSA, which now allows
Finseta to provide payment services to retail clients. The Group experienced
significant revenue growth in Dubai during the year, and invested further in
its sales team to support accelerated future growth, with the headcount in
Dubai increasing from three prior to the receipt of regulatory approval to 13
today.

 

Following the receipt in the prior year of a Money Services Business licence
from the Financial Transactions and Reports Analysis Centre of Canada,
Finseta opened for business in Canada in 2025, including establishing local
banking. Progress also continued to be made with the regulatory approval
process in other jurisdictions. In particular, part of the proceeds from the
fundraising that completed in April 2026 will be used to progress the Group's
application for regulatory permissions in Europe, where it already has
infrastructure in place to support such expansion.

 

 

Product and service enhancement

 

During the year, Finseta made significant progress in strengthening and
broadening its offering through implementing UK agency banking and investing
in new platform functionality and increased capability. While these
enhancements have improved its offering to HNWIs, they are particularly
targeted at the business-to-business offering, which, along with investment in
the UK sales team, drove the strong growth in corporate client revenue.

 

Implementation of UK agency banking

 

A significant milestone during the year was the implementation of UK agency
banking, which was completed in the third quarter. This enables Finseta to
issue its own account numbers and sort code, which allows the Group to onboard
a wider scope of customers. It also means that Finseta is now indirectly
connected to the Faster Payments System, enabling the facilitation of faster
and more efficient transactions. This positions Finseta to become clients'
primary payments provider, replacing their high street bank.

 

Investment in new platform functionality and increased capability

 

The Group continued to make significant advancements with the Finseta
platform. A new client portal was introduced that is more user friendly and
intuitive. Key enhancements have been made to the corporate offering,
particularly to attract larger customers, such as introducing multi-layer
authorisations and bespoke client approvals. In addition, the proceeds from
the Group's fundraising in April 2026 will be used in part to provide
increased transaction capacity to allow Finseta to transact larger volume
business-to-business transactions.

 

Processing speed has also continued to be improved. Through actions such as
adding new counterparties, connecting with the Faster Payments System and
platform enhancements, the Group has increased its processing speed by over
60%.

 

Launch of Finseta Corporate Card

 

During the year, the Group launched the Finseta Corporate Card to offer
businesses a further payment method, enhancing the offering to current
customers as well as enabling the targeting of new corporate customers with
specific card requirements. While a number of customers are using this product
as part of a wider multi-currency account solution, the uptake has been lower
than anticipated and the Group has encountered certain operational challenges
with key suppliers to our card programme. Accordingly, the Group is assessing
how best to provide this service going forward.

 

Financial Review

 

Revenue grew year-on-year to £12.4m (2024: £11.4m) due to an increase in
active customers and in average revenue per customer. In particular, it
reflects significant growth in Dubai and strong growth in business with
corporate clients in the UK, which served to largely mitigate the impact of
lower trading by HNWIs.

 

Gross margin reduced slightly to 62.0% (2024: 65.7%), which reflects corporate
clients accounting for a greater proportion of revenue. While the gross margin
associated with corporate clients is lower than with HNWIs, they typically
transact more regularly and provide greater revenue recurrence. Despite the
lower gross margin, gross profit increased to £7.7m (2024: £7.5m) as a
result of the higher revenue.

 

Operating expenses were £8.9m in 2025 compared with £6.3m for the previous
year. The increase primarily reflects the Group's planned investment in the
business to support its strategic initiatives to expand its geographical and
market reach, which is expected to lead to accelerated sales growth and
increased profitability in the medium term.

 

Also included within operating expenses is the impairment of intangible assets
of £0.2m (2024: £nil). This reflects a reassessment of the future cash flows
from the corporate card product due to the challenges experienced with the
scheme as described above.

 

The Group recognised other operating income of £49k, being interest based on
client cash balances. In 2024, other operating income was £0.3m, comprising
£0.2m in interest based on client cash balances and £0.1m from the reversal
of a provision for a final acquisition-related earn-out payment. The reduction
in interest based on client cash balances is due to transitioning in 2025 to a
new financial institution for the safeguarding of the majority of client
funds.

 

Adjusted EBITDA was £0.2m (2024: £2.0m), which is stated after the
add-back of other operating income, share-based compensation, profit from the
disposal of a subsidiary and non-cash based accounting adjustments in respect
of the Group's corporate premises (see the statement of comprehensive income
for further detail).

 

There was an operating loss of £1.2m (2024: £1.5m profit) and loss before
tax of £1.3m (2024: £1.4m profit) after net finance costs of £0.1m (2024:
£0.1m). This primarily reflects the investment in the Group's strategic
initiatives as noted above, which offset the increased revenue. The Group
recorded a tax credit of £0.2m for 2025 compared with a tax expense of £0.4m
for the previous year, resulting in a net loss of £1.1m (2024: £1.0m
profit). Basic and diluted loss per share was 1.92 pence (2024: earnings of
1.74 pence and 1.66 pence respectively).

 

As at 31 December 2025, cash and cash equivalents were £1.5m (31 December
2024: £2.6m), with net debt of £0.3m (31 December 2024: net cash of
£0.6m). This primarily reflects cash generated from operations reducing to
£0.4m (2024: £2.2m) and cash used in investment activities of £1.1m (2024:
£1.3m) due to investment in the Group's strategic growth initiatives. Cash
used in financing activities was reduced to £0.4m (2024: £0.6m), reflecting
the settlement of loan notes and deferred consideration in 2024. Post period,
the balance sheet was strengthened with the completion of a placing,
subscription and retail offer raising £0.9m before expenses.

 

Current Trading and Outlook

 

Customer acquisition has continued to grow in 2026, positioning Finseta to
increase revenue conversion in the coming periods. In particular, the Group is
experiencing good traction with corporate customers, including attracting
larger corporates that have more complex requirements. This reflects the
increased focus on its business-to-business offering and, following the
implementation of UK agency banking, Finseta's ability to become the primary
payments provider for customers in sectors that are typically underserved by
traditional banks.

 

In Dubai, the strong momentum of 2025 has been sustained through 2026. With
the expansion of the Group's sales capability, and supported by the receipt of
Retail Endorsement in the current year, the Group expects to continue to grow
in this market. In addition, progress is being made towards receiving
regulatory approval in Europe, which would provide a further revenue stream in
due course.

 

Consequently, the Board continues to look to the future with confidence.

 

 

Notice of AGM and Publication of Annual Report

 

The Company gives notice that its AGM will be held at 2.00pm BST on 30 June
2026 at the office of Gracechurch Group, 48 Gracechurch Street, London, EC3V
OEJ.

 

The Notice of AGM, along with the Company's annual report and accounts for the
year ended 31 December 2025 (together, the "Documents"), have been published
on the Company's website at: https://investors.finseta.com/document-centre/
(https://protect.checkpoint.com/v2/r02/___https:/investors.finseta.com/document-centre/___.YXAxZTpzaG9yZWNhcDpjOm9mZmljZTM2NV9lbWFpbHNfYXR0YWNobWVudDo1Y2YxZjkyYjI5MTEyZDQ4MDdjZWJmZjU1OTNiNmQyMzo3OjM0MzY6MWQxMTdkNzQxMGViYmRlZTQxZmZkY2I4ZDI1NDU2ZTk4MjQzZjAyMTYxYTNlNDUwOTI3NDQ3MThmZDc5MzNjZTpwOlQ6Tg)
. The Documents, along with a form of proxy, will be posted to those
shareholders who have elected to receive physical copies in the coming days.

( )

( )

Notes

(1) Adjusted to exclude other operating income, share-based compensation,
profit from the disposal of a subsidiary (in H1 2024), transaction costs and
non-cash based accounting adjustments in respect of the Group's corporate
premises (see the Financial Review for further detail)

(2) Defined as cash and cash equivalents less loan notes

(3) Defined as customers who traded through Finseta during the 12-month
periods to 31 December 2025 and 31 December 2024 respectively

 

Group Statement of Comprehensive Income

For the year ended 31 December 2025

 

                                                                                 2025         2024
                                                                          Notes  £            £

 REVENUE                                                                  1      12,426,009   11,354,451
 Cost of sales                                                                   (4,727,025)  (3,895,145)

 GROSS PROFIT                                                                    7,698,984    7,459,306

 ADMINISTRATIVE EXPENSES
 Share-based compensation                                                 19     (173,940)    (263,395)
 Further adjustments to adjusted EBITDA (see below)                              (1,226,152)  (554,131)
 Other administrative expenses                                                   (7,517,606)  (5,444,467)

 TOTAL ADMINISTRATIVE EXPENSES                                                   (8,917,698)  (6,261,993)

 Other operating income                                                          49,427       315,861

 Adjusted EBITDA                                                                 181,378      2,014,839

 Stated after the add back of:
 - other operating income (interest earned on client funds)               3      (49,427)     (176,221)
 - other operating income (release of deferred consideration liability)          -            (139,640)
 - share-based compensation                                               19     173,940      263,395
 - profit on disposal of subsidiary                                       2      -            (150,000)
 - amortisation of intangible assets                                             941,648      571,090
 - impairment of goodwill                                                        -            139,640
 - impairment of intangible asset                                                221,580      -
 - IAS 17 rent reversal                                                          (329,934)    (317,244)
 - depreciation of property, plant and equipment and right-of-use assets         392,858      310,645

 (LOSS)/PROFIT from operations                                                   (1,169,287)  1,513,174

 Finance and other income                                                 4      63,731       75,316
 Finance costs                                                            4      (176,026)    (196,460)

 (LOSS)/PROFIT BEFORE TAX                                                        (1,281,582)  1,392,030

 Income tax credit/(charge)                                               7      169,421      (395,483)

 (LOSS)/PROFIT FOR THE YEAR                                                      (1,112,161)  996,547

 TOTAL COMPREHENSIVE (loss)/PROFIT FOR THE YEAR                                  (1,112,161)  996,547

 (Loss)/profit per ordinary share - basic (pence)                         8      (1.92)       1.74
 (Loss)/profit per ordinary share - diluted (pence)                       8      (1.92)       1.66

 

All amounts are derived from continuing operations.

 

The notes to the financial statements form an integral part of these financial
statements.

 

Group and Company Statement of Financial Position

As at ended 31 December 2025

 

                                              Group             Group             Company      Company
                                              31 December 2025  31 December 2024  31 December  31 December

                                                                                  2025         2024
                                       Notes  £                 £                 £            £
 assets
 NON-CURRENT ASSETS
 Intangible assets                     9      2,195,145         2,287,816         1,758,590    1,431,606
 Tangible assets                       11     106,866           63,916            -            -
 Investments                           13      -                -                 6,616,876    6,719,646
 Right-of-use assets                   10     340,811           506,862           -            -
 Deferred tax                          12     471,802           302,381           521,452      393,872
                                              3,114,624         3,160,975         8,896,918    8,545,124
 CURRENT ASSETS
 Trade and other receivables           14     1,755,876         1,654,424         247,669      133,928
 Cash and cash equivalents                    1,503,245         2,580,609         50,955       28,128
                                              3,259,121         4,235,033         298,624      162,056

 total assets                                 6,373,745         7,396,008         9,195,542    8,707,180

 equity and liabilities
 equity
 Share capital                         19     590,197           574,171           590,197      574,171
 Share premium                                6,430,722         6,191,748         6,430,722    6,191,748
 Share-based payment reserve                  568,311           1,043,784         568,311      1,043,784
 Merger relief reserve                        5,557,645         5,557,645         5,557,645    5,557,645
 Reverse acquisition reserve                  (3,140,631)       (3,140,631)       -            -
 Retained earnings                            (7,773,988)       (7,311,240)       (9,783,076)  (11,869,403)
 Foreign currency translation reserve         (15,937)          -                 -            -
 TOTAL EQUITY                                 2,216,319         2,915,477         3,363,799    1,497,945

 LIABILITIES
 NON-CURRENT LIABILITIES
 Loan notes                            15     1,800,000         2,000,000         1,800,000    2,000,000
 Obligations under leases              17     26,762            246,117           -            -
 Provision                             18     125,757           -                 -            -
                                              1,952,519         2,246,117         1,800,000    2,000,000
 CURRENT LIABILITIES
 Trade and other payables              16     1,862,463         1,936,975         4,031,743    5,209,235
 Obligations under leases              17     342,444           297,439           -            -
                                              2,204,907         2,234,414         4,031,743    5,209,235
 TOTAL EQUITY AND LIABILITIES                 6,373,745         7,396,008         9,195,542    8,707,180

 

A separate profit and loss account for the parent Company is omitted from the
Group's financial statements by virtue of section 408 of the Companies Act
2006. The Company profit for the year ended 31 December 2025 was £1,436,914
(year ended 31 December 2024: loss of £2,901,760). The financial statements
were approved by the Board of Directors and authorised for issue on 3 June
2026 and are signed on its behalf by:

James Hickman

Chief Executive Officer

 

The notes to the financial statements form an integral part of these financial
statements.

Group Statement of Changes in Equity

For the year ended 31 December 2025

 

                                                     Share capital  Share premium  Share-based payment reserve  Merger relief reserve  Reverse acquisition reserve  Retained earnings  Foreign currency translation reserve  Total
                                                     £              £              £                            £                      £                            £                  £                                     £

 Balance at 1 January 2024                           574,171        6,191,748      780,389                      5,557,645              (3,140,631)                  (8,307,787)        -                                     1,655,535

 Share-based payments (note 19)                      -              -              263,395                      -                      -                            -                  -                                     263,395
 Profit and total comprehensive income for the year  -              -              -                            -                      -                            996,547            -                                     996,547
 Balance at 31 December 2024                         574,171        6,191,748      1,043,784                    5,557,645              (3,140,631)                  (7,311,240)        -                                     2,915,477

 Issue of new equity                                  5,500          49,500        -                            -                      -                            -                  -                                     55,000
 Loan note conversion                                 10,526         189,474       -                            -                      -                            -                  -                                     200,000
 Share-based payments (note 19)                      -              -              173,940                      -                      -                            -                  -                                     173,940
 Options forfeited in the year                       -              -              (607,114)                    -                      -                            607,114            -                                     -
 Options exercised in the year                       -              -              (42,299)                     -                      -                            42,299             -                                     -
 Foreign exchange adjustments                        -              -              -                            -                      -                            -                  (15,937)                              (15,937)
 Loss and total comprehensive loss for the year      -              -              -                            -                      -                            (1,112,161)        -                                     (1,112,161)
 Balance at 31 December 2025                         590,197        6,430,722      568,311                      5,557,645              (3,140,631)                  (7,773,988)        (15,937)                              2,216,319

 

 

The notes to the financial statements form an integral part of these financial
statements.

 

Company Statement of Changes in Equity

For the year ended 31 December 2025

 

                                                     Share capital  Share premium  Share-based payment reserve  Merger relief reserve  Retained earnings  Total
                                                     £              £              £                            £                      £                  £

 Balance at 1 January 2024                           574,171        6,191,748      780,389                      5,557,645              (8,967,643)        4,136,310

 Share-based payments (note 19)                      -              -              263,395                      -                      -                  263,395
 Loss and total comprehensive loss for the year      -              -              -                            -                      (2,901,760)        (2,901,760)
 Balance at 31 December 2024                         574,171        6,191,748      1,043,784                    5,557,645              (11,869,403)       1,497,945

 Issue of new equity                                 5,500          49,500         -                            -                      -                  55,000
 Costs of raising equity                             10,526         189,474        -                            -                      -                  200,000
 Share-based payments (note 19)                      -              -              173,940                      -                      -                  173,940
 Options forfeited in the year                       -              -              (607,114)                    -                      607,114            -
 Options exercised in the year                       -              -              (42,299)                     -                      42,299             -
 Profit and total comprehensive income for the year  -              -              -                            -                      1,436,914          1,436,914
 Balance at 31 December 2025                         590,197        6,430,722      568,311                      5,557,645              (9,783,076)        3,363,799

 

 

 

The notes to the financial statements form an integral part of these financial
statements.

Group and Company Cash Flow Statement

For the year ended 31 December 2025

 

                                                                                     Group              Group                Company            Company
                                                                                     Year ended         Year ended           Year ended         Year ended

                                                                                     31 December 2025   31 December 2024     31 December 2025   31 December 2024
                                                                              Notes  £                  £                    £                  £
 (Loss)/profit before tax                                                            (1,281,582)        1,392,030            867,481            (3,372,559)
 Adjustments to reconcile profit before tax to cash generated from operating
 activities:
 Other operating income                                                              (11,133)           (12,478)             -                  -
 Finance income                                                               4      (63,731)           (75,316)             (11,083)           -
 Finance costs                                                                4      176,026            196,460              124,430            143,475
 Share-based compensation                                                     19     173,940            263,395              173,940            263,395
 Depreciation and amortisation                                                2      1,334,504          881,735              715,047            447,939
 Profit on disposal of subsidiary                                                    -                  (150,000)            -                  -
 Dividend received                                                                   -                  -                    (3,406,863)        -
 Loss on disposal of property, plant and equipment                                   -                  1,180                -                  -
 Impairment of intangible asset                                               9      221,580            -                    -                  -
 Impairment of investment in Group entity                                            -                  -                    102,770            729,132
 Release of deferred consideration liability                                         -                  (139,640)            -                  (139,640)
 Impairment of goodwill                                                       9      -                  139,640              -                  -
 (Increase)/decrease in accrued income, trade and other receivables           14     (109,490)          (250,281)            (113,007)          768,989
 (Decrease)/increase in trade and other payables                              16     (12,690)           (54,741)             2,607,197          2,540,273
 Cash generated from operations                                                      427,424            2,191,984            1,059,912          1,381,004

 Cash generated from operating activities                                            427,424            2,191,984            1,059,912          1,381,004

 Investing activities
 Purchases of property, plant and equipment                                   11     (84,037)           (55,150)             -                  -
 Internally generated intangible expenditure                                         (1,006,533)        (1,439,020)          (978,005)          (1,142,517)
 Proceeds from disposal of subsidiary                                                -                  150,000              -                  150,000
 Proceeds from disposal of property, plant and equipment                             -                  1,900                -                  -
 Cash used in investment activities                                                  (1,090,570)        (1,342,270)          (978,005)          (992,517)

 Financing activities
 Shares issued (net of costs)                                                        55,000             -                    55,000             -
 Interest and similar income                                                  4      66,535             78,732               10,350             -
 Interest and similar charges                                                 4      (124,430)          (96,903)             (124,430)          (96,903)
 Lease payments                                                               17     (411,323)          (316,342)            -                  -
 Settlement of loan note                                                             -                  (172,578)            -                  (172,578)
 Settlement of deferred consideration                                                -                  (105,431)            -                  (105,431)
 Cash used in financing activities                                                   (414,218)          (612,522)            (59,080)           (374,912)

 (Decrease)/increase in cash and cash equivalents                                    (1,077,364)        237,192              22,827             13,575

 Opening cash and cash equivalents                                                   2,580,609          2,343,417            28,128             14,553

 Closing cash and cash equivalents                                                   1,503,245          2,580,609            50,955             28,128

 

The notes to the financial statements form an integral part of these financial
statements.

Notes to the Financial Statements

For the year ended 31 December 2025

 

BAsis of preparation

 

Finseta is a public limited company, incorporated and domiciled in England.
The Company was admitted to AIM, London Stock Exchange's market for small and
medium size growth companies, on 6 April 2021. The registered office of the
Company is 14-18 Copthall Avenue, London, EC2R 7DJ. These consolidated
financial statements comprise the Company and its subsidiaries (together
referred to as the "Group"). The main activities of the Group are set out in
the Strategic Report of the Company's annual report and accounts for the year
ended 31 December 2025 ("Annual Report 2025").

 

The financial statements contained in this announcement have been prepared in
accordance with International Financial Reporting Standards as adopted by the
United Kingdom ("IFRS") for the years ended 31 December 2024 and 31 December
2025. The financial statements have been prepared in sterling, which is the
Group's presentation currency and the functional currency of each Group
entity. They have been prepared using the historical cost convention except
for the measurement of certain financial instruments.

 

The financial information set out in this announcement does not comprise
statutory accounts for the year ended 31 December 2025 within the meaning of
Section 434 of the Companies Act 2006 as it does not contain all the
information required to be disclosed in the financial statements prepared in
accordance with UK adopted International Accounting Standards. The financial
information in this announcement has been extracted from the Annual Report
2025. The report of the auditor on the 31 December 2025 statutory financial
statements was unqualified, did not include any references to any matters to
which the auditors drew attention by way of emphasis without qualifying their
report, and did not contain a statement under Section 498(2) or Section 498(3)
of the Companies Act 2006. The statutory accounts for the year ended 31
December 2025 have not yet been delivered to the Registrar of Companies.

 

The financial information for the year ended 31 December 2024 has been
extracted from the Group's audited statutory financial statements which were
approved by the Board of Directors on 22 April 2025, and which have been
delivered to the Registrar of Companies for England and Wales. The report of
the auditor on these financial statements was unqualified and did not contain
a statement under Section 498(2) or Section 498(3) of the Companies Act 2006.

The parent Company accounts have also been prepared in accordance with IFRS
(as adopted by the United Kingdom) and using the historical cost convention.
The accounting policies set out below have been applied consistently to the
parent Company where applicable.

 

Monetary amounts in these financial statements are rounded to the nearest
pound.

 

The preparation of financial statements in conformity with IFRS requires the
use of estimates and assumptions that affect the reported amounts of assets
and liabilities at the date of the financial statements and the reported
amounts of revenues and expenses during the reporting year. These estimates
and assumptions are based upon management's knowledge and experience of the
amounts, events or actions. Actual results may differ from such estimates.

 

NEW STANDARDS, INTERPRETATIONS AND AMENDMENTS ADOPTED FROM 1 JANUARY 2025

 

The following amendments are effective for the period beginning 1 January
2025:

 

·      IFRS 19 Subsidiaries without Public Accountability: Disclosures

·      Amendments to IAS 21 - Lack of Exchangeability

·      Amendments to IFRS 9 and IFRS 7 - Classification and Measurement
of Financial Instruments

 

The amendments had no impact on the Company's financial statements.

 

 

NEW AND REVISED IFRS STANDARDS IN ISSUE BUT NOT YET EFFECTIVE

 

At the date of authorisation of these financial statements, the Company has
not applied the following new and revised IFRS Standards that have been issued
but are not yet effective:

 

·      IFRS 18 Presentation and Disclosure in Financial Statements

 

Basis of consolidation

The consolidated financial statements incorporate the financial statements of
the Company and its subsidiary undertakings. Entities are accounted for as
subsidiary undertakings when the Group is exposed to or has rights to variable
returns through its involvement with the entity and it has the ability to
affect those returns through its power over the entity.

 

All subsidiary undertakings have an accounting reference date ended 31
December. Subsidiary entities are detailed in note 13.

 

Items included in the financial statements of each of the Group's subsidiary
undertakings are measured using the currency of the primary economic
environment in which the entity operates ("the functional currency"). The
consolidated financial statements are presented in sterling, which is the
Company's functional and presentation currency.

 

During the year, Finseta Payments (DIFC) Limited and Finseta Payment Corp
changed their functional currencies from sterling to United States dollars and
Canadian dollars respectively, giving rise to a foreign currency translation
reserve loss of £15,937 (2024: £nil).

 

Foreign currency transactions in each entity are translated into the
functional currency using the exchange rates prevailing at the dates of the
transactions or valuation where items are re-measured. Foreign exchange gains
and losses resulting from the settlement of such transactions and from the
translation at year end exchange rates of monetary assets and liabilities
denominated in foreign currencies are recognised in the income statement.

 

GOING CONCERN

 

At 31 December 2025, the Group balance sheet showed a cash balance of
£1,503,245 (31 December 2024: £2,580,609). The Group balance sheet also
showed a liability of £1,800,000 (31 December 2024: £2,000,000) related to a
loan note held by Robert O'Brien, the Company's largest shareholder, that is
due for repayment on 31 December 2028.

 

The Directors have prepared cash flow forecasts covering a medium-term time
horizon through to 31 December 2028. The Directors have derived forecast
assumptions that are their best estimate of the future development of the
Group's business, taking into account post year end trading, the fund raise in
April 2026, the existing customer and partner base, current and future product
offerings and the planned expansion into Europe. The Directors have also
prepared scenario planning forecasts alongside their best-estimate forecast
assumptions in order to stress test the base case assumptions. The
best-estimate forecast assumptions and scenario planning both indicate
sufficient cash resources to continue to finance the Group's working capital
requirements over the forecast period.

 

For these reasons, the Directors continue to adopt the going concern basis of
accounting in preparing the Group's financial statements.

 

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

revenue

The Group applies IFRS 15 Revenue from Contracts with Customers for the
recognition of revenue. IFRS 15 established a comprehensive framework for
determining whether, how much and when revenue is recognised. It affects the
timing and recognition of revenue items, but not generally the overall amount
recognised.

 

The performance obligations of the Group's revenue streams are satisfied on
the transaction date or by the provision of the service for the period
described in the contract. Revenue is not recognised where there is evidence
to suggest that customers do not have the ability or intention to pay. The
Group does not have any contracts with customers where the performance
obligations have not been fully satisfied.

 

The Group derives revenue from the provision of foreign exchange and payment
services. When a contract with a client is entered into, it immediately enters
into a separate matched contract with its institutional counterparty.

 

Spot and forward revenue is recognised when a binding contract is entered into
by a client and the rate is fixed and determined. Revenue represents the
difference between the rate offered to clients and the rate received from its
institutional counterparties.

 

INVESTMENTS

Investments in subsidiary undertakings are accounted for at cost less
impairment.

 

FINANCIAL INSTRUMENTS

Financial assets and financial liabilities are recognised on the Group
statement of financial position when the Group has become a party to the
contractual provisions of the instrument.

 

Derivative financial instruments

Derivative financial assets and liabilities are carried as assets when their
fair value is positive and as liabilities when their fair value is negative.
Changes in the fair value of derivatives are included in the income statement.
The Group's derivative financial assets and liabilities at fair value through
profit or loss comprise solely of forward foreign exchange contracts.

 

Trade, loan and other receivables

Trade and loan receivables are initially measured at their transaction price.
Trade and loan receivables are held to collect the contractual cash flows
which are solely payments of principal and interest. Therefore, these
receivables are subsequently measured at amortised cost using the effective
interest rate method. The Directors have considered the impact of discounting
trade and loan receivables whose settlement may be deferred for lengthy
periods and concluded that the impact would not be material.

 

An impairment loss is recognised for the expected credit losses on trade and
loan receivables when there is an increased probability that the counterparty
will be unable to settle an instrument's contractual cash flows on the
contractual due dates, a reduction in the amounts expected to be recovered or
both.

 

Impairment losses and any subsequent reversals of impairment losses are
adjusted against the carrying amount of the receivable and are recognised in
profit or loss.

 

Trade payables

Trade payables are initially recognised at fair value and subsequently at
amortised cost using the effective interest method.

 

Equity instruments

Equity instruments issued by the Group are recorded at the proceeds received,
net of direct issue costs.

 

Financial liabilities

Financial liabilities are classified according to the substance of the
contractual arrangements entered into. An instrument will be classified as a
financial liability when there is a contractual obligation to deliver cash or
another financial asset to another enterprise.

 

Cash and cash equivalents

Cash and cash equivalents comprise cash in hand, deposits held at call with
banks and other short-term highly liquid investments with original maturities
of three months or less.

 

For the purposes of the cash flow statement, cash and cash equivalents consist
of cash and cash equivalents as defined above, net of any outstanding bank
overdraft that is integral to the Group's cash management.

 

Goodwill

Goodwill arising on consolidation represents the excess of the cost of
acquisition over the Group's interest in the fair value of the identifiable
assets and liabilities of a subsidiary, associate or jointly controlled entity
at the date of acquisition. Goodwill on acquisition of subsidiaries is
separately disclosed in note 9.

 

Goodwill is not amortised; it is recognised as an asset, allocated to cash
generating units for the purpose of impairment testing and reviewed for
impairment at least annually. Any impairment is recognised immediately in
profit or loss and is not subsequently reversed.

 

other INTANGIBLE aSSETS

An intangible asset, which is an identifiable non-monetary asset without
physical substance, is recognised to the extent that it is probable that the
expected future economic benefits attributable to the asset will flow to the
Group and that its cost can be measured reliably. The asset is deemed to be
identifiable when it is separable or when it arises from contractual or other
legal rights.

 

Amortisation is charged on a straight-line basis through the profit or loss
within administrative expenses. The rates applicable, which represent the
Directors' best estimate of the useful economic life, are as follows:

 

Customer relationships                       - 5 years

Internally developed software          - 3 years

Cards
- 3 years

Software costs
                                     - 3
years

Other intangible assets                       - 3 years

 

Trademarks are recognised as intangible assets and are expected to generate
future economic benefits in perpetuity. Trademarks are not amortised. They are
allocated to a cash generating unit and tested for impairment annually.

 

property, plant and equipment

All property, plant and equipment is initially recorded at cost and is
subsequently measured at cost less accumulated depreciation and any recognised
impairment loss.

 

Depreciation, which is charged through the profit or loss within
administrative expenses, is provided at rates calculated to write off the cost
less residual value of each asset over its expected useful life, as follows:

 

Computer equipment
                               - 25% straight
line

Leasehold improvements                          - in
line with the term of the underlying leased asset

 

The gain or loss arising on the disposal or retirement of an asset is
determined as the difference between the sales proceeds and the carrying
amount of the asset and is recognised in profit or loss.

 

LEASES

The Group as lessee

The Group assesses whether a contract is, or contains, a lease at inception of
the contract. The Group recognises a right-of-use asset and a corresponding
lease liability with respect to all lease arrangements in which it is the
lessee, except for short-term leases (defined as leases with a lease term of
12 months or less) and leases of low value assets (determined to be those with
an initial discounted total obligation of less than £5,000). For these
leases, the Group recognises the lease payments as an operating expense on a
straight-line basis over the term of the lease unless another systematic basis
is more representative of the time pattern in which economic benefits from the
leased assets are consumed.

 

The lease liability is initially measured at the present value of the lease
payments that are not paid at the commencement date, discounted by using the
rate implicit in the lease. If that rate cannot be readily determined, the
Group uses its incremental borrowing rate.

 

The incremental borrowing rate depends on the term, currency and start date of
the lease and is determined based on a series of inputs including: the
risk-free rate based on government bond rates; a country-specific risk
adjustment; a credit risk adjustment based on bond yields; and an
entity-specific adjustment when the risk profile of the entity that enters
into the lease is different to that of the Group and the lease does not
benefit from a guarantee from the Group.

 

Lease payments included in the measurement of the lease liability comprise:

 

·      Fixed lease payments (including in-substance fixed payments),
less any lease incentives receivable

·      Variable lease payments that depend on an index or rate,
initially measured using the index or rate at the commencement date

·      The amount expected to be payable by the lessee under residual
value guarantees

·      The exercise price of purchase options, if the lessee is
reasonably certain to exercise the options

·      Payments of penalties for terminating the lease, if the lease
term reflects the exercise of an option to terminate the lease

 

The lease liability is presented as a separate line in the consolidated
statement of financial position.

 

The lease liability is subsequently measured by increasing the carrying amount
to reflect interest on the lease liability (using the effective interest
method) and by reducing the carrying amount to reflect the lease payments
made. The Group remeasures the lease liability (and makes a corresponding
adjustment to the related right-of-use asset) whenever:

 

·      The lease term has changed or there is a significant event or
change in circumstances resulting in a change in the assessment of exercise of
a purchase option, in which case the lease liability is remeasured by
discounting the revised lease payments using a revised discount rate

·      The lease payments change due to changes in an index or rate or a
change in expected payment under a guaranteed residual value, in which cases
the lease liability is remeasured by discounting the revised lease payments
using an unchanged discount rate (unless the lease payments change is due to a
change in a floating interest rate, in which case a revised discount rate is
used)

·      A lease contract is modified and the lease modification is not
accounted for as a separate lease, in which case the lease liability is
remeasured based on the lease term of the modified lease by discounting the
revised lease payments using a revised discount rate at the effective date of
the modification

 

The right-of-use assets comprise the initial measurement of the corresponding
lease liability, lease payments made at or before the commencement day, less
any lease incentives received and any initial direct costs. They are
subsequently measured at cost less accumulated depreciation and impairment
losses.

 

Whenever the Group incurs an obligation for costs to dismantle and remove a
leased asset, restore the site on which it is located or restore the
underlying asset to the condition required by the terms and conditions of the
lease, a provision is recognised and measured under IAS 37. To the extent that
the costs relate to a right-of-use asset, the costs are included in the
related right-of-use asset, unless those costs are incurred to produce
inventories.

 

Right-of-use assets are depreciated over the shorter period of lease term and
useful life of the right-of-use asset. If a lease transfers ownership of the
underlying asset or the cost of the right-of-use asset reflects that the Group
expects to exercise a purchase option, the related right-of-use asset is
depreciated over the useful life of the underlying asset. The depreciation
starts at the commencement date of the lease.

 

The right-of-use assets are presented as a separate line in the consolidated
balance sheet.

 

The Group applies IAS 36 to determine whether a right-of-use asset is impaired
and accounts for any identified impairment loss as described in the
"Impairment of property, plant and equipment and intangible assets excluding
goodwill" policy.

 

Variable rents that do not depend on an index or rate are not included in the
measurement of the lease liability and the right-of-use asset. The related
payments are recognised as an expense in the period in which the event or
condition that triggers those payments occurs and are included within
'Administrative expenses' in the consolidated statement of comprehensive
income.

 

As a practical expedient, IFRS 16 permits a lessee not to separate non-lease
components, and instead account for any lease and associated non-lease
components as a single arrangement. The Group has not used this practical
expedient. For contracts that contain a lease component and one or more
additional lease or non-lease components, the Group allocates the
consideration in the contract to each lease component on the basis of the
relative standalone price of the lease component and the aggregate standalone
price of the non-lease components.

 

PROVISIONS

Provisions are recognised when the Group has a present obligation as a result
of a past event which it is probable will result in an outflow of economic
benefits that can be reliably estimated.

 

SHARE CAPITAL

Ordinary shares are classified as equity. Incremental costs directly
attributable to the issue of new shares are shown in share premium as a
deduction from the proceeds.

 

SHARE-BASED COMPENSATION

Where share options are awarded to employees, the fair value of the options at
the date of grant is charged to the income statement over the vesting period.
Non-market vesting conditions are taken into account by adjusting the number
of equity instruments expected to vest at each balance sheet date so that,
ultimately, the cumulative amount recognised over the vesting period is based
on the number of options that eventually vest. Market vesting conditions are
factored into the fair value of the options granted.

 

As long as all other vesting conditions are satisfied, a charge is made
irrespective of whether the market vesting conditions are satisfied. The
cumulative expense is not adjusted for failure to achieve a market vesting
condition.

 

Where the terms and conditions of options are modified before they vest, the
increase in the fair value of the options, measured immediately before and
after the modification, is also charged to the income statement over the
remaining vesting period. Where equity instruments are granted to persons
other than employees, the income statement is charged with fair value of goods
and services received.

 

Cancelled or settled options are accounted for as an acceleration of vesting
and the amount that would have been recognised over the remaining vesting
period is recognised immediately.

 

The proceeds received net of any attributable transaction costs are credited
to share capital (nominal value) and share premium when the options are
exercised.

 

Fair value is measured by use of the Black-Scholes pricing model, which is
considered by management to be the most appropriate method of valuation.

 

employee benefits

The Group operates a defined contribution pension scheme. The pension costs
charged in the financial statements represent the contribution payable by the
Group during the year.

 

The costs of short-term employee benefits are recognised as a liability and an
expense in the period the related service is rendered at the undiscounted
amount of the benefits expected to be paid in exchange for that service.

 

TAXATION

Current income tax assets and liabilities are measured at the amount expected
to be recovered from or paid to the taxation authorities. The tax rates and
tax laws used to compute the amount are those that are enacted or
substantively enacted at the reporting date. Current income tax relating to
items recognised directly in equity or other comprehensive income is
recognised in equity and not in the consolidated statement of comprehensive
income.

 

Deferred income tax is provided on all temporary differences at the reporting
date arising between the tax bases of assets and liabilities and their
carrying amounts for financial reporting purposes. Deferred tax assets and
liabilities are offset when the Group has a legally enforceable right to
offset current tax assets and liabilities and the deferred tax assets and
liabilities relate to taxes levied by the same tax authority.

 

Deferred tax assets have been recognised in respect of the Group's tax losses
carried forward.

 

Research and Development tax credits are recognised as receivables when they
have been submitted to HMRC. The amount recognised is based on the expected
value of the credit.

 

CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS

 

Estimates and judgements are continually evaluated and are based on historical
experience and other factors, including expectations of future events that are
believed to be reasonable under the circumstances.

 

The Group makes estimates and assumptions concerning the future. The resulting
accounting judgements will, by definition, seldom equal the related actual
results. The estimates and assumptions that have a significant risk of causing
a material adjustment to the carrying amounts of assets and liabilities within
the next financial year are discussed below.

 

IMPAIRMENT

At each accounting reference date, the Group reviews the carrying amounts of
its intangibles, property, plant and equipment and investments to determine
whether there is any indication that those assets have suffered an impairment
loss. If any such indication exists, the recoverable amount of the asset is
estimated in order to determine the extent of the impairment loss (if any).

 

Where the asset does not generate cash flows that are independent from other
assets, the Group estimates the recoverable amount of the cash-generating unit
to which the asset belongs. An intangible asset with an indefinite useful life
is tested for impairment annually and whenever there is an indication that the
asset may be impaired.

 

Recoverable amount is the higher of fair value less costs to sell and value in
use. In assessing value in use, the estimated future cash flows are discounted
to their present value using a pre-tax discount rate that reflects current
market assessments of the time value of money and the risks specific to the
asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated
to be less than its carrying amount, the carrying amount of the asset (or
cash-generating unit) is reduced to its recoverable amount. An impairment loss
is recognised immediately in profit or loss, unless the relevant asset is
carried at a revalued amount, in which case the impairment loss is treated as
a revaluation decrease.

 

Where an impairment loss subsequently reverses, the carrying amount of the
asset (or cash-generating unit) is increased to the revised estimate of its
recoverable amount, but so that the increased carrying amount does not exceed
the carrying amount that would have been determined had no impairment loss
been recognised for the asset (or cash-generating unit) in prior years. A
reversal of an impairment loss is recognised immediately in profit or loss,
unless the relevant asset is carried in at a revalued amount, in which case
the reversal of the impairment loss is treated as a revaluation increase.

 

During the year, it was assessed that the Cards intangible asset required
writing down, resulting in a charge to the consolidated statement of
comprehensive income of £221,580 (see note 9). The recoverable amount of this
asset was assessed by management to be its value in use.

 

SEGREGATED FUNDS

As part of its business model, the Group issues e-money on behalf of its
customers. Funds held on behalf of customers are administered in accordance
with the Financial Conduct Authority's safeguarding regime to ensure that
customer funds are appropriately segregated from Group funds. Management have
considered the underlying transaction against the recognition criteria of IFRS
9 and made the decision not to recognise these funds on the balance sheet, on
the basis that they are not permitted to be used for any purpose within the
business. As at 31 December 2025, the balance of funds safeguarded by the
Group on behalf of its customers amounted to £14.9m (31 December 2024:
£12.8m).

 

SHARE-BASED COMPENSATION

The fair value of share-based awards is measured using the Black-Scholes model
which inherently makes use of significant estimates and assumptions concerning
the future applied by the Directors. Such estimates and judgements include the
expected life of the options and the number of employees that will achieve the
vesting conditions. Further details of the share option scheme are given in
note 19.

 

ALTERNATIVE PERFORMANCE MEASURES

The Group uses the alternative performance measure of adjusted EBITDA. This
measure is not defined under IFRS, nor is it a measure of financial
performance under IFRS.

 

This measure is sometimes used by investors to evaluate a company's
operational performance with a long-term view towards adding shareholder
value. This measure should not be considered an alternative, but instead
supplementary, to profit/(loss) from operations and any other measure of
performance derived in accordance with IFRS.

 

Alternative performance measures do not have generally accepted principles for
governing calculations and may vary from company to company. As such, the
adjusted EBITDA quoted within the Group statement of comprehensive income
should not be used as a basis for comparison of the Group's performance with
other companies.

 

ADJUSTED EBITDA

The Group uses adjusted EBITDA, defined as profit/(loss) from operations,
adding back share-based compensation, transaction costs associated with the
Group's acquisitions, impairment, depreciation and amortisation charges,
profits/losses on the disposal of subsidiaries, operating income related to
interest on client balances, deferred consideration income and IFRS 16
accounting transactions.

 

1    revenue and SEGMENTAL REPORTING

 

All of the Group's revenue arises from its activities within the UK (although
a proportion of revenue is derived from customers incorporated or residing
outside of the UK). Management considers there to be only one operating
segment within the business based on the way the business is organised and the
way results are reported internally.

 

Revenue is as follows:

 

                 Group                        Group
                 Year ended 31 December 2025  Year ended 31 December 2024
                 £                            £
 United Kingdom  12,413,149                   11,354,451
 Rest of world   12,860                       -
                 12,426,009                   11,354,451

 

2    (LOSS)/PROFIT FROM OPERATIONS

 

                                                                      Group                        Group
                                                                      Year ended 31 December 2025  Year ended 31 December 2024
                                                                      £                            £
 (Loss)/profit from operations is stated after charging/(crediting):
 Share-based compensation                                             173,940                      263,395
 Expensed software development costs                                  106,129                      92,594
 Release of deferred consideration liability                          -                            (139,640)
 Depreciation of property, plant and equipment                        41,147                       21,009
 Depreciation of right-of-use assets                                  351,709                      289,636
 Amortisation of intangible assets                                    941,648                      571,090
 Profit on disposal of subsidiary                                     -                            (150,000)
 Impairment of goodwill (note 9)                                      -                            139,640
 Impairment of intangible asset (note 9)                              221,580                      -

 

Amounts payable to the Group's auditor in respect of both audit and non-audit
services:

                                                                                 Year ended 31 December 2025  Year ended 31 December 2024
                                                                                 £                            £
 Audit Services
 - Statutory audit                                                               57,000                       46,250
 Other Services
 The auditing of accounts of associates of the Company pursuant to legislation:
 -  Audit of subsidiaries                                                        53,500                       52,750
                                                                                 110,500                      99,000

 

3    OTHER OPERATING INCOME

 

                                                Year ended 31 December 2025  Year ended 31 December 2024
                                                                             £
 Interest receivable from client cash balances  49,427                       176,221
 Release of deferred consideration liability    -                            139,640
                                                49,427                       315,861

 

Interest receivable from client cash balances relates to interest earned on
client funds held in approved safeguarding accounts which are interest
bearing. Under the terms of the Group's Electronic Money Licence, the Group is
not able to pass any of the interest earned back to its clients.

 

Whilst the interest stream is a positive inflow for the Group, the Group is
mindful that aspects of its dynamics are driven by macroeconomics beyond its
control. The Group has therefore chosen to recognise interest income on client
balances as 'Other operating income', and not revenue on the face of the
statement of comprehensive income. For the same reason, interest income has
been excluded from the presentation of adjusted EBITDA.

 

Interest earned on the Group's own cash is recognised within 'Finance and
other income' in the consolidated statement of comprehensive income.

 

The Group has recognised other operating income of £nil (2024: £139,640) in
respect of the release of the deferred consideration liability related to the
acquisition of Capital Currencies Limited.

 

4    INTEREST AND SIMILAR ITEMS

 

                                          Year ended 31 December 2025  Year ended 31 December 2024
                                                                       £

 Total finance and other income
 Bank interest receivable                 60,309                       75,316
 Other interest                           3,422                        -
                                          63,731                       75,316
 Total finance costs
 (Release)/unwinding of discount          -                            16,572
 Loan note interest                       124,430                      126,903
 Other interest payable and charges       -                            9
 Interest on lease liabilities (note 17)  51,596                       52,976
                                          176,026                      196,460

 

5    EMPLOYEES

 

The average monthly numbers of employees in the Group (including the
Directors) during the year was made up as follows (the Company has no
employees other than the Directors):

 

                                                                   Year ended 31 December 2025  Year ended 31 December 2024
                                                                   Number                       Number

 Directors                                                         6                            6
 Employees                                                         46                           37
                                                                   52                           43

 Employment costs                                                  Year ended 31 December 2025  Year ended 31 December 2024
                                                                                                £

 Wages and salaries                                                3,801,070                    2,796,846
 Social security costs                                             369,222                      264,486
 Pension costs                                                     115,658                      93,813
 Share-based compensation                                          173,940                      134,345
                                                                   4,459,890                    3,289,490

 

REMUNERATION OF KEY MANAGEMENT PERSONNEL

 

The remuneration of the Directors, who are the key management personnel of the
Group, is set out below in aggregate. Further information about the
remuneration of the individual Directors is provided in the Directors'
Remuneration Report in the Annual Report 2025.

 

                                                                               Year ended 31 December 2025  Year ended 31 December 2024
                                                                                                            £

 Salaries and fees                                                             687,833                      648,150
 Bonus                                                                         69,888                       128,480
 Share-based compensation charge                                               7,444                        59,236
 Social security costs                                                         112,221                      101,467
 Pension and other benefits                                                    27,577                       -
                                                                               904,963                      937,333
                                                                               Number                       Number
 Number of Directors to whom retirement benefits are accruing under a defined  3                            3
 contribution scheme

 

                                                                Year ended 31 December 2025  Year ended 31 December 2024
                                                                                             £
 The remuneration in respect of the highest paid Director was:

 Salaries                                                       230,833                      220,338
 Bonus                                                          34,188                       74,360
 Share-based compensation charge                                -                            26,977
 Pension and other benefits                                     13,457                       12,550
                                                                278,478                      334,225

 

During the year, no (2024: nil) Directors exercised any (2024: nil) share
options.

 

6    Pension costs

 

The Group operates a defined contribution pension scheme. The scheme and its
assets are held by independent managers. The pension charge represents
contributions due from the Group and amounted to £135,164 (2024: £93,813).
At 31 December 2025, contributions of £37,384 remained outstanding and are
included within other payables (2024: £32,641).

 

7    taxation

 

The tax on the profit on ordinary activities for the period was as follows:

 

                                                                            Group                        Group
                                                                            Year ended 31 December 2025  Year ended 31 December 2024
                                                                            £                            £

 Current Tax:
 Current tax (credit)/charge                                                -                            -
 Deferred tax (credit)/charge                                               (169,421)                    395,483
 Income tax (credit)/charge                                                 (169,421)                    395,483

                                                                            Group                        Group
                                                                            Year ended 31 December 2025  Year ended 31 December 2024
                                                                            £                            £
 (Loss)/profit before taxation                                              (1,281,582)                  1,392,030

 (Loss)/profit multiplied by main rate of corporation tax in the UK of 25%  (320,395)                    348,007
 (2024: 25%)
 Effects of:
 Expenses not deductible for tax purposes                                   162,135                      122,391
 Income not taxable                                                         (11,161)                     (84,287)
 Disposal of subsidiary                                                     -                            9,372
 Income tax (credit)/expense                                                (169,421)                    395,483

 

FACTORS AFFECTING FUTURE CHARGES

 

As at 31 December 2025, the Group had tax losses carried forward of
£2,084,135 (31 December 2024: £1,588,998) in respect of which it had
recognised a deferred tax asset of £521,034 (31 December 2024: £397,250).
The total net deferred tax asset as at 31 December 2025 was £471,802 (31
December 2024: £302,381) (see note 12).

 

The tax rate applicable for the year ended 31 December 2025 was 25%.

 

8    earnings PER SHARE ("EPS")

 

                                                        Year ended 31 December 2025  Year ended 31 December 2024
                                                                                     £
 Statutory (loss)/profit                                (1,112,161)                  996,547

 Weighted average number of shares used in basic EPS    57,864,021                   57,417,101
 Effect of dilutive share options                       -                            2,779,343
 Weighted average number of shares used in diluted EPS  57,864,021                   60,196,444

 Earnings per share (pence)
 Statutory total earnings per share
 Basic                                                  (1.92)                       1.74
 Diluted                                                (1.92)                       1.66

 

 

9    GROUP INTANGIBLE ASSETS

 

                      Goodwill  Customer relationships  Internally developed software  Software costs                        Total

                                                                                                       Trademarks   Cards
 COST                 £         £                       £                              £               £            £        £
 At 1 January 2025    420,300   615,756                 2,632,144                      15,611          116,590      296,503  4,096,904
 Additions            -         -                       1,012,758                      -               29,273       28,527   1,070,558
 At 31 December 2025  420,300   615,756                 3,644,902                      15,611          145,863      325,030  5,167,462

 AMORTISATION
 At 1 January 2025    139,640   336,710                 1,317,128                      15,611          -            -        1,809,089
 Impairment           -         -                       -                              -               -            221,580  221,580
 Charge for the year  -         123,151                 715,047                        -               -            103,450  941,648
 At 31 December 2025  139,640   459,861                 2,032,175                      15,611          -            325,030  2,972,317

 NET BOOK VALUE
 At 31 December 2025  280,660   155,895                 1,612,727                      -               145,863      -        2,195,145

 At 31 December 2024  280,660   279,046                 1,315,016                      -               116,590      296,503  2,287,816

 

The Cards intangible asset was assessed for impairment at the end of the year.
Through this process it was determined that the fair value less the costs to
sell of this asset was lower than its carrying value and should be written
down, resulting in an impairment charge of £221,580 (2024: £nil).

 

Individual capitalised components of the internally developed software
intangible asset are amortised over 3 years from the date available for use,
resulting in remaining periods ranging from 0 to 3 years at 31 December 2025
(2024: 0 to 3 years).

 

Company INTANGIBLE ASSETS

                        Internally developed software               Total

                                                       Trademarks
                        £                              £            £
 COST
 At 1 January 2025      2,632,144                      116,590      2,748,734
 Additions              1,012,758                      29,273       1,042,031

 At 31 December 2025    3,644,902                      145,863      3,790,765

 AMORTISATION
 At 1 January 2025      1,317,128                      -            1,317,128
 Charge for the period  715,047                        -            715,047
 At 31 December 2025    2,032,175                      -            2,032,175

 NET BOOK VALUE
 At 31 December 2025    1,612,727                      145,863      1,758,590

 At 31 December 2024    1,315,016                      116,590      1,431,606

 

10  GROUP RIGHT-OF-USE ASSETS

 

                                          Leasehold

                                          property
                                          £
 COST
 At 1 January 2025                        868,907
 Additions                                187,395
 Foreign exchange translation adjustment  (2,018)
 At 31 December 2025                      1,054,284

 AMORTISATION
 At 1 January 2025                        362,045
 Charge for the period                    351,709
 Foreign exchange translation adjustment  (281)
 At 31 December 2025                      713,473

 NET BOOK VALUE
 At 31 December 2025                      340,811

 At 31 December 2024                      506,862

 

11  GROUP property, plant and equipment

 

                                          Computer equipment  Leasehold improvements  Equipment  Total
                                          £                   £                       £          £
 COST
 At 1 January 2025                        101,945             14,583                  6,994      123,522
 Additions                                27,590              -                       57,302     84,892
 Foreign exchange translation adjustment  -                   -                       (855)      (855)
 At 31 December 2025                      129,535             14,583                  63,441     207,559

 AMORTISATION
 At 1 January 2025                        45,616              13,844                  146        59,606
 Charge for the period                    23,477              343                     17,327     41,147
 Foreign exchange translation adjustment  -                   -                       (60)       (60)
 At 31 December 2025                      69,093              14,187                  17,413     100,693

 NET BOOK VALUE
 At 31 December 2025                      60,442              396                     46,028     106,866

 At 31 December 2024                      56,329              739                     6,848       63,916

 

 

12  deferred tax

 

The Group recognised the following movements in deferred tax:

 

                                        Acquired intangibles  Fixed asset and other temporary differences  Tax losses

                                                                                                                        Total
                                        £                     £                                            £            £

 At 1 January 2024                      (100,549)             (19,748)                                     818,161      697,864
 (Charge)/credit in the year            30,789                (5,361)                                      (420,911)    (395,483)
 (Liability)/asset at 31 December 2024  (69,760)              (25,109)                                     397,250      302,381

 (Charge)/credit in the year            30,788                14,849                                       123,784      169,421
 (Liability)/asset at 31 December 2025  (38,972)              (10,260)                                     521,034      471,802

                                                                                                           Current      -
                                                                                                           Non-current  471,802

 

The Company recognised the following movements in deferred tax:

 

                                        Fixed asset and other temporary differences  Tax losses

                                                                                                  Total
                                        £                                            £            £

 At 1 January 2024                      (17,516)                                     625,084      607,568
 (Charge)/credit in the year            14,136                                       (227,832)    (213,696)
 (Liability)/asset at 31 December 2024  (3,380)                                      397,252      393,872

 Credit in the year                     3,796                                        123,784      127,580
 Asset at 31 December 2025              416                                          521,036      521,452

                                                                                     Current      -
                                                                                     Non-current  521,452

 

13  investments

 

                                     Investments in

                                     subsidiaries

                                     £
 Cost or Valuation
 At 1 January 2025                   6,835,901
 At 31 December 2025                 6,835,901

 Accumulated Impairment
 At 1 January 2025                   116,255
 Impairment                          102,770
 At 31 December 2025                 219,025

 Net Book Value at 31 December 2025  6,616,876
 Net Book Value at 31 December 2024  6,719,646

 

At 31 December 2025, the Company recognised an impairment of £102,770 (2024:
£116,255) reducing the carrying value to £nil (2024: £102,770).

 

Shares in subsidiary and associate undertakings are stated at cost. As at 31
December 2025, the Company owned the following principal subsidiaries, which
are included in the consolidated accounts:

 Subsidiary                         Principal activity            Country of incorporation  Registered office                                        Percentage of ownership

                                                                                                                                                                              Functional currency
 Finseta Payment Solutions Limited  Foreign Exchange              Northern Ireland          14-18 Copthall Avenue, London, England, EC2R 7DJ         100

and Payment Services

                                                                                                                                                                              GBP
 Finseta Payments (DIFC) Limited    Foreign Exchange              United Arab Emirates      Unit S301 Level 3                                        100

and Payment Services

                                                                                            Emirates Financial Towers,

                                                                                            Dubai International Financial Centre,

                                                                                            United Arab Emirates

                                                                                                                                                                              USD
 Pangea FX Limited                  Foreign Exchange White Label  England and               14-18 Copthall Avenue, London, England, EC2R 7DJ         100

Wales

                                                                                                                                                                              GBP
                                    Foreign Exchange              Canada                    5577 153A Street, Suite 207, Surrey BC, V3S 5K7, Canada  100

and Payment Services

 Finseta Payment Corp                                                                                                                                                         CAD

 

Pangea FX Limited did not trade during 2025 and was struck off on 25 February
2026.

 

14  current trade and other receivableS

 

                                            Group              Group              Company            Company

                                            31 December 2025   31 December 2024   31 December 2025   31 December 2024
                                            £                  £                  £                  £

 Trade receivables                          361,091            271,481            -                  -
 Prepayments and accrued income             432,855            295,715            115,354            69,017
 Derivative financial assets at fair value  688,560            733,887            -                  -
 Other receivables                          129,299            288,469            -                  -
 Amounts due from Group undertakings        -                  -                  -                  -
 Taxes and social security                  144,071            64,872             132,315            64,911
                                            1,755,876          1,654,424          247,669            133,928

 

For the year ended 31 December 2025, £64,643 was recorded as a bad debt
expense (2024: £13,744).

 

 

15  loan
notes

 

              Group             Group             Company           Company
              31 December 2025  31 December 2024  31 December 2025  31 December 2024
              £                 £                 £                 £
 CURRENT
 Loan notes   -                 -                 -                 -

 NON-CURRENT
 Loan notes   1,800,000         2,000,000         1,800,000         2,000,000

 

The non-convertible loan note of £1,800,000 issued to Robert O'Brien is
repayable on 31 December 2028 and has an 8.5% coupon rate payable quarterly in
arrears. These represent revised terms following an agreement that was entered
into between the Company and Robert O'Brien on 13 November 2025 to convert
£200,000 of loan note principal into ordinary shares in the Company, at a
subscription price of 19 pence per ordinary share, and to extend the repayment
term from 31 July 2026 to 31 December 2028. As part of this process, the
coupon rate on the outstanding loan principal was changed from 6% to 8.5%.

 

16  current trade and other payables

 

                                                 Group             Group             Company           Company
                                                 31 December 2025  31 December 2024  31 December 2025  31 December 2024
                                                 £                 £                 £                 £
 Trade payables                                  537,126           293,680           161,425           88,185
 Derivative financial liabilities at fair value  234,986           750,049           -                 -
 Other tax and social security                   178,009           205,491           23,087            21,035
 Other payables and accruals                     912,342           687,755           134,026           198,009
 Amount due to Group undertakings                -                 -                 3,713,205         4,902,006
                                                 1,862,463         1,936,975         4,031,743         5,209,235

 

17  lEASE LIABILITIES

 

                             Group        Group
 Leasehold Property          31 December  31 December

                             2025         2024
                             £            £
 At 1 January                543,556      806,912
 Additions                   185,377      -
 Finance costs               51,596       52,976
 Payments                    (411,323)    (316,332)
 At 31 December              369,206      543,556

 Current                     342,444      297,439
 Non-Current                 26,762       246,117

 Incremental borrowing rate  7.97%        7.97%

 

 

Maturity analysis

 

                                                      Group        Group
 Contractual undiscounted cash flows                  31 December  31 December

                                                      2025          2024
                                                      £            £
 Less than one year                                   367,843      328,988
 One to five years                                    28,786       254,068
 More than five years                                 -            -
 Total undiscounted lease liabilities at 31 December  396,629      583,056

 

18  Provision

 

                 Group        Group
                 31 December  31 December

                 2025         2024
                 £            £
 At 1 January    -            -
 Additions       125,757      -
 At 31 December  125,757      -
 Current         -            -
 Non-current     125,757      -

 

During the year, the Group received €150,000 from a partner in the Group's
Card product in support of the costs to launch the product. Under the terms of
the arrangement, the Group is required to achieve specified transaction volume
targets in order to retain the funds without recourse. Based on management's
assessment at the reporting date, it is considered unlikely that the required
targets will be achieved and, accordingly, a provision has been recognised for
the potential repayment obligation due in 2029.

 

19  Share capital AND Reserves

 

 Allotted, called up and fully paid
                                                      Ordinary shares  Share capital
                                                      No.              £
 Ordinary shares of £0.01 each as at 1 January 2025   57,417,101       574,171

 Share option exercise                                550,000          5,500

 Conversion of loan note                              1,052,632        10,526

 Ordinary shares of £0.01 each at 31 December 2025    59,019,733       590,197

 

At 31 December 2025, share subscriptions of £nil remained unpaid (31 December
2024: £nil).

 

All ordinary shares are equally eligible to receive dividends and the
repayment of capital and represent equal votes at meetings of shareholders.

 

During the year, 550,000 share options were exercised.

 

The Company issued and allotted 1,052,632 new ordinary shares to Robert
O'Brien in respect of the conversion of £200,000 of loan note principal
(see note 15).

 

The following describes the nature and purpose of each reserve within owner's
equity:

Share capital: Amount subscribed for shares at nominal value.

Share premium: Amount subscribed for share capital in excess of nominal value,
less costs of share issue.

Share-based payment reserve: The share-based payment reserve comprises the
cumulative expense representing the extent to which the vesting period of
warrants and share options has passed and management's best estimate of the
achievement or otherwise of non-market conditions and the number of equity
instruments that will ultimately vest.

Deferred consideration reserve: Reflects equity-based contingent consideration
on the acquisition of subsidiaries.

Merger relief reserve: Effect on equity of the consideration shares issued
over their nominal value.

Reverse acquisition reserve: Effect on equity of the reverse acquisition of
Finseta Payment Solutions Limited.

Retained losses: Cumulative realised profits less cumulative realised losses
and distributions made, attributable to the equity shareholders of the
Company.

 

Options

 

The Company operates an Enterprise Management Incentive ("EMI") Scheme
equity-settled share-based remuneration scheme for employees.

 

Under the scheme, vested options are exercisable at any time. The options are
also exercisable in the event of a change of control. If the option holder's
employment within the Group is terminated, other than for gross misconduct,
any options vested may be exercised within 90 days of such termination (12
months in the case of the option holder's death), otherwise the options lapse
five years after the date of grant. The options also lapse, inter alia, if the
option holder is adjudged bankrupt or proposes a voluntary arrangement or
other scheme in relation to his/her debts.

 

                                           31 December 2025                            31 December 2024
                                           Number     Weighted average exercise price  Number     Weighted average exercise price
                                                      £                                           £

 Outstanding at the beginning of the year  4,797,736  0.17                             4,857,736  0.13
 Granted during the year                   340,000    0.26                             730,000    0.34
 Forfeited/waived during the year          (147,736)  (0.23)                           (790,000)  (0.10)
 Exercised during the year                 (550,000)  (0.10)                           -          -
 Total outstanding                         4,440,000  0.18                             4,797,736  0.17

 Total exercisable                         3,379,797  0.15                             3,346,470  0.13

 

The Black-Scholes model was used for calculating the cost of options. The
model inputs for each of the options issued were:

 

 GRANT DATE                         22 February 2024  24 October 2024  20 February 2025  16 October 2025

 Exercise price (pence)             31.8              37.0             35.5              13.75
 Share price at grant date (pence)  31.0              37.0             35.5              13.75

 Risk-free rate                     4.20%             4.30%            4.30%             4.50%
 Expected volatility                117.50%           124.00%          98.60%            115.20%
 Contractual life (years)           5                 5                5                 5

 

The expected volatility reflects the assumption that historical volatility of
comparable quoted companies is indicative of future trends, which may not
necessarily be the actual outcome.

 

The weighted average contractual life of the options is five years (2024: five
years).

 

During the year, 550,000 share options were exercised (2024: nil).

 

The Group's share-based compensation charge for the year ended 31 December
2025 of £173,940 (2024: £263,395) consists of £57,265 in relation to
warrants granted in the Company (2024: £129,049) and £116,675 in respect of
options granted in the Company (2024: £134,346).

 

No warrants were granted in the year (2024: nil).

 

20  Related party transactions

 

Details of key management compensation are included in note 5. Key management
are considered to be the Directors of the Group.

 

Transactions with subsidiaries

During the year, the Company entered into various transactions with its
wholly-owned subsidiary Finseta Payment Solutions Limited, including software
development charges, licences fees and working capital support. The net
balance of transactions between the companies are held on an interest-free
intra-Group loan, which has no terms for repayment. At the year end, the
Company owed £3,713,204 (2024: £4,881,588) to Finseta Payment Solutions
Limited and £nil (2024: £20,418) to Pangea FX Limited.

 

During the year ended 31 December 2025, Finseta Payment Solutions Limited owed
£142,410 (2024: £142,701) in licensing costs and £441,853 (2024: £684,497)
in tax relief to the Company. The Company owed Finseta Payment Solutions
Limited £739,552 (2024: £728,653) relating to software development charges
and £2,083,190 (2024: £2,688,748) for working capital support provided to
the Company under interest free intra-Group loans. On 9 December 2025, the
Company received a dividend of £3,406,863 from its subsidiary Finseta Payment
Solutions Limited.

 

During the year ended 31 December 2025, Pangea FX Limited waived intra-Group
debts owed to it in the amount of £20,418 (2024: £nil) due from the Company.
The Company waived intra-Group debts owed to it in the amounts of £nil (2024:
£58,130) due from Cornerstone - Middle East FZCO and £nil (2024: £34,927)
due from Capital Currencies Limited, relating to working capital support
provided by the Company under interest free intra-Group loans.

 

Other related parties

 

At the year end, the Company owed Robert O'Brien £1,800,000. This
interest-bearing, non-convertible loan note is repayable on 31 December 2028.
Robert O'Brien is the largest shareholder in the Company and is the Chief
Commercial Officer of the Group.

 

21  FINANCIAL INSTRUMENTS

 

FINANCIAL ASSETS

 

                                                                     Group             Group             Company           Company
                                                                     31 December 2025  31 December 2024  31 December 2025  31 December 2024
                                                                     £                 £                 £                 £
 DERIVATIVE FINANCIAL ASSETS
 Foreign currency forward contracts with customers                   682,862           272,736           -                 -
 Foreign currency forward contracts with institutional counterparty  5,698             461,151           -                 -
                                                                     688,560           733,887           -                 -

 Cash and cash equivalents                                           1,503,245         2,580,609         50,955            28,128
 Trade receivables                                                   361,091           271,481           -                 -
 Other receivables                                                   562,154           584,184           -                 69,017
                                                                     3,115,050         4,170,161         50,955            97,145

 

FINANCIAL LIABILITIES

 

                                                                     Group             Group             Company           Company
                                                                     31 December 2025  31 December 2024  31 December 2025  31 December 2024
                                                                     £                 £                 £                 £
 DERIVATIVE FINANCIAL LIABILITIES
 Foreign currency forward contracts with customers                   232,137           301,590           -                 -
 Foreign currency forward contracts with institutional counterparty  2,849             448,459           -                 -
                                                                     234,986           750,049           -                 -
 Trade payables                                                      537,126           293,680           161,425           88,188
 Other payables                                                      912,342           687,755           3,847,231         5,784,512
 Loan notes                                                          1,800,000         2,000,000         1,800,000         2,000,000
                                                                     3,484,454         3,731,484         5,808,656         7,872,700

 

All financial assets and liabilities have contractual maturity of less than
one year with the exception of loan notes of £1,800,000 (31 December 2024:
£2,000,000).

 

Derivative financial assets and liabilities

Derivative financial assets not designated as hedging instruments

 

                                                                     31 December 2025                31 December 2024
                                                                     Fair Value  Notional Principal  Fair Value  Notional Principal
                                                                     £           £                   £           £
 Foreign currency forward contracts with customers                   682,862     33,686,787          272,736     15,256,180
 Foreign currency forward contracts with institutional counterparty  5,698       338,481             461,151     18,418,375
                                                                     688,560     34,025,268          733,887     33,674,555

 

Derivative financial liabilities not designated as hedging instruments

 

                                                                     31 December 2025                31 December 2024
                                                                     Fair Value  Notional Principal  Fair Value  Notional Principal
                                                                     £           £                   £           £
 Foreign currency forward contracts with customers                   232,137     21,953,978          301,590     17,603,836
 Foreign currency forward contracts with institutional counterparty  2,849       169,240             448,459     15,120,493
                                                                     234,986     22,123,218          750,049     32,724,329

 

Fair value is the price that would be received to sell an asset or paid to
transfer a liability in an orderly transaction between market participants at
the measurement date. Foreign currency forward contracts are measured at fair
value on a recurring basis.

 

There are three levels of fair value hierarchy:

·      Level 1 - the fair value of financial instruments traded in
active markets is based on quoted market prices at the end of the reporting
period.

·      Level 2 - valuation techniques for which the lowest level input
that is significant to the fair value measurement is directly or indirectly
observable.

·      Level 3 - valuation techniques for which the lowest level input
that is significant to the fair value measurement is unobservable.

 

Foreign currency forward contracts with customers generally require immediate
settlement on the maturity date of the individual contract and fall into level
2 of the fair value hierarchy above. Level 2 comprises those financial
instruments which can be valued using inputs other than quoted prices that are
observable for the asset or liability either directly (i.e. prices) or
indirectly (i.e. derived from prices). The fair value of forward foreign
exchange contracts is measured using observable forward exchange rates for
contracts with a similar maturity at the reporting date.

 

The net gain on financial assets at fair value through profit or loss for year
ended 31 December 2025 was £2,220 (2024:  £175,379).

 

Financial instruments - risk management

 

Financial assets primarily comprise trade and other receivables, cash and cash
equivalents and derivative financial assets. Financial liabilities comprise
trade and other payables, shareholder loans and derivative financial
liabilities. The main risks arising from financial instruments are market risk
(including foreign currency risk and interest rate risk), liquidity risk,
credit risk and counterparty risk.

 

Market risk

 

Market risk for the Group comprises foreign exchange risk and interest rate
risk. The Group operates as a riskless matched principal broker for
deliverable non-speculative spot and forward foreign currency transactions,
with each trade with its clients matched with an identical trade with an
institutional counterparty. Therefore, foreign exchange risk is mitigated
through the matching of foreign currency assets and liabilities between
clients and institutional counterparties which move in parity.

 

The Group's cash balances are primarily held in Pound Sterling and the Group
does not hold significant cash balances in foreign currencies.

 

Interest rate risk affects the Group to the extent that it implicitly impacts
the price of foreign currency forward contracts. However, this risk is
mitigated in the same way as foreign currency risk.

 

Liquidity risk

 

Liquidity risk is the risk that the Group will not be able to meet its
financial obligations as they fall due. The Group has extensive controls to
ensure that it has sufficient cash or working capital to meet its cash
requirements to mitigate this risk.

 

As per the 'Going Concern' section above, the Directors have prepared cash
flow forecasts covering a medium-term time horizon through to 31 December
2028. The Directors have derived forecast assumptions that are their best
estimate of the future development of the Group's business, taking into
account post year end trading, the fund raise in April 2026, the existing
customer and partner base, current and future product offerings and the
planned expansion into Europe. The Board reviews cash flow projections on a
regular basis and has authority controls in place so as not to commit to
material expenditure without being satisfied that sufficient funding is
available to the Group.

 

The Group also has systems in place to monitor the margin requirements of its
clients and its margin requirement with the institutional counterparty for the
back-to-back foreign currency forward contract on a real-time basis and
request any necessary top-up payment from the clients. The Group also has the
right to close any position if no margin is given.

 

Credit risk

 

Credit risk is the risk that clients do not meet their contractual obligations
in respect of the currency spot and forward contracts, which leads to a
financial loss. All customers are subject to credit verification checks.
Approximately 90% of the Group's trades are spot currency contracts, which are
required to be settled within two working days. For forward currency
contracts, as noted above, clients are required to provide margin that
mitigates credit exposure. Trade limits are applied to all clients. The Group
has systems to monitor trade limits and collateral requirements on a real-time
basis. The Group does not have any significant concentration of exposures
within its client base.

 

Counterparty risk

 

Each trade between a client and the Group is matched with an identified trade
with Velocity Trade International ("Velocity"), which is a global foreign
exchange liquidity and trade provider that provides pricing, execution and
settlement services for the Group.

 

The Group also has brokerage accounts with alternative institutional
counterparties and could transact with them instead if Velocity is unable to
provide liquidity.

 

Management of settled and open trades are conducted via Currency Cloud, the GV
(formerly Google Ventures) backed global payments and FX platform, and Banking
Circle. Client funds are safeguarded with Banking Circle and Barclays in line
with the Group's requirements under the Electronic Money Regulations 2011 for
additional protection and to reduce counterparty risk.

 

22  CAPITAL MANAGEMENT

 

The capital structure of the business consists of cash and cash equivalents,
debt and equity. Equity comprises share capital, share premium and retained
losses and is equal to the amount shown as 'Equity' in the balance sheet. The
Group's current objectives when maintaining capital are to:

 

·    safeguard the Group's ability to operate as a going concern so that
it can continue to pursue its growth plans;

·    provide a reasonable expectation of future returns to shareholders;
and

·    maintain adequate financial flexibility to preserve its ability to
meet financial obligations, both current and long term.

 

The Group sets the amount of capital it requires in proportion to risk. The
Group manages its capital structure and adjusts it in the light of changes in
economic conditions and the risk characteristics of underlying assets.

 

The Company is subject to the following externally imposed capital
requirements:

·    as a public limited company, the Company is required to have a
minimum issued share capital of £50,000.

 

Finseta Payment Solutions Limited, a wholly-owned subsidiary of the Company,
is subject to the following capital requirement under the Electronic Money
Regulations 2011:

·    2% of the average outstanding e-money issued by the Electronic Money
Institution (based on a 6-month rolling average), or the initial capital
requirement of €350,000, whichever is the higher.

 

During the year, Finseta Payments (DIFC) Limited, a wholly-owned subsidiary of
the Company, was subject to a minimum capital requirement of $242,000. The
requirement increased to $553,000 as at 1 January 2026.

 

All companies within the Group complied with the above requirements during the
year ended 31 December 2025.

 

23  EVENTS AFTER THE REPORTING DATE

 

On 17 April 2026, the Group completed a placing, subscription and retail
offer, raising £0.9m before expenses, with 10,863,185 new shares being issued
at 8.5 pence per ordinary share.  The primary purpose of this fund raise is
to support the business's expansion into Europe coupled with providing
additional liquidity to support the Group's wider growth strategy.

 

On 22 April 2026, the Company granted 1,100,000 share options to employees.
All of the options are intended to qualify as Enterprise Management Incentive
options pursuant to the Income Tax (Earnings and Pensions) Act 2003.

 

 

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  FR FLFETRSIVIIR



            Copyright 2019 Regulatory News Service, all rights reserved

Recent news on Finseta

See all news