The information contained within
this announcement is deemed by the Company to constitute inside
information stipulated under the Market Abuse Regulation (EU) No.
596/2014, as retained as part of the law of England and Wales. Upon
the publication of this announcement via the Regulatory Information
Service, this inside information is now considered to be in the
public domain.
FOR IMMEDIATE
RELEASE
16 June 2025
London,
UK
Defence Holdings PLC
("Defence" or "the
Company")
Interim
results
Defence Holdings PLC (ALRT) Announces
Unaudited 15-Month Results to 31 December 2024
Defence Holdings PLC (ALRT) has announced its
unaudited financial results for the 15-month period ending 31
December 2024. This interim report also includes the previously
reported audited results for the year ended 30 September
2023.
Chairman's Statement
For the 15‑Month Period Ended 31 December
2024
1.
Strategic Overhaul: From e-sports to Defence
Technology
Over the past fifteen months, the Company has
undergone a comprehensive strategic transformation.
Following a detailed strategic review, the
Board unanimously resolved to reposition the Company as a publicly
listed defence technology platform, situated at the heart of
Europe's defence innovation ecosystem. In May 2025, we launched a
bold and urgent vision to build a mission-led, capital-efficient
business focused on national and allied security innovation. As
part of this transformation, the Company changed its name to
Defence Holdings plc and
commenced trading under the ticker symbol ALRT.
The Company previously operated in the esports
sector under the name Guild Esports
PLC. In October 2024, it completed the disposal of
all esports-related operations, assets and associated liabilities
to DCB Sports
LLC. This
transaction removed over £2 million in liabilities from the balance
sheet and generated £100,000 in cash proceeds. All employees, with
the exception of the non-executive directors, were either
transferred with the business or have departed from the
Company.
During the transition, the non-executive
directors actively pursued a range of strategic alternatives.
Following extensive discussions with a number of parties, the Board
ultimately resolved to implement the Company's own refocused
strategy in the defence sector, recognising the long-term
opportunity and national importance of this domain.
2. Launch of Our
Five-Year Strategic Plan
On 29 May 2025, we published our
2025-2030 Strategic Plan,
outlining a clear roadmap to position Defence Holdings plc as a
leader in the software-defined, AI-driven defence era. Our strategy
is structured around four core technology pillars:
· Drone Warfare & Aggregation
· AI Agents for Defence Operations
· Information & Influence Warfare
· Critical Infrastructure Defence
Each pillar is grounded in extensive analysis
of contemporary conflict, with particular reference to the
multi-domain dynamics observed in Ukraine and beyond recently. This
conflict has highlighted how low-cost drones, AI-enabled logistics,
synthetic media, and integrated cyber-physical threats are
fundamentally reshaping the character of modern warfare.
In response, our platform is designed to
deliver sovereign, modular
capabilities that address these asymmetric and
fast-evolving challenges, ensuring adaptability, resilience, and
operational relevance.
Our strategic thesis is built on three core
realities:
· Software is outpacing hardware in delivering marginal advantage on the modern
battlefield
· Sovereignty is non-negotiable, as UK and EU customers increasingly prioritise indigenous
intellectual property
· Agility outperforms legacy,
with lean, focused platforms more likely to secure innovation
budgets across NATO and EU member states
3. Strengthened
Financial Platform
To enable the delivery of our 2025-2030
Strategic Plan, we have conditionally
raised £3.45 million via an oversubscribed placing and subscription,
announced on 30 May 2025, at a price of 0.325 pence per share. Reflecting their
confidence in the Company's new direction, members of the Board
contributed an additional £350,000 as part of the raise.
This funding provides the necessary capital to
support the early execution of our strategy, including:
· Accelerated recruitment of
key technical and operational personnel
· Rapid development of prototypes across all four technology pillars
· Initial deployments and pilot
programmes, in collaboration with
prospective government and defence partners
· Expansion of research partnerships, including early-stage engagement with UK and European
innovation ecosystems
Crucially, this fundraise comes at a time when
the Company has reset its financial foundation. Following the
divestment of our former esports business, we now operate with a
streamlined cost base and
no significant legacy liabilities. This allows us to deploy capital
with a clear focus on growth and capability development, without
the burden of historical overheads.
We are entering the commercial build phase of
our strategic plan with a disciplined
capital allocation approach, targeting high-impact
opportunities that align with our strategic pillars and national
security priorities. Our ambition is to scale intelligently,
leveraging a capital-efficient model while retaining the agility
needed to respond to the fast-evolving defence
landscape.
5. Governance
Realignment
Board and Leadership Transformation
As part of the Company's strategic
reset, we are undertaking a fundamental reshaping of the Board and
leadership structure to reflect our new mission and the specialised
demands of operating within the defence technology
sector.
We are bringing forward a proposed
group of directors and senior advisers with extensive experience
across defence, national security, cyber operations, artificial
intelligence, aerospace, and strategic communications. These
individuals have served in senior leadership positions across
government, military, intelligence, and the private sector, and
bring with them the insight, networks, and credibility needed to
position Defence Holdings plc as a trusted partner to allied
governments and defence customers.
This leadership evolution is not
cosmetic-it is foundational. Our strategy is ambitious and
mission-led, and it requires a governance framework that combines
agility with rigour. The reshaped Board will ensure that the
Company maintains the highest standards of corporate governance,
ethical responsibility, and operational oversight as we navigate
the unique sensitivities of dual-use technology, sovereign defence
procurement, and national security engagement.
With the right governance, we will
not only scale responsibly but also earn the trust required to
operate at the centre of defence innovation across the UK, Europe,
and NATO allies.
Outlook: FY2025 and Beyond
Defence Holdings enters FY2025 with
momentum, clarity of vision, and the foundational infrastructure to
execute at pace.
We are now in the build phase of our
transformation:
· A new
leadership team is being installed
· A
focused R&D programme is being initiated across our four
technology pillars
· Partnerships with UK and European innovation ecosystems are
underway
· Capital has been raised to support early operational
scale-up
· Our
governance model is evolving to meet the demands of the defence
sector
We are no longer a repositioning
story-we are a growth platform with a national security mandate,
focused on delivering results. Our strategy is clear: to build
sovereign, software-first capabilities that address the most urgent
threats in modern warfare-ranging from drone swarms and AI decision
support, to synthetic media influence operations and cyber-physical
infrastructure threats.
We believe the next generation of
defence advantage will be delivered not by sheer scale, but by
software, code, and speed. Modern conflict is increasingly
asymmetric, AI-enabled, and contested across domains. The companies
that will lead in this environment will be fast, focused, and
mission-aligned-and this is precisely what we are
building.
Looking ahead, we are committed to
the following priorities:
· Delivering operational milestones across our four technology
pillars
· Recruiting and retaining top-tier technical talent with deep
experience in AI, autonomy, cyber, and applied R&D
· Building a defensible IP portfolio anchored in sovereign
capabilities
· Engaging early with UK and EU defence procurement ecosystems
to ensure product-mission fit
· Scaling responsibly, with a lean, capital-efficient model
focused on measurable outcomes
We are proud to be contributing to
the security and resilience of the United Kingdom and its allies,
and we believe that the value we create-both commercially and
strategically-will be durable and generational.
On behalf of the Board, I extend our
sincere thanks to all our shareholders, partners, and supporters
who have backed this bold transition. Your belief has enabled us to
act decisively and to chart a new course at speed.
This is only the beginning. Defence
Holdings plc is here to build.
Responsibility
Statements
The following statement is given by
each of the Directors. We confirm that to the best of our
knowledge:
· The
interim report has been prepared in accordance with International
Accounting Standards 34, Interim Financial Reporting, as contained
in UL adopted IFRS.
· gives
a true and fair view of the assets, liabilities, financial position
and loss of the Company.
· the
interim report includes a fair review of the information required
by DTR 4.2.7R of the Disclosure and Transparency Rules, being an
indication of important events that have occurred during the first
fifteen months of the financial period and their impact on the set
of interim financial statements; and a description of the principal
risks and uncertainties for the remaining three months of the
eighteen month period.
· the
interim report includes a fair review of the information required
by DTR 4.2.8R of the Disclosure and Transparency Rules, being the
information required on related party transactions.
· The
interim report was approved by the Board of Directors and the above
responsibility statement was signed on its behalf by:
Derek Lew
Defence Holdings PLC
About Defence Holdings PLC (ALRT)
Defence Holdings plc is a publicly listed
defence technology company, headquartered in London and trading
under the stock ticker ALRT. The Company is focused on delivering
advanced defence and national security capabilities to the United
Kingdom, its European allies, and other trusted partners. As the
global security environment undergoes rapid transformation, we are
positioning ourselves to lead in the development of
software-defined, AI-enabled technologies that enhance the
operational effectiveness, adaptability, and resilience of our
customers across all domains of defence.
Following a strategic reset completed in 2025,
Defence Holdings emerged with a clear mandate to build a new type
of defence platform-one that is agile, mission-led, and
purpose-built for the challenges of the modern threat landscape. We
are no longer a legacy business adapting to change; we are a
company born of it. Our operations now span land, sea, air, space,
and cyber, with an integrated focus on sovereignty, speed, and
digital advantage. Our ambition is to develop and acquire a
portfolio of technologies that deliver measurable operational
impact. These include advanced sensing and intelligence-gathering
systems, AI-driven analytics and autonomous decision-making tools,
secure and resilient communications networks, next-generation
platforms for electronic warfare and information operations, and
solutions that protect critical infrastructure from complex, hybrid
threats. Each of these capabilities is designed with modularity,
exportability, and sovereign control in mind, ensuring alignment
with the strategic priorities of the UK, EU, and NATO-aligned
partners.
What sets Defence Holdings apart is our
operating model. We are building a lean, capital-efficient
organisation that prioritises speed of execution over bureaucratic
scale. Our team combines deep experience from across defence,
national security, technology, and capital markets. This
multidisciplinary expertise allows us to move quickly, allocate
capital strategically, and build partnerships across government,
academia, and industry to accelerate innovation and fielding. Our
2025-2030 Strategic Plan, published in May 2025, sets out a
detailed roadmap for growth across four core areas of capability:
drone warfare and aggregation, AI agents for defence operations,
information and influence warfare, and the defence of critical
infrastructure. Each area reflects the lessons of modern,
multi-domain conflict-particularly from Ukraine-where low-cost
technologies, artificial intelligence, synthetic media, and
cyber-physical attacks have reshaped our understanding of how wars
are fought and won.
We believe that the future of defence will not
be determined by traditional measures of mass and scale, but by
software, data, and the speed of adaptation. In this new paradigm,
the marginal advantage increasingly lies with those who can
innovate faster, deploy more intelligently, and operate more
securely. Defence Holdings plc intends to be a leader in that
future, delivering sovereign capability and strategic relevance to
our partners at home and abroad. With a restructured balance sheet,
new leadership, and the support of committed shareholders, we are
now entering the build phase of our transformation. We have the
capital, clarity, and conviction required to grow into one of the
UK and Europe's most dynamic defence technology companies. Above
all, we are guided by a simple belief: the next generation of
defence advantage will be earned not with steel, but with code-and
we are proud to be building that future.
Website: www.defencetechnologies.com
Media
Enquiries
Name - Director, Brian
Stockbridge
Defence Holdings PLC
Tel: +44 (0)20 3855 5551 · Email:
press@defencetechnologies.com
Caution regarding forward looking statements
Certain statements in this
announcement, are, or may be deemed to be, forward looking
statements. Forward looking statements are identified by their
use of terms and phrases such as ''believe'', ''could'', "should"
''envisage'', ''estimate'', ''intend'', ''may'', ''plan'',
''potentially'', "expect", ''will'' or the negative of those,
variations or comparable expressions, including references to
assumptions. These forward-looking statements are not based
on historical facts but rather on the Directors' current
expectations and assumptions regarding the Company's future growth,
results of operations, performance, future capital and other
expenditures (including the amount, nature and sources of funding
thereof), competitive advantages, business prospects and
opportunities. Such forward looking statements reflect the
Directors' current beliefs and assumptions and are based on
information currently available to the Directors.
Such statements are based on current
expectations and assumptions and are subject to a number of risks
and uncertainties that could cause actual events or results to
differ materially from any expected future events or results
expressed or implied in these forward-looking statements.
Persons receiving and reading this announcement should not place
undue reliance on forward-looking statements. Unless
otherwise required by applicable law, regulation or accounting
standard, the Company does not undertake to update or revise any
forward-looking statements, whether as a result of new information,
future developments or otherwise.
6. Comparing
the financial and operational performance of Defence Holdings PLC
for the 15 month period
ended 31 December
2024 and
the year ended 30 September
2023
Defence Holdings PLC saw a notable
improvement in financial performance in the 15-month period ended
31 December 2024, despite a reduction in overall revenue. The
company achieved a reduction in losses, largely driven by
cost-cutting measures and the disposal of major assets.
Key
Financial Highlights
· Revenue fell from £5.53 million (2023) to £4.33 million
(2024), reflecting a decline in sponsorship and esports-related
income.
· Operating loss reduced significantly from £4.25 million to
£2.90 million.
· Net
loss after tax improved from £4.50 million to £1.25
million.
· Earnings per share improved from a loss of (0.82)p to
(0.16)p.
· The
company generated £2.13 million in other income, including a £942k
gain on asset sales.
Balance Sheet Movements
· Total
assets declined sharply from £5.55 million to £121k due to asset
disposals and lease terminations.
· Liabilities dropped from £5.78 million to £741k.
· Net
equity worsenedas expected, falling from £231k to £620k, keeping
the company in a negative equity position for the time
being.
· Cash
reserves reduced from £459k to £15k by year-end.
Operational Changes
Following the sale of the esports
business, assets and liabilities to DCB Sports LLC in October
2024:
· Sponsorship income decreased by over 40%, indicating weaker
brand or partner activity.
· Prize
money income dropped substantially, suggesting a reduced focus on
esports.
· Guild
Studios revenue rose sharply, hinting at a strategic shift towards
creative services.
· Staff
and administrative costs were significantly reduced, including a
near 30% fall in admin expenses.
· Although director remuneration increased, overall employee
costs fell.
Strategic Direction
· The
company disposed of most of its tangible and intangible
assets.
· It
exited lease obligations, effectively winding down its prior
operational structure.
· A
rebrand to Defence Holdings PLC in May 2025 and a £3.45 million
fundraising post-year-end point towards a major strategic pivot,
likely away from esports and towards the defence sector.
7. Condensed
Historical Financial Information
CONDENSED
STATEMENT OF FINANCIAL POSITION
The unaudited condensed statement of financial
position of the Company as at 31 December 2024 is set out
below.
|
|
Unaudited
As at
31-Dec 2024
|
Audited
As at
30-Sep 2023
|
|
Note
|
£'000
|
£'000
|
|
|
|
|
ASSETS
|
|
|
|
Non-current
assets
|
|
|
|
Property, plant and equipment
|
|
-
|
1,452
|
Intangible assets
|
|
-
|
130
|
Right-of-use asset
|
|
-
|
3,046
|
Other receivables
|
|
-
|
143
|
|
|
|
|
Total
non-current assets
|
|
-
|
4,771
|
|
|
|
|
Current
assets
|
|
|
|
Cash and cash equivalents
|
|
15
|
459
|
Trade and other receivables
|
7
|
106
|
320
|
Total current
assets
|
|
121
|
779
|
|
|
|
|
Total
assets
|
|
121
|
5,550
|
|
|
|
|
EQUITY AND
LIABILITIES
|
|
|
|
Equity
|
|
|
|
Share capital
|
10
|
805
|
622
|
Share premium
|
10
|
23,673
|
23,061
|
Share-based payment reserve
|
|
899
|
838
|
Retained earnings
|
|
(25,997)
|
(24,752)
|
Total
equity
|
|
(620)
|
(231)
|
|
|
|
|
Non-current
liabilities
|
|
|
|
Provisions
|
|
-
|
346
|
Lease liability
|
|
-
|
2,781
|
Total
non-current liabilities
|
|
-
|
3,127
|
|
|
|
|
Current
liabilities
|
|
|
|
Trade and other payables
|
8
|
506
|
1,526
|
Deferred revenue
|
|
-
|
707
|
Lease liability
|
|
-
|
421
|
Corporation tax payable
|
|
235
|
-
|
Total current
liabilities
|
|
741
|
2,654
|
Total
liabilities
|
|
741
|
5,781
|
|
|
|
|
Total equity
and liabilities
|
|
121
|
5,550
|
CONDENSED
STATEMENT OF COMPREHENSIVE INCOME
The unaudited condensed statement of
comprehensive income of the Company for the fifteen months ended 31
December 2024 is set out below.
|
|
Unaudited
15 Months ended
|
|
Audited
year
ended
|
|
|
31-Dec-2024
|
|
30-Sep-2023
|
|
NOTE
|
(£'000)
|
|
(£'000)
|
Continuing
Operations
|
|
|
|
|
Revenue
|
3
|
4,334
|
|
5,525
|
Cost of sales
|
4
|
(1,202)
|
|
(1,538)
|
Gross
profit
|
|
3,132
|
|
3,987
|
|
|
|
|
|
Administrative expenses
|
|
(5,158)
|
|
(7,397)
|
Depreciation & amortization
|
|
(871)
|
|
(844)
|
Operating
loss
|
|
(2,897)
|
|
(4,254)
|
Finance cost
|
|
(243)
|
|
(243)
|
Other income
|
|
1,184
|
|
-
|
Gain on sale of assets-net
|
|
942
|
|
-
|
Realised currency gain
|
|
4
|
|
-
|
Loss before
taxation
|
|
(1,010)
|
|
(4,497)
|
Taxation
|
|
(235)
|
|
-
|
Loss after
taxation
|
|
(1,245)
|
|
(4,497)
|
|
|
|
|
|
Other Comprehensive income
|
|
-
|
|
-
|
|
|
|
|
|
Total comprehensive
loss for the period attributable to shareholders from continuing
operations
|
|
(1,245)
|
|
(4,497)
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
earnings per share (pence)
|
6
|
(0.16)
|
|
(0.82)
|
CONDENSED
STATEMENT OF CHANGES IN EQUITY
The unaudited condensed statement of changes in
equity of the Company for the fifteen months ended 31 December 2024
is set out below
|
Share
capital
|
Share premium
account
|
Share-based payment
reserve
|
Retained
earnings
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Balance at 1 October 2022
|
519
|
22,644
|
650
|
(20,255)
|
3,558
|
|
|
|
|
|
|
Loss for the year
|
-
|
-
|
-
|
(4,497)
|
(4,497)
|
Total comprehensive loss for the year
|
-
|
-
|
-
|
(4,497)
|
(4,497)
|
Shares issued during year
|
103
|
519
|
-
|
-
|
622
|
Share-based payments
|
-
|
-
|
191
|
-
|
191
|
Excercised and lapsed
warrants
|
-
|
-
|
(3)
|
-
|
(3)
|
Share issue costs in year
|
-
|
(102)
|
-
|
-
|
(102)
|
Total transactions with equity owners
|
103
|
417
|
188
|
-
|
708
|
Balance at 30 September 2023
|
622
|
23,061
|
838
|
(24,752)
|
(231)
|
|
|
|
|
|
|
Loss for the 15 mth period
|
-
|
-
|
-
|
(1,245)
|
(1,245)
|
Total comprehensive loss for the period
|
-
|
-
|
-
|
(1,245)
|
(1,245)
|
Shares issued
|
183
|
647
|
-
|
-
|
830
|
Share-based payments
|
-
|
-
|
237
|
-
|
237
|
Exercised and lapsed
warrants
|
-
|
-
|
(176)
|
-
|
(176)
|
Share issue cost
|
-
|
(35)
|
-
|
-
|
(35)
|
Transactions with equity owners
|
183
|
612
|
61
|
-
|
856
|
Balance at
31
December 2024
|
805
|
23,673
|
899
|
(25,997)
|
(620)
|
|
|
|
|
|
|
CONDENSED
STATEMENT OF CASH FLOWS
The unaudited condensed statement of cash flows
of the Company for the fifteen months ended 31 December 2024 is set
out below.
|
|
Unaudited 15 Months ended
31-Dec 2024
|
Audited
Year ended
30-Sep 2023
|
|
|
£'000
|
£'000
|
Cash flows from
operating activities
|
|
|
|
Cash used by operations
|
|
(565)
|
(2,063)
|
Net cash flow
used in operating activities
|
|
(565)
|
(2,063)
|
|
|
|
|
Cash flows from
investing activities
|
|
Purchase of intangible assets
|
|
-
|
-
|
Purchase of property, plant and
equipment
|
|
(47)
|
(205)
|
Interest accrued
|
|
-
|
-
|
Net cash used
in investing activities
|
|
(47)
|
(205)
|
|
|
|
|
Cash flows from
financing activities
|
|
Proceeds from issues of shares - net
|
|
795
|
520
|
Payment of provisions
|
|
(346)
|
-
|
Payment of lease liabilities
|
|
(281)
|
(523)
|
Net cash
generated from financing activities
|
|
168
|
(3)
|
|
|
|
|
Net (decrease)
in cash and cash equivalents
|
|
(444)
|
(2,271)
|
Cash and cash equivalents at beginning of
period
|
|
459
|
2,730
|
Cash and cash equivalents at end of
period
|
|
15
|
459
|
NOTES TO THE
CONDENSED FINANCIAL STATEMENTS
FOR
THE FIFTEEN MONTHS ENDED 31 DECEMBER 2024
1
Accounting
policies
IAS 8 requires that management shall
use its judgement in developing and applying accounting policies
that result in information which is relevant to the economic
decision-making needs of users, that are reliable, free from bias,
prudent, complete and represent faithfully the financial position,
financial performance and cash flows of the entity.
1.1
Basis of
preparation
The condensed interim financial
statements ("interim financial statements") have been prepared in
accordance with International Accounting Standard 34 "Interim
Financial Reporting" (IAS 34) as adopted by the European Union
(EU). The interim financial statements have been prepared on the
historical cost basis, except for assets and liabilities measured
at fair value through profit and loss, and are presented in pounds
sterling, which is the currency of the primary economic environment
in which the Company operates. All amounts have been rounded to the
nearest £'000, unless otherwise stated. The financial information
contained in the interim financial statements is unaudited and does
not constitute statutory accounts within the meaning of section 434
of the Companies Act 2006. The accounting policies are unchanged
from those disclosed in the previously filed audited financial
statements for the period ended 30 September 2023.
The interim financial statements are
for the fifteen months months to 31
December 2024, being fifteen months from the previous
audited financial year end for Defence
Holdings PLc ("Defence" or "the Company"), 30
September 2023. The interim financial information does not include
all the information and disclosures required in the annual
financial statements and should be read in conjunction with the
Company's next annual audited financial
statements for the Eighteen month period ended 31 March 2025, when
published. The Company has disclosed comparative data for the
statement of comprehensive income for the Company for the Fifteen
month period from 1 October 2023 to 31 December 2024, by including
the year ended 30 September 2023.
The Company has adopted the
applicable amendments to standards effective for accounting periods
commencing on 1 October 2023. The nature and effect of these
changes as a result of the adoption of these amended standards did
not have an impact on the financial statements of the Company and
hence have not been disclosed. The Company has not early adopted
any standards, interpretations or amendments that have been issued
but are not yet effective.
The condensed interim financial
statements have not been audited, nor have they been reviewed by
the Company's auditors in accordance with the International
Standard on Review Engagements 2410 issued by the Auditing
Practices Board. The figures have been prepared using applicable
accounting policies and practices consistent with those adopted in
the audited annual financial statements for the year ended 30
September 2023.
1.2
Going
concern
The preparation of financial
statements requires an assessment on the validity of the going
concern assumption. The interim financial statements have been
prepared on a going concern basis, which assumes that the Company
will continue to meet its liabilities as they fall due. In
assessing whether the going concern assumption is appropriate, the
Directors have taken into account all relevant available
information about the current and future position of the Company.
Negotiations to secure additional funding are well progressed and
the Directors are confident in Company's ability to close
negotiations swiftly. Management have modelled that this additional
funding will be sufficient in covering the Company's working
capital requirements, therefore the Directors have concluded that
the adoption of the going concern assumption is appropriate. Until
the company actually receives the new funds agreed from investors,
for the interim period, this does constitute a material uncertainty
that may cast doubt on the company's ability to continue as a going
concern.
2
Critical
accounting judgements and key sources of estimation
uncertainty
The preparation of the financial
statements requires management to make estimates and judgements and
form assumptions that affects the reported amounts of the assets,
liabilities, revenue and costs during the periods presented
therein, and the disclosure of contingent liabilities at the date
of the financial information. Estimates and judgements are
continually evaluated and based on management's historical
experience and other factors, including future expectations and
events that are believed to be reasonable.
During the period, the Company
issued warrants. The directors have applied the
Black‐Scholes
pricing model to assess the costs associated with the
share‐based
payments. The Black‐Scholes model is dependent upon several inputs where the
directors must exercise their judgement, specifically:
risk‐free
investment rate; expected share price volatility at the time of the
grant; and expected level of redemption. The assumptions applied by
the directors, and the associated costs recognised in the financial
statements are outlined in these financial statements.
3
Revenue
The Company has derived revenue from
various sources, including revenue from contracts with customers.
These revenue sources involve the transfer of goods and/or services
over time and at a point in time in the following major product
lines.
|
Unaudited
15 Months
ended 31 Dec 2024
|
Audited
period
ended 30 Sep 2023
|
|
£'000
|
£'000
|
Sponsorship revenue
|
2,217
|
3,823
|
Studios revenue
|
1,454
|
259
|
Prize money
|
277
|
1,026
|
Other revenue
|
386
|
417
|
Total revenue
|
4,334
|
5,525
|
4
Cost of
sales
|
Unaudited
15 Months
ended 31 Dec 2024
|
Audited period
ended 30 Sep 2023
|
|
£
|
£
|
Prize money payments to
players
|
271
|
883
|
Sponsorship direct costs
|
171
|
477
|
Other direct costs
|
760
|
178
|
Total cost of sales
|
1,202
|
1,538
|
5
Employees
The average monthly number of
persons (excluding directors) employed by the Company during the
period was 10 (2023:
45).
|
Unaudited
15 Months
ended 31 Dec 2024
|
Audited period
ended 30 Sep 2023
|
|
|
|
Senior management
|
2
|
4
|
Operations
|
18
|
27
|
The aggregate remuneration of
employees and directors comprised:
|
Unaudited
15 Months
ended 31 Dec 2024
|
Audited
year
ended 30 Sep 2023
|
|
£'000
|
£'000
|
Wages & salaries
|
1,523
|
1,605
|
Social security costs
|
178
|
185
|
Pension costs
|
25
|
24
|
Share Based Payments
|
61
|
188
|
|
1,787
|
2,002
|
6
Earnings per
share
The basic earnings per share is
calculated by dividing the profit/(loss) attributable to equity
shareholders by the weighted average number of shares in
issue.
|
Unaudited
At 31 Dec
2024
|
Audited
At 30 Sep
2023
|
Loss for the year from continuing
operations (£'000)
|
(1,245)
|
(4,497)
|
Weighted average number of ordinary
shares in issue
|
755,953,461
|
547,596,540
|
Basic and diluted earnings per share for continuing operations
(pence)
|
(0.16)
|
(0.82)
|
There is no difference between the
diluted loss per share and the basic loss per share presented due
to the loss position of the Company. Share options and warrants
could potentially dilute basic earnings per share in the future,
but were not included in the calculation of diluted earnings per
share as they are anti-dilutive for the year presented.
7
Trade and other
receivables
|
Unaudited
15 Months
ended 31 Dec 2024
|
Audited
year
ended 30 Sep 2023
|
|
£'000
|
£'000
|
Trade receivables
|
-
|
187
|
Accrued revenue
|
-
|
25
|
Other receivables
|
100
|
1
|
Prepayments
|
6
|
107
|
Total trade & other receivables
|
106
|
320
|
The directors consider that the
carrying amount of trade and other receivables is approximately
equal to their fair value
8
Trade and other
payables
|
Unaudited
15 Months
ended 31 Dec 2024
|
Audited
year
ended 30 Sep 2023
|
|
£'000
|
£'000
|
Trade payables
|
82
|
1,102
|
Accruals
|
295
|
337
|
VAT Payable
|
99
|
-
|
Directors' loan
|
30
|
-
|
Other payables
|
-
|
6
|
Other taxation and social
security
|
-
|
81
|
Total trade and other payables
|
506
|
1,526
|
The directors consider that the
carrying value of trade and other payables is approximately equal
to their fair value.
9
Share-based
payments
The following options and warrants
over ordinary shares have been granted by the Company and are
outstanding:
Grant Date
|
Outstanding
Warrants
|
Exercise
Price
|
Expiry date
|
02-Oct-20
|
20,584,694
|
£0.104
|
5 years
from issue
|
27-Sep-22
|
25,930,868
|
£0.027
|
5 years
from grant
|
Grant Date
|
Outstanding
Warrants
|
Exercise
Price
|
Expiry date
|
01-Nov-22
|
3,500,000
|
£0.014
|
5 years
from issue
|
20-Jun-23
|
20,000,000
|
£0.0067
|
5 years from
agreement
|
22-Dec-23
|
20,000,000
|
£0.0050
|
5 years from
agreement
|
24-Jan-24
|
11,000,000
|
£0.0080
|
4 years
from issue
|
At
31 December 2024
|
101,015,562
|
|
|
At the grant date, the fair value of
the warrants issued have been determined using the Black-Scholes
option pricing model. Volatility was calculated based on data from
comparable esports companies, with an appropriate discount applied
due to being an unlisted entity at the grant date, if applicable.
Risk-free interest has been based on UK Government Gilt
rates.
10
Share capital and
share premium
|
Shares
|
Share
Capital
|
Share
Premium
|
Total
|
|
No.
|
£'000
|
£'000
|
£'000
|
At 30
September 2023
|
622,317,362
|
622
|
23,061
|
23,683
|
At 31 December 2024
|
804,984,029
|
805
|
23,673
|
24,478
|
182,666,667 shares were issued in the
period from the Company's last annual report on 30 September 2023
to 31 December 2024.