52 weeks to 31 August 2025 | 52 weeks to 1 September 2024 | ||||||
| Adjusting | Adjusting | ||||||
| items | items | ||||||
Note | Adjusted | (Note 3) | Total | Adjusted | (Note 3) | Total | |
£m | £m | £m | £m | £m | £m | ||
Revenue | 4 | ||||||
Cost of sales | ( | ( | ( | ( | ( | ( | |
Gross profit | ( | ||||||
Distribution expenses | ( | ( | ( | ( | |||
Administrative expenses | ( | ( | ( | ( | ( | ( | |
Other income | |||||||
Operating loss | 6 | ( | ( | ( | ( | ( | ( |
Finance income | 8 | ||||||
Finance expenses | 8 | ( | ( | ( | ( | ( | ( |
Loss before tax | ( | ( | ( | ( | ( | ( | |
Income tax (charge)/credit | 9 | ( | ( | ||||
Loss for the year | ( | ( | ( | ( | ( | ( | |
Loss per share | pence per share | pence per share | |||||
Basic and diluted | 10 | ( | ( | ||||
| 52 weeks to | 52 weeks to | ||
| Note | 31 August 2025 | 1 September 2024 | |
£m | £m | ||
Loss for the year | ( | ( | |
| Items that will not be reclassified subsequently to profit or loss | |||
Net fair value losses on cash flow hedges | 24 | ( | ( |
Tax on items that will not be reclassified | 9 | ( | |
( | ( | ||
| Items that may be reclassified subsequently to profit or loss | |||
Net translation movements | | ||
Net fair value gains on cash flow hedges | 24 | ||
Fair value movements reclassified from cash flow hedge reserve to profit or loss | 24 | ( | ( |
Tax on items that may be reclassified | 9 | ||
( | ( | ||
Other comprehensive loss for the year | ( | ( | |
Total comprehensive loss for the year | ( | ( |
Note | 31 August 2025 | 1 September 2024 | |
£m | £m | ||
| Non-current assets | |||
Goodwill and other intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Right-of-use assets | 13 | ||
Investment properties | |||
Investments in associates | 14 | ||
Trade and other receivables | 17 | ||
Derivative financial assets | 24 | ||
Deferred tax assets | 9 | ||
| Current assets | |||
Inventories | 16 | ||
Assets held for sale | 3 | ||
Trade and other receivables | 17 | ||
Derivative financial assets | 24 | ||
Cash and cash equivalents | 18 | ||
Current tax assets | |||
| Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Borrowings | 20 | ( | ( |
Lease liabilities | 13 | ( | ( |
Derivative financial liabilities | 24 | ( | ( |
Provisions | 21 | ( | ( |
Current tax liabilities | ( | ||
( | ( | ||
Net current assets | |||
| Non-current liabilities | |||
Borrowings | 20 | ( | ( |
Lease liabilities | 13 | ( | ( |
Derivative financial liabilities | 24 | ( | ( |
Provisions | 21 | ( | ( |
( | ( | ||
Net assets | |||
| Equity attributable to owners of the parent | |||
Called up share capital | 22 | ||
Share premium | 22 | ||
Other reserves | 22 | ||
(Accumulated losses)/retained earnings | ( | ||
Total equity |
| (Accumulated | ||||||
| Called up | losses) | |||||
| share | Share | Other | /retained | Total | ||
| Note | capital | premium | reserves | earnings | equity | |
£m | £m | £m | £m | £m | ||
As at 2 September 2024 | ||||||
Loss for the year | ( | ( | ||||
Other comprehensive loss for the year | ( | ( | ||||
Total comprehensive loss forthe year | ( | ( | ( | |||
Cash flow hedges gains and losses transferred to non-financial assets | 24 | |||||
Share-based payments charge | 25 | |||||
Tax relating to share incentive schemes | 9 | |||||
Repurchase and refinance of convertible bond | 20 | ( | ( | |||
Balance as at 31 August 2025 | ( | |||||
As at 4 September 2023 | ||||||
Loss for the year | ( | ( | ||||
Other comprehensive loss for the year | ( | ( | ||||
Total comprehensive loss forthe year | ( | ( | ( | |||
Cash flow hedges gains and losses transferred to non-financial assets | 24 | ( | ( | |||
Share-based payments charge | 25 | |||||
Tax relating to share incentive schemes | 9 | ( | ( | |||
Balance as at 1 September 2024 |
| 52 weeks to | 52 weeks to | |
| 31 August 2025 | 1 September 2024 | |
£m | £m | |
| Cash flows from operating activities | ||
Operating loss | ( | ( |
| Adjusted for: | ||
| Depreciation of property, plant and equipment, right-of-use assets and investment | ||
properties | ||
Amortisation of other intangible assets | ||
Impairment charges on non-financial assets | ||
Share-based payments charge (net of amounts capitalised) | ||
Share of associate’s net loss | ||
Gain on disposal of brands | ( | |
Gain on refinancing | ( | |
Other non-cash items | ( | ( |
Decrease in inventories | ||
Decrease in trade and other receivables | ||
Decrease in trade and other payables | ( | ( |
Increase in provisions | ||
Cash generated from operating activities | ||
Net income tax received | ||
Net cash generated from operating activities | ||
| Cash flows from investing activities | ||
Purchase of other intangible assets | ( | ( |
Proceeds from sale of brands | ||
Purchase of property, plant and equipment | ( | ( |
Interest received | ||
Net cash generated from/(used in) investing activities | ( | |
| Cash flows from financing activities | ||
Repayment of borrowings | ( | ( |
Repurchase of convertible bond | ( | |
Refinancing fees paid | ( | |
Repayment of principal portion of lease liabilities | ( | ( |
Interest paid | ( | ( |
Net cash used in financing activities | ( | ( |
Net (decrease)/increase in cash and cash equivalents | ( | |
Opening cash and cash equivalents | ||
Effect of exchange rates on cash and cash equivalents | ||
Closing cash and cash equivalents |
Downside vs base case | FY26 | H1 FY27 |
Sales | (7%) | (16%) |
Gross margin | (190bps) | (200bps) |
Working capital impact (average) | £(121m) | £(105m) |
Estimate / judgement | Explanation |
Going concern | Refer to Note 2.2 |
Identification of adjusting items | Relates to in-year activity therefore not impacted by climate change. |
Recognition of deferred tax assets | Refer to Note 9 |
Impairment of non-financial assets | Refer to Note 15 |
Inventory valuation | Inventory is a current asset, and therefore by definition expected to be sold within one year. The |
| Group has considered the FY26 impacts of the considered climate-related risks, and concluded that | |
| there is not a material risk to inventory valuation. |
| Cost of | Administrative | Other | Finance | Total | ||||
| Revenue | sales | expenses | income | expenses | before tax | Tax | Total | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m |
Commercial operating model change | 13.0 | (8.3) | (2.0) | – | – | 2.7 | (0.7) | 2.0 |
Property-related costs | – | – | (172.5) | – | (3.3) | (175.8) | 37.8 | (138.0) |
Other strategic initiatives | – | – | (16.6) | 13.8 | – | (2.8) | (2.4) | (5.2) |
Amortisation of acquisition intangibles | – | – | (4.5) | (3.0) | – | (7.5) | 1.1 | (6.4) |
Unrecognised deferred tax assets | – | – | – | – | – | – | (54.9) | (54.9) |
13.0 | (8.3) | (195.6) | 10.8 | (3.3) | (183.4) | (19.1) | (202.5) |
| Cost of | Administrative | Other | Finance | Total | ||||
| Revenue | sales | expenses | income | expenses | before tax | Tax | Total | |
2024 | £m | £m | £m | £m | £m | £m | £m | £m |
Commercial operating model change | 9.8 | (104.6) | – | – | – | (94.8) | 23.6 | (71.2) |
Property-related costs | – | – | (141.5) | – | (2.9) | (144.4) | 36.1 | (108.3) |
Other strategic initiatives | – | – | (3.4) | – | – | (3.4) | 0.9 | (2.5) |
Amortisation of acquisition intangibles | – | – | (10.7) | – | – | (10.7) | 2.7 | (8.0) |
Unrecognised deferred tax assets | – | – | – | – | – | – | (25.3) | (25.3) |
9.8 | (104.6) | (155.6) | – | (2.9) | (253.3) | 38.0 | (215.3) |
2025 | 2024 | |
£m | £m | |
Commercial operating model change | 9.0 | 0.2 |
Property-related costs | (10.6) | – |
Other strategic initiatives | (17.6) | (20.4) |
Total adjusting items within operating cash flows | (19.2) | (20.2) |
2025 | 2024 | |
£m | £m | |
Atlanta | Lichfield | |
Impairment of property, plant and equipment (a) | (108.8) | (97.7) |
Impairment of intangible assets (a) | (6.6) | (2.2) |
Impairment of right-of-use assets (a) | (26.4) | (15.8) |
Impairment of investment properties | – | (4.2) |
Non-capitalised asset spend (b) | (16.5) | (16.5) |
Onerous occupancy costs (c) | (14.0) | (5.3) |
Other costs to vacate (d) | (7.0) | (5.8) |
(179.3) | (147.5) | |
| Other property-related costs | ||
Recognition of net investment in lease receivable | – | 4.4 |
Reversal of impairment of right-of-use assets (e) | 5.7 | – |
Other | (2.2) | (1.3) |
Total property-related costs | (175.8) | (144.4) |
2025 | 2024 | |
£m | £m | |
Restructuring (a) | (15.7) | – |
Refinancing (b) | 2.6 | – |
Disposal of brand (c) | 13.8 | (3.4) |
Other (d) | (3.5) | – |
(2.8) | (3.4) |
Income Statement | Cash flows | |
£m | £m | |
| Consideration | ||
Cash | 135.0 | 135.0 |
Shares in associate entity (Note 14) | 45.0 | – |
180.0 | 135.0 | |
Less: brands disposed (classified as assets held for sale) | (165.5) | – |
Transaction costs 1 | (0.7) | (2.1) |
Gain on disposal / cash flow on disposal | 13.8 | 132.9 |
2025 | 2024 | |
£m | £m | |
Retail sales | 2,339.5 | 2,748.9 |
Premier subscription revenue | 16.9 | 21.1 |
Marketing and other services | 53.5 | 43.3 |
Delivery receipts | 55.5 | 62.6 |
Wholesale revenue | 12.4 | 29.9 |
Total revenue | 2,477.8 | 2,905.8 |
| 2025 | |||||
| Rest of | |||||
UK | EU | US | World | Total | |
£m | £m | £m | £m | £m | |
Retail sales | 1,137.0 | 788.1 | 236.0 | 178.4 | 2,339.5 |
Revenue from other services | 74.8 | 31.2 | 21.7 | 10.6 | 138.3 |
Total revenue | 1,211.8 | 819.3 | 257.7 | 189.0 | 2,477.8 |
Cost of sales | (1,311.1) | ||||
Gross profit | 1,166.7 | ||||
Distribution expenses | (262.3) | ||||
Administrative expenses | (1,133.2) | ||||
Other income | 16.5 | ||||
Operating loss | (212.3) | ||||
Finance income | 4.8 | ||||
Finance expenses | (74.1) | ||||
Loss before tax | (281.6) | ||||
Non-current assets | 693.0 | 154.9 | 4.1 | – | 852.0 |
| 2024 | |||||
UK | EU | US | Rest of World | Total | |
£m | £m | £m | £m | £m | |
Retail sales | 1,262.3 | 974.3 | 298.2 | 214.1 | 2,748.9 |
Revenue from other services | 71.3 | 34.1 | 40.6 | 10.9 | 156.9 |
Total revenue | 1,333.6 | 1,008.4 | 338.8 | 225.0 | 2,905.8 |
Cost of sales | (1,743.3) | ||||
Gross profit | 1,162.5 | ||||
Distribution expenses | (326.1) | ||||
Administrative expenses | (1,170.3) | ||||
Other income | 2.0 | ||||
Operating loss | (331.9) | ||||
Finance income | 12.0 | ||||
Finance expenses | (59.4) | ||||
Loss before tax | (379.3) | ||||
Non-current assets | 703.8 | 175.0 | 183.2 | – | 1,062.0 |
2025 | 2024 | |
£m | £m | |
| Depreciation and amortisation: | ||
Property, plant and equipment | 26.7 | 28.9 |
Right-of-use assets | 24.0 | 25.1 |
Investment properties | 0.7 | 1.0 |
Other intangible assets | 115.5 | 117.3 |
| Impairment of non-financial assets: | ||
Property, plant and equipment | 109.5 | 97.7 |
Right-of-use assets | 20.7 | 15.8 |
Investment properties | 0.1 | 4.2 |
Other intangible assets | 7.9 | 2.2 |
Onerous contract charges | 13.0 | 5.3 |
Net foreign exchange gains | 3.6 | 2.1 |
Expenses relating to short-term leases | 0.9 | 1.0 |
Expenses relating to leases of low value assets | 0.1 | 0.3 |
Sub-let income relating to leases under IFRS 16 | (1.3) | (1.5) |
Gain on recognition of net investment in lease receivables | – | (4.4) |
2025 | 2024 | |
£m | £m | |
| Auditors’ remuneration: | ||
| Audit services: | ||
Statutory audit of parent company and consolidated financial statements | 1.1 | 1.4 |
Statutory audit of the Company’s subsidiaries pursuant to legislation | 0.2 | 0.2 |
1.3 | 1.6 |
2025 | 2024 | |
£m | £m | |
Wages and salaries including bonus and termination benefits | 182.9 | 186.1 |
Social security costs | 22.0 | 21.6 |
Pension costs | 7.7 | 7.7 |
Share-based payment charges | 4.4 | 4.6 |
Gross total | 217.0 | 220.0 |
Less: staff costs capitalised to intangible assets and property, plant and equipment | (55.7) | (64.6) |
Total employee benefit expenses | 161.3 | 155.4 |
2025 | 2024 | |
Number | Number | |
| By activity: | ||
Fashion | 923 | 921 |
Operations | 1,271 | 1,168 |
Technology | 780 | 938 |
2,974 | 3,027 |
2025 | 2024 | |
£m | £m | |
| Finance income | ||
Interest on deposits | 4.8 | 12.0 |
| Finance expenses | ||
Interest on borrowings | (66.9) | (58.5) |
IFRS 16 lease interest | (6.4) | (5.5) |
Provisions – unwind of discount | (3.8) | (3.1) |
Interest capitalised | 3.0 | 7.7 |
Total finance expenses | (74.1) | (59.4) |
Net finance expenses | (69.3) | (47.4) |
2025 | 2024 | |
£m | £m | |
Current year UK tax | – | – |
Current year overseas tax | 0.6 | 3.6 |
Adjustment in respect of prior year corporation tax | (5.5) | (4.4) |
Total current tax credit | (4.9) | (0.8) |
Origination and reversal of temporary differences | 15.3 | (42.4) |
Adjustment in respect of prior years | 6.4 | 2.6 |
Total deferred tax charge/(credit) | 21.7 | (39.8) |
Total income tax charge/(credit) in income statement | 16.8 | (40.6) |
| Analysed as: | ||
Tax on adjusted loss | (2.3) | (2.6) |
Tax on adjusting items | 19.1 | (38.0) |
Total income tax charge/(credit) in income statement | 16.8 | (40.6) |
Effective tax rate | (6.0%) | 10.7% |
2025 | 2024 | |
£m | £m | |
Loss before tax | (281.6) | (379.3) |
Tax on loss at standard rate of UK corporation tax of 25% (2024: 25%) | (70.4) | (94.8) |
| Effects of: | ||
Expenses not deductible for taxation purposes | 9.7 | 2.0 |
Rate differences: overseas tax | 0.9 | 0.2 |
Tax adjustments on share-based payments | 0.9 | 1.3 |
Adjustment in respect of prior years | 1.1 | (1.6) |
Unrecognised deferred tax assets | 74.6 | 52.3 |
Total income tax charge/(credit) in the income statement | 16.8 | (40.6) |
2025 | 2024 | |
£m | £m | |
Deferred tax credit on movement of derivative financial instruments | (3.3) | (4.0) |
2025 | 2024 | |
£m | £m | |
Deferred tax (credit)/charge on movement in tax base of share awards | (0.1) | 0.1 |
| Accelerated | Derivatives | Corporate | Research and | |||||
| capital | Share-based | and foreign | Interest | development | ||||
| allowances | payments | exchange | Losses | Restriction | expenditure credit | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
As at 2 September 2024 | (23.7) | (0.9) | (1.7) | 88.8 | 23.7 | (16.8) | (6.9) | 62.5 |
Credit/(charge) to income statement | 32.3 | 0.4 | – | (71.4) | 3.2 | 2.3 | 11.5 | (21.7) |
Credit to other comprehensive income | - | - | 3.3 | – | – | – | – | 3.3 |
Credit to equity | - | 0.1 | – | – | – | – | – | 0.1 |
Balance sheet reclass | - | - | – | – | – | 0.5 | – | 0.5 |
As at 31 August 2025 | 8.6 | (0.4) | 1.6 | 17.4 | 26.9 | (14.0) | 4.6 | 44.7 |
As at 4 September 2023 | (34.3) | (0.2) | (5.7) | 84.9 | – | (19.9) | (7.0) | 17.8 |
Credit/(charge) to income statement | 10.6 | (0.6) | – | 3.9 | 23.7 | 2.1 | 0.1 | 39.8 |
Credit to other comprehensive income | - | - | 4.0 | – | – | – | – | 4.0 |
Charge to equity | - | (0.1) | – | – | – | – | – | (0.1) |
Balance sheet credit for withheld tax | - | - | – | – | – | 1.0 | – | 1.0 |
As at 1 September 2024 | (23.7) | (0.9) | (1.7) | 88.8 | 23.7 | (16.8) | (6.9) | 62.5 |
2025 | 2024 | |
£m | £m | |
Unpaid pension expenses | 0.2 | 0.4 |
Capitalised borrowing costs | (3.0) | (5.8) |
Temporary differences arising on acquired customer relationships | – | (3.4) |
Temporary deductions arising on the amortisation of acquired brands | – | (1.1) |
Temporary differences arising as a result of IFRS 16 | 4.0 | 3.0 |
Dilapidation provisions | 4.0 | – |
Other | (0.6) | – |
4.6 | (6.9) |
2025 | 2024 | |
£m | £m | |
Deferred tax – US | 7.4 | 3.2 |
Deferred tax – UK | 37.3 | 59.3 |
44.7 | 62.5 |
2025 | 2024 | |
Weighted average number of shares in issue – basic and diluted | 119,294,826 | 119,085,260 |
Loss for the year (£m) | (298.4) | (338.7) |
Basic and diluted loss per share (pence per share) | (250.1) | (284.4) |
| Brands and | ||||||
| domain | Customer | Assets under | ||||
| Goodwill | names | relationships | Software | construction | Total | |
£m | £m | £m | £m | £m | £m | |
| Cost | ||||||
As at 2 September 2024 | 35.5 | 31.7 | 24.4 | 966.2 | 14.8 | 1,072.6 |
Additions | – | – | – | 75.7 | 7.3 | 83.0 |
Transfers | – | – | – | 8.7 | (8.7) | – |
As at 31 August 2025 | 35.5 | 31.7 | 24.4 | 1,050.6 | 13.4 | 1,155.6 |
Accumulated amortisation and impairment | ||||||
As at 2 September 2024 | 0.3 | 5.1 | 10.8 | 539.9 | 2.5 | 558.6 |
Amortisation expense | – | 1.4 | 3.0 | 111.1 | – | 115.5 |
Impairment charge | – | – | – | 3.1 | 4.8 | 7.9 |
As at 31 August 2025 | 0.3 | 6.5 | 13.8 | 654.1 | 7.3 | 682.0 |
Net book value at 31 August 2025 | 35.2 | 25.2 | 10.6 | 396.5 | 6.1 | 473.6 |
| Cost | ||||||
As at 4 September 2023 | 35.5 | 219.6 | 24.4 | 863.5 | 19.0 | 1,162.0 |
Additions | – | – | – | 90.6 | 7.9 | 98.5 |
Transfer to assets held for sale | – | (187.9) | – | – | – | (187.9) |
Transfers | – | – | – | 12.1 | (12.1) | – |
As at 1 September 2024 | 35.5 | 31.7 | 24.4 | 966.2 | 14.8 | 1,072.6 |
| Accumulated amortisation and impairment | ||||||
As at 4 September 2023 | 0.3 | 19.8 | 7.8 | 431.5 | 2.1 | 461.5 |
Amortisation expense | – | 7.7 | 3.0 | 106.6 | – | 117.3 |
Transfer to assets held for sale | – | (22.4) | – | – | – | (22.4) |
Impairment charge | – | – | – | 1.8 | 0.4 | 2.2 |
As at 1 September 2024 | 0.3 | 5.1 | 10.8 | 539.9 | 2.5 | 558.6 |
Net book value at 1 September 2024 | 35.2 | 26.6 | 13.6 | 426.3 | 12.3 | 514.0 |
| Fixtures, | ||||
| fittings, plant and | Assets under | |||
machinery | Computer hardware | construction | Total | |
£m | £m | £m | £m | |
| Cost | ||||
As at 2 September 2024 | 412.1 | 45.3 | 150.9 | 608.3 |
Additions | 2.4 | 0.6 | 3.5 | 6.5 |
Disposals | – | – | (0.1) | (0.1) |
Transfers | 0.3 | – | (0.3) | – |
As at 31 August 2025 | 414.8 | 45.9 | 154.0 | 614.7 |
Accumulated depreciation and impairment | ||||
As at 2 September 2024 | 218.9 | 37.9 | 68.3 | 325.1 |
Depreciation expense | 21.9 | 4.8 | – | 26.7 |
Impairment charge | 22.6 | 1.7 | 85.2 | 109.5 |
As at 31 August 2025 | 263.4 | 44.4 | 153.5 | 461.3 |
Net book value at 31 August 2025 | 151.4 | 1.5 | 0.5 | 153.4 |
| Cost | ||||
As at 4 September 2023 | 410.7 | 43.0 | 109.2 | 562.9 |
Additions | 1.2 | 4.0 | 42.0 | 47.2 |
Disposals | – | (1.8) | – | (1.8) |
Transfers | 0.2 | 0.1 | (0.3) | – |
As at 1 September 2024 | 412.1 | 45.3 | 150.9 | 608.3 |
| Accumulated depreciation and impairment | ||||
As at 4 September 2023 | 165.4 | 32.1 | 2.8 | 200.3 |
Depreciation expense | 22.5 | 6.4 | – | 28.9 |
Disposals | – | (1.8) | – | (1.8) |
Impairment charge | 31.0 | 1.2 | 65.5 | 97.7 |
As at 1 September 2024 | 218.9 | 37.9 | 68.3 | 325.1 |
Net book value at 1 September 2024 | 193.2 | 7.4 | 82.6 | 283.2 |
2025 | 2024 | |
£m | £m | |
Included within additions | 3.0 | 7.7 |
Accumulated capitalised interest (net of disposals) included within cost | 17.7 | 14.7 |
Accumulated capitalised interest (net of disposals) held within net book value | – | 9.3 |
Capitalisation rate | 7.8% | 7.9% |
Fixtures, fittings, plant and machinery | 5 to 15 years |
Computer hardware | 3 to 5 years |
2025 | 2024 | |
£m | £m | |
At the beginning of the year | 254.0 | 295.2 |
Remeasurements / modifications | (42.2) | (11.2) |
Depreciation expense | (24.0) | (25.1) |
Impairment charge | (20.7) | (15.8) |
Change in dilapidations estimate | 1.5 | 13.8 |
Foreign exchange differences | 3.5 | (2.9) |
At the end of the year | 172.1 | 254.0 |
2025 | 2024 | |
£m | £m | |
At the beginning of the year | 289.6 | 329.0 |
Remeasurements / modifications | (42.2) | (9.9) |
Payments | (32.1) | (31.0) |
Interest expense | 6.4 | 5.5 |
Foreign exchange differences | 2.8 | (4.0) |
At the end of the year | 224.5 | 289.6 |
Current | 27.5 | 27.2 |
Non-current | 197.0 | 262.4 |
Total lease liabilities | 224.5 | 289.6 |
2025 | 2024 | |
£m | £m | |
| Contractual undiscounted cash flows | ||
Within one year | 33.7 | 32.7 |
Within two to five years | 117.4 | 121.8 |
Within five to ten years | 86.5 | 114.1 |
Within ten to fifteen years | 13.5 | 37.4 |
In more than fifteen years | – | 13.8 |
251.1 | 319.8 | |
Future finance charge on lease liabilities | (26.6) | (30.2) |
Present value of future leases | 224.5 | 289.6 |
| 2025 | |
| £m | |
Current assets | 16.3 |
Non-current assets | 164.5 |
Current liabilities | (1.1) |
Non-current liabilities | – |
Net assets | 179.7 |
| 2025 | |
| £m | |
Revenue | 15.9 |
Loss for the year | (0.2) |
Total comprehensive loss | (0.2) |
| 2025 | |
| £m | |
At the beginning of the year | – |
Additional investment | 45.0 |
Share of net loss for the year, net of tax | (0.1) |
Distributions received | – |
At the end of the year | 44.9 |
2025 | 2024 | |
£m | £m | |
Goodwill and other intangible assets | 473.6 | 514.0 |
Property, plant and equipment | 153.4 | 283.2 |
Right-of-use assets | 172.1 | 254.0 |
799.1 | 1,051.2 |
Assumption | Details | |||
Cash flow years / assumptions | ||||
| five years. Growth rates are then reduced to 2.0% (the long-term growth rate) into perpetuity (2024: | ||||
| 2.0%). | ||||
| | ||||
| estimated cash outflow for future lease renewals is assumed from the current lease end dates. | ||||
Discount rate | ||||
| subsequently grossed up to a pre-tax rate using an iterative calculation that yields the same value in | ||||
| use when tax cash flows are excluded. | ||||
| | ||||
| include a UK risk-free rate based on government bond rates, a UK equity risk premium and levered | ||||
| debt premium benchmarked to externally available data, and an average beta derived from a | ||||
| comparator group. | ||||
| | ||||
2025 | 2024 | |||
Post-tax rate | Pre-tax rate | Post-tax rate | Pre-tax rate | |
12.5% | 15.9% | 12.7% | 15.5% |
Sensitivity | 2025 | 2024 |
A reduction in forecast annual growth rates of: | (0.7%) | (2.7%) |
A reduction in forecast revenue vs base case of: | (2.7%) | (11.4%) |
A reduction in forecast gross margin in each year of: | (0.6%) | (2.4%) |
2025 | 2024 | |
£m | £m | |
Gross finished goods | 523.5 | 683.6 |
Inventory provision | (121.2) | (163.3) |
Total inventories | 402.3 | 520.3 |
2025 | 2024 | |||
| Decrease in | Increase in | Decrease in | Increase in | |
| provision | provision | provision | provision | |
£m | £m | £m | £m | |
Using loss rates from 2024 / 2023 | (5.0) | – | – | 4.0 |
A change in the anticipated sell through rates of +/-0.5% | (4.2) | 4.2 | (7.1) | 7.1 |
A change in the anticipated sales price of +/-10% | (1.0) | 1.0 | (2.2) | 2.2 |
2025 | 2024 | |
£m | £m | |
| Current | ||
Trade receivables | 5.0 | 19.9 |
Other receivables | 28.0 | 14.0 |
Allowance for expected credit losses | – | (1.0) |
33.0 | 32.9 | |
Prepayments | 8.7 | 8.6 |
Accrued income | 5.8 | 10.7 |
Net investment in lease receivable | 1.7 | 1.2 |
Total current trade and other receivables | 49.2 | 53.4 |
| Non-current | ||
Net investment in lease receivable | 1.8 | 3.7 |
Total non-current trade and other receivables | 1.8 | 3.7 |
2025 | 2024 | |
£m | £m | |
Cash in hand and bank balances | 108.2 | 83.1 |
Money market fund investments | 123.0 | 270.2 |
Short-term deposits | 87.7 | 37.7 |
Total cash and cash equivalents | 318.9 | 391.0 |
2025 | 2024 | |
£m | £m | |
Trade payables | 122.7 | 108.1 |
Other payables | 175.0 | 165.9 |
Accruals | 177.6 | 242.3 |
Refund liabilities | 77.9 | 99.2 |
Deferred revenue | 31.6 | 41.6 |
Taxation and social security | 34.5 | 14.6 |
Total trade and other payables | 619.3 | 671.7 |
2025 | 2024 | |
Gift cards and vouchers | £m | £m |
At the beginning of the year | 14.4 | 21.3 |
Purchases | 88.6 | 99.4 |
Revenue recognised which has previously been deferred | (91.9) | (106.3) |
At the end of the year | 11.1 | 14.4 |
Orders awaiting shipment and premier subscriptions | 20.5 | 27.2 |
Total deferred revenue | 31.6 | 41.6 |
2025 | 2024 | |
£m | £m | |
Convertible bond | 343.3 | 478.1 |
Nordstrom Loan | 6.5 | 19.8 |
Term Loan | 153.8 | 190.2 |
Total borrowings | 503.6 | 688.1 |
Current | 96.4 | 1.6 |
Non-current | 407.2 | 686.5 |
Total borrowings | 503.6 | 688.1 |
| Income | |||||
Balance sheet | Cash flow | statement | |||
| Convertible | Retained | Inflow / | Refinancing | ||
| Borrowings | Bond Reserve | earnings | (outflow) | (gain) / loss | |
£m | £m | £m | £m | £m | |
As at 2 September 2024 | (688.1) | (58.9) | – | – | – |
Repurchase of convertible bond | 140.6 | 6.8 | – | (147.4) | – |
Repayment of loan principal | 63.3 | – | – | (63.3) | – |
Debt modification gain | 8.1 | 43.3 | (43.3) | – | (8.1) |
Transaction costs | 4.9 | 0.1 | – | (10.5) | 5.5 |
Total refinancing impact 1 | 216.9 | 50.2 | (43.3) | (221.2) | (2.6) |
Interest expense | (64.8) | – | |||
Interest paid | 32.4 | – | |||
As at 31 August 2025 | (503.6) | (8.7) |
| Onerous | |||
| Dilapidations | occupancy | Total | |
£m | £m | £m | |
As at 2 September 2024 | 68.7 | 20.5 | 89.2 |
Recognised | 1.4 | 13.0 | 14.4 |
Utilised | – | (3.9) | (3.9) |
Unwinding of discount | 2.6 | 1.2 | 3.8 |
Foreign exchange differences | – | (1.3) | (1.3) |
As at 31 August 2025 | 72.7 | 29.5 | 102.2 |
Current | – | 4.4 | 4.4 |
Non-current | 72.7 | 25.1 | 97.8 |
As at 31 August 2025 | 72.7 | 29.5 | 102.2 |
As at 4 September 2023 | 53.4 | 16.8 | 70.2 |
Recognised | 13.7 | 5.3 | 19.0 |
Utilised | – | (2.4) | (2.4) |
Unwinding of discount | 2.3 | 0.8 | 3.1 |
Foreign exchange differences | (0.7) | – | (0.7) |
As at 1 September 2024 | 68.7 | 20.5 | 89.2 |
Current | – | 2.7 | 2.7 |
Non-current | 68.7 | 17.8 | 86.5 |
As at 1 September 2024 | 68.7 | 20.5 | 89.2 |
2025 | 2024 | |||
Ordinary shares | Ordinary shares | |||
Number | £m | Number | £m | |
| Called up share capital | ||||
Allotted, issued and fully paid ordinary shares of 3.5p | 119,519,975 | 4.2 | 119,334,341 | 4.2 |
| Share premium account | ||||
Share premium | 322.6 | 322.6 |
Ordinary shares | Share Capital | Share Premium | |
Number | £m | £m | |
As at 2 September 2024 | 119,334,341 | 4.2 | 322.6 |
Allotted in respect of share incentive schemes | 185,634 | – | – |
As at 31 August 2025 | 119,519,975 | 4.2 | 322.6 |
As at 4 September 2023 | 119,236,850 | 4.2 | 322.6 |
Allotted in respect of share incentive schemes | 97,491 | – | – |
As at 1 September 2024 | 119,334,341 | 4.2 | 322.6 |
2025 | 2024 | |||||||
| Market | Nominal | Ordinary | Market | Nominal | Ordinary | |||
| value | value | shares | value | value | shares | |||
£m | £m | Number | £m | £m | Number | |||
Investment in own shares | 0.3 | – | 101,83 | 8 | 0.6 | – | 172 | ,721 |
| Currency | ||||
| Cash flow | translation | Convertible | ||
| hedge reserve | reserve | bond reserve | Total | |
£m | £m | £m | £m | |
As at 2 September 2024 | 6.0 | (3.0) | 58.9 | 61.9 |
Net translation movements | – | 1.6 | – | 1.6 |
Net fair value gains/(losses) on cash flow hedges | (3.4) | – | – | (3.4) |
Fair value movements reclassified from cash flow hedge reserve to profit or loss | (11.3) | – | – | (11.3) |
Cash flow hedges gains and losses transferred to non-financial assets | 1.7 | – | – | 1.7 |
Repurchase and refinance of convertible bond | – | – | (50.2) | (50.2) |
Tax on above items | 3.3 | – | – | 3.3 |
Balance as at 31 August 2025 | (3.7) | (1.4) | 8.7 | 3.6 |
As at 4 September 2023 | 17.2 | (3.0) | 58.9 | 73.1 |
Net translation movements | – | – | – | – |
Net fair value gains/(losses) on cash flow hedges | 1.5 | – | – | 1.5 |
Fair value movements reclassified from cash flow hedge reserve to profit or loss | (13.9) | – | – | (13.9) |
Cash flow hedges gains and losses transferred to non-financial assets | (2.8) | – | – | (2.8) |
Tax on above items | 4.0 | – | – | 4.0 |
Balance as at 1 September 2024 | 6.0 | (3.0) | 58.9 | 61.9 |
Less than 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | |
2025 | £m | £m | £m | £m |
Convertible bond | (102.0) | (27.8) | (345.3) | – |
Nordstrom loan | (6.5) | – | – | – |
Term loan | (22.4) | (172.4) | – | – |
Trade and other payables | (542.1) | – | – | – |
| Derivatives – gross settled | ||||
Cash inflows | 575.0 | 36.4 | – | – |
Cash outflows | (582.0) | (36.3) | – | – |
| 2024 | ||||
Convertible bond | 3.8 | 503.8 | – | – |
Nordstrom loan | 1.3 | 1.3 | 3.9 | 19.8 |
Term loan | 30.2 | 217.6 | – | – |
Trade and other payables | 601.3 | – | – | – |
| Derivatives – gross settled | ||||
Cash inflows | 812.5 | 51.3 | – | – |
Cash outflows | (807.9) | (51.0) | – | – |
2025 | 2024 | |
£m | £m | |
Trade and other receivables | 42.3 | 48.3 |
Cash and cash equivalents | 318.9 | 391.0 |
Derivative financial assets | 1.3 | 9.8 |
362.5 | 449.1 |
2025 | 2024 | |||||
Fixed | Floating | Total | Fixed | Floating | Total | |
£m | £m | £m | £m | £m | £m | |
Cash and cash equivalents | – | 318.9 | 318.9 | – | 391.0 | 391.0 |
Borrowings | (349.8) | (153.8) | (503.6) | (497.9) | (190.2) | (688.1) |
(349.8) | 165.1 | (184.7) | (497.9) | 200.8 | (297.1) |
2025 | 2024 | |
| Impact on | Impact on | |
| pre-tax profit | pre-tax profit | |
£m | £m | |
Change in floating rate +/-100bps | 1.7/(1.7) | 1.9/(1.9) |
2025 | 2024 | |||
| Other | ||||
| comprehensive | Other comprehensive | |||
| Profit before tax | income | Profit before tax | income | |
£m | £m | £m | £m | |
| Sterling strengthens by 10% against: | ||||
US dollar | 2.0 | (10.9) | (0.1) | (6.3) |
Euro | (3.0) | 18.5 | (5.6) | 20.6 |
| Sterling weakens by 10% against: | ||||
US dollar | (2.4) | 13.3 | 0.1 | 7.7 |
Euro | 3.7 | (22.6) | 6.9 | (25.2) |
| Amortised | Fair value through | ||
| cost | profit or loss | Total | |
| 2025 | £m | £m | £m |
Derivative financial assets | – | 1.3 | 1.3 |
Cash and cash equivalents | 318.9 | – | 318.9 |
Trade and other receivables | 42.3 | – | 42.3 |
Derivative financial liabilities | – | (10.1) | (10.1) |
Lease liabilities | (224.5) | – | (224.5) |
Trade and other payables | (542.1) | – | (542.1) |
Borrowings | (503.6) | – | (503.6) |
(909.0) | (8.8) | (917.8) | |
| 2024 | |||
Derivative financial assets | – | 9.8 | 9.8 |
Cash and cash equivalents | 391.0 | – | 391.0 |
Trade and other receivables | 48.3 | – | 48.3 |
Derivative financial liabilities | – | (7.1) | (7.1) |
Lease liabilities | (289.6) | – | (289.6) |
Trade and other payables | (601.3) | – | (601.3) |
Borrowings | (688.1) | – | (688.1) |
(1,139.7) | 2.7 | (1,137.0) |
| Fair value | Carrying amount | Fair value | |
| 2025 | hierarchy | £m | £m |
Convertible bond | 1 | (343.3) | (338.3) |
Nordstrom loan | 2 | (6.5) | (3.0) |
Term loan | 2 | (153.8) | (151.8) |
(503.6) | (493.1) | ||
| 2024 | |||
Convertible bond | 1 | (478.1) | (358.3) |
Nordstrom loan | 2 | (19.8) | (9.6) |
Term loan | 2 | (190.2) | (200.8) |
(688.1) | (568.7) |
2025 | 2024 | |||||
Fair value | Fair value | |||||
Notional | Asset | Liability | Notional | Asset | Liability | |
£m | £m | £m | £m | £m | £m | |
| Foreign currency derivatives | ||||||
Inventory hedges | 124.2 | 0.7 | (4.8) | 122.1 | 1.4 | (4.7) |
Capex hedges | – | – | – | 13.2 | – | (0.7) |
Sales hedges | 206.1 | 0.6 | (4.0) | 292.3 | 8.4 | (0.8) |
| Derivatives not in a formal | ||||||
| hedging relationship | ||||||
Foreign currency derivatives | 225.6 | – | (1.3) | 238.7 | – | (0.9) |
Total | 1.3 | (10.1) | 9.8 | (7.1) |
2025 | 1 to 6 months | 6 to 12 months | More than one year |
| US dollar (highly probable forecast purchases) | |||
Notional amount (in £m) | 70.3 | 38.0 | 15.9 |
Average GBP: USD contract rate | 1.30 | 1.30 | 1.34 |
| Euro (highly probable forecast sales) | |||
Notional amount (in £m) | 111.2 | 70.4 | 20.7 |
Average GBP: EUR contract rate | 1.17 | 1.16 | 1.14 |
| Other (highly probable forecast sales) | |||
Notional amount (in £m) | 3.8 | – | – |
Average GBP: Other contract rate | Various currencies | ||
| 2024 | |||
| US dollar (highly probable forecast purchases) | |||
Notional amount (in £m) | 82.9 | 37.7 | 14.7 |
Average GBP: USD contract rate | 1.28 | 1.27 | 1.27 |
| Euro (highly probable forecast sales) | |||
Notional amount (in £m) | 113.3 | 88.2 | 23.9 |
Average GBP: EUR contract rate | 1.15 | 1.16 | 1.15 |
| Other (highly probable forecast sales) | |||
Notional amount (in £m) | 38.3 | 24.8 | 3.8 |
Average GBP: Other contract rate | Various currencies |
| Change in value of | Change in value of | ||
| hedged item for | hedging instrument | Cumulative impact | |
| calculating hedge | for calculating hedge | on cash flow hedge | |
| ineffectiveness | ineffectiveness | reserve | |
2025 | £m | £m | £m |
Hedges of foreign currency sales | (0.4) | 0.4 | (3.3) |
Hedges of foreign currency inventory purchases | 3.7 | (3.7) | (3.5) |
Hedges of foreign currency purchases of Property, plant and equipment | 0.1 | (0.1) | – |
| 2024 | |||
Hedges of foreign currency sales | (6.7) | 6.7 | 7.6 |
Hedges of foreign currency inventory purchases | 4.6 | (4.6) | (2.3) |
Hedges of foreign currency purchases of Property, plant and equipment | 0.6 | (0.6) | 0.9 |
recognised in | |||||
2025 | 2024 | |||
| Weighted average | ||||
| exercise price | Weighted average | |||
| Number of options | (pence) | Number of options | exercise price (pence) | |
Outstanding at beginning of year | 1,975,503 | 374 | 1,345,993 | 350 |
Granted | 629,665 | 291 | 1,663,748 | 312 |
Lapsed | (759,108) | 312 | (1,032,956) | 560 |
Exercised | (7,358) | 312 | (1,282) | 225 |
Outstanding at end of year | 1,838,702 | 343 | 1,975,503 | 374 |
Exercisable at end of year | – | – | 169 | 532 |
2025 | 2024 | ||
Grant 1 | Grant 1 | Grant 2 | |
Share price (pence) | 382 | 400 | 344 |
Exercise price (pence) | 291 | 312 | 317 |
Expected volatility (%) | 65 | 64 | 63 |
Expected life (years) | 3.0 | 3.6 | 3.5 |
Risk-free rate (%) | 4.0 | 4.0 | 4.1 |
Dividend yield | – | – | – |
Weighted average fair value of options (pence) | 207 | 225 | 174 |
2025 | 2024 | |
Outstanding at beginning of year | 2,930,151 | 1,820,720 |
Granted | – | 1,797,919 |
Lapsed | (658,597) | (540,136) |
Exercised | (23,571) | (148,352) |
Outstanding at end of year | 2,247,983 | 2,930,151 |
2025 | 2024 | |
Outstanding at beginning of year | 1,316,295 | 229,866 |
Granted | 602,648 | 1,296,199 |
Lapsed | (313,618) | (58,031) |
Exercised | (225,443) | (151,739) |
Outstanding at end of year | 1,379,882 | 1,316,295 |
| Fair value of awards | ||||
| Date of grant | (pence) | 2025 | 2024 | |
31.01.24 | 378 | – | 860,947 | |
25.04.24 | 378 | – | 435,252 | |
06.12.24 | 367 | 602 | ,648 | – |
6 | 02,648 | 1,296,199 |
| 2025 | |
Outstanding at beginning of year | – |
Granted | 5.19% |
Lapsed | (0.84%) |
Exercised | – |
Outstanding at end of year | 4.35% |
| 2025 | |||
Grant 1 | Grant 2 | Grant 3 | |
Share price (pence) | 356 | 316 | 360 |
Exercise price (pence) | – | – | – |
Expected volatility (%) | 41.2 | 47.1 | 48.0 |
Expected life (years) | 5.6–5.7 | 5.1 | 4.9–5.0 |
Risk-free rate (%) | 4.3 | 4.0 | 4.1 |
Dividend yield (%) | – | – | – |
Portion of VCP pool granted | 4.30% | 0.28% | 0.62% |
Total fair value of awards granted (£) | 5,008,661 | 254,455 | 727,779 |
2025 | 2024 | |
£m | £m | |
Short-term employee benefits | 7.1 | 5.7 |
Post-employment benefits | 0.4 | 0.3 |
Share-based payments charge | 1.4 | 0.8 |
Joining costs and loss of office costs | 1.6 | 0.2 |
10.5 | 7.0 |
2025 | 2024 | |
£m | £m | |
Borrowings | (503.6) | (688.1) |
Leases | (224.5) | (289.6) |
Liabilities from financing activities | (728.1) | (977.7) |
Cash and cash equivalents | 318.9 | 391.0 |
Net debt | (409.2) | (586.7) |
Net debt APM (ex-leases) | (184.7) | (297.1) |
| Liabilities from | |||
Lease liabilities | Borrowings | financing activities | |
£m | £m | £m | |
As at 2 September 2024 | (289.6) | (688.1) | (977.7) |
| Cash flows from financing activities | |||
Repayments of principal | 25.7 | 63.3 | 89.0 |
Interest paid | 6.4 | 32.4 | 38.8 |
Repurchase of convertible bond | – | 140.6 | 140.6 |
Financing fees paid | – | 4.9 | 4.9 |
| Non-cash movements | |||
Movement in lease liabilities | 42.2 | – | 42.2 |
Foreign exchange impacts | (2.8) | – | (2.8) |
Debt modification gain | – | 8.1 | 8.1 |
Accrued interest | (6.4) | (64.8) | (71.2) |
As at 31 August 2025 | (224.5) | (503.6) | (728.1) |
As at 4 September 2023 | (329.0) | (672.8) | (1,001.8) |
| Cash flows from financing activities | |||
Repayments of principal | 25.5 | 0.5 | 26.0 |
Interest paid | 5.5 | 37.1 | 42.6 |
| Non-cash movements | |||
Movement in lease liabilities | 9.9 | – | 9.9 |
Foreign exchange impacts | 4.0 | – | 4.0 |
Accrued interest | (5.5) | (52.9) | (58.4) |
As at 1 September 2024 | (289.6) | (688.1) | (977.7) |
2025 | 2024 | |
£m | £m | |
Fixtures and fittings | 0.3 | 15.9 |
Intangible assets | 45.8 | 54.9 |
46.1 | 70.8 |
Name | Company number | Name | Company Number |
ASOS Global Limited | 07817472 | ASOS Transaction Services Limited | 08207408 |
ASOS Marketplace Limited | 07289272 | ASOS Ventures Limited | 09356546 |
ASOS Payments Holding Limited | 13332420 | Covetique Ltd | 07491491 |
ASOS Payments UK Limited | 13337408 | Crooked Tongues Limited | 06579850 |
ASOS Projects Limited | 08218702 | Eight Paw Projects Limited | 07990751 |
The following UK subsidiary undertakings are exempt from the requirements of the Companies Act 2006 (the Act) relating to the audit of individual accounts by virtue of Section 480 of the Act. | |||
Name | Company number | Name | Company Number |
Mornington & Co (No.1) Limited | 08506761 | Mornington & Co (No.2) Limited | 08506877 |