|
Page 20
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 21
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
The notes on pages 23 to 65 form part of these financial statements.
Page 22
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Aion Silicon Holdings Limited (formerly Sondrel (Holdings) Limited) is a private company limited by shares, incorporated in England and Wales. Its registered number is 07275279. Its registered number is 33 Great Portland Street, London, W1W 8QG.
These financial statements incorporate the financial information of the company and its subsidiaries (together referred to as the "group"). The group's principal activity is the execution of system-on-chip IC designs, and associated engineering services, with particular focus on Al, video, automotive and Internet of Things related applications.
2.Accounting policies
The consolidated financial statements of the group have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the UK (UK-adopted international accounting standards) but makes amendments where necessary in order to comply with the Companies Act 2006.
The consolidated financial statements have been prepared on a historical cost basis and are presented in pounds sterling which is also the group's functional currency. All amounts are rounded to the nearest pound sterling unless stated otherwise. The company financial statements have been prepared on a historical cost basis and are presented in pounds sterling which is also the company's functional currency. All amounts are rounded to the nearest pound sterling unless stated otherwise. The preparation of financial statements in conformity with FRS 101 requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the company's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements, are disclosed in note 3. The following exemptions from the requirements of IFRS have been applied in the preparation of these financial statements, in accordance with FRS 101:
∙Cash Flow Statement and related notes;
∙Disclosures in respect of transactions with wholly owned subsidiaries;
∙Disclosures in respect of the compensation of Key Management Personnel;
∙Disclosures in respect of capital management;
∙Comparative information for the reconciliation of the number of shares outstanding at the beginning and end of the period;
∙Disclosure in respect of financial instruments; and
∙The effects of new but not yet effective IFRSs
Page 23
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2.Accounting policies (continued)
In addition, and in accordance with FRS 101, further disclosure exemptions have been adopted because equivalent disclosures are included in the consolidated financial statements of Aion Silicon Holdings Limited (formerly Sondrel (Holdings) Limited), where the results of the company are also consolidated. These financial statements do not include certain disclosures in respect of:
∙Certain disclosures required by IFRS 2 Share-based Payment;
∙Certain disclosures required by IAS 36 Impairment of Assets;
∙Certain disclosures required by IFRS 13 Fair Value Measurement; and
∙Disclosures required by IFRS 7 Financial Instrument Disclosures
Effective for periods beginning on or after 1 January 2026:
Effective for periods beginning on or after 1 January 2027:
∙IFRS 18 Presentation and Disclosure in Financial Statements
∙IFRS 19 Subsidiaries without Public Accountability: Disclosures
Page 24
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2.Accounting policies (continued)
Page 25
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2.Accounting policies (continued)
Changes in the group's ownership interests in subsidiaries that do not result in the group losing control over the subsidiaries are accounted for as equity transactions. The carrying amounts of the group's interests and the non-controlling interests are adjusted to reflect the changes in their relative interests in the subsidiaries. Any difference between the amount by which the non-controlling interests are adjusted and the fair value of the consideration paid or received is recognised directly in equity and attributed to owners of the company.
When the group loses control of a subsidiary, a gain or loss is recognised in profit or loss and its calculated as the difference between (i) the aggregate of the fair value of the consideration received and the fair value of any retained interest and (ii) the previous carrying amount of the assets (including goodwill), and liabilities of the subsidiary and any non-controlling interests. All amounts previously recognised in other comprehensive income in relation to that subsidiary are accounted for as if the group had directly disposed of the related assets or liabilities of the subsidiary (i.e. reclassified to profit or loss or transferred to another category of equity as specified/permitted by applicable IFRSs). The fair value of any investment retained in the former subsidiary at the date when control is lost is regarded as the fair value on initial recognition for subsequent account under IAS 39, when applicable, the cost on initial recognition of an investment in an associate or a joint venture.
The directors are satisfied that the group remains well placed to manage its business risks successfully and therefore have a reasonable expectation that the group has adequate resources to continue in operational existence for a period of 12 months from the date of approval of the financial statements. Accordingly, the financial statements continue to be prepared on a going concern basis.
Page 26
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2.Accounting policies (continued)
Page 27
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2.Accounting policies (continued)
The group is in the business of providing ASIC and system-on-chip and associated engineering services.
Revenue from contracts with customers is recognised in accordance with the five-step model as outlined in IFRS 15. Project revenue The group provides services to customers in project arrangements, covering the Design phase, New Product Integration ("NPI") phase and Production phase.
There are situations where contracts with customers for these phases are entered into simultaneously. Where this is the case, and the contracts are negotiated as a package with a single commercial objective, they are accounted for as a single contract.
In order to identify the performance obligations in the contract, the directors assess the services provided in the contracts and whether they are capable of being distinct and distinct in the context of the contract. The group has identified that the Design service, NPI service and Production service are separate performance obligations.
Where the contracts with customers contain more than one performance obligation, any discount provided to the customer in the contract is allocated on a proportionate basis over all performance obligations within the contract.
When project contracts contain only one performance obligation, and are not combined with other performance obligations, the consideration for the contract is fixed and contains no variable components.
The group does not enter into any arrangements with customers which include a significant financing component.
The service provided to customers does not create an asset with an alternative use to the group and the group has an enforceable right to payment for performance completed at contracted rates which include cost plus a reasonable profit margin. Therefore, the group recognises revenue from these performance obligations over time.
In order to determine a measure of progress of satisfaction of the Design, NPI and Production performance obligations, the group uses the input method based on time incurred, as this best reflects the progress of satisfaction of the performance obligations and the delivery of the output to the customer.
Contract variations are treated as modifications, as there is only one performance obligation to the design phase of a contract, any variations to scope cannot be distinct and are recognised on a cumulative catch-up basis.
Consultancy revenue The group provides consultants to provide services to customers. Each of these consultancy arrangements are separate performance obligations. The customer simultaneously receives and consumes the benefits provided by the group's performance and so the group recognises revenue for this performance obligation over time.
The majority of contracts with customers are for fixed price consideration with no variable components. Certain contracts contain fixed rebates payable to the customer for which no distinct service is provided by the group. These rebates constitute a form of variable consideration and are recognised as a reduction to the revenue.
Contract balances Contract assets / receivables A contract asset is initially recognised for revenue earned from services in advance of an invoice being issued where the group does not have an enforceable right for payment for work performed. Where the group does have an enforceable right for payment for work performed, unbilled revenue is recognised as other contract receivables. Upon the issuance of an invoice, the amount recognised is reclassified to trade receivables.
Contract cost - costs to obtain a contract
Costs to obtain a contract relate to sales commission paid which would not be payable if the contract has
Page 28
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2.Accounting policies (continued)
not been obtained. This cost is recognised as an asset and amortised over the duration of the contract. Where the amortisation period of the asset would be one year or less, the cost is recognised as an expense when incurred.
Contract cost - costs to fulfil a contract
Costs to fulfil a contract mainly relate to direct labour costs and software tools which are expensed as incurred. The group does not incur costs to fulfil their obligations under a contract once it is obtained, but before transferring goods or services to the customer and therefore no contract cost asset is recognised.
Contract liabilities
A contract liability is recognised if a payment is received or a payment is due (whichever is earlier) from a customer before the group transfers the related services. Contract liabilities are recognised as revenue when the group performs under the contract. Group as a lessee The group applies a single recognition and measurement approach for all leases, except for short-term leases and leases of low-value assets. The group recognises lease liabilities representing obligations to make lease payments and right-of-use assets representing the right to use the underlying assets. Right-of-use assets The group recognises right-of-use assets at the commencement date of the lease (i.e. the date the underlying asset is available for use). Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities. Where impairment indicators exist, the right-of-use asset will be assessed for impairment. Right-of-use assets that relate to tangible assets have been presented separately on the Consolidated Statement of Financial Position as they are a material balance within the property, plant and equipment total.
Page 29
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2.Accounting policies (continued)
Property - 2 - 5 years straight line IT equipment - 3 - 5 years straight line Lease liabilities At the commencement date of the lease, the group recognises lease liabilities measured at the present value of lease payments to be made over the lease term. The lease payments include fixed payments (including in-substance fixed payments) less any lease incentives receivable and variable lease payments that depend on an index or a rate. In calculating the present value of lease payments, the group uses its incremental borrowing rate at the lease commencement date because the interest rate implicit in the lease is not readily determinable. Interest on the lease liability is recognised using the effective interest rate method and is recorded within finance costs. Short-term leases and leases of low-value assets The group has elected not to recognise right-of-use assets and lease liabilities for short-term leases or leases of low- value assets, being those leases with a term of 12 months or less, or a value of £1,000 or less. The group recognises the lease payments associated with these leases as an expense on a straight-line basis over the lease term. Contributions to defined contribution pension schemes are charged to profit and loss as they become payable in accordance with the rules of the scheme. Differences between contributions payable in the year and those actually paid are shown as either accruals or other receivables in the Consolidated Statement of Financial Position.
Page 30
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2.Accounting policies (continued)
The cost of equity-settled transactions is determined by the fair value at the date when the grant is made using an appropriate valuation model. That cost is recognised as an expense, together with a corresponding increase in equity, over the period in which the service and, where applicable, the performance conditions are fulfilled (the vesting period). The cumulative expense recognised for equity-settled transactions at each reporting date until the vesting date reflects the extent to which the vesting period has expired and the group's best estimate of the number of equity instruments that will ultimately vest. Where an award is cancelled by the entity or forfeited by the counterparty, any remaining element of the fair value of the award is expensed immediately through profit and loss.
Page 31
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2.Accounting policies (continued)
Page 32
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2.Accounting policies (continued)
Depreciation is provided on all other items of property, plant and equipment so as to write off their carrying value over their expected useful economic lives.
Page 33
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
2.Accounting policies (continued)
Financial assets comprise trade and other receivables and cash and cash equivalents. Impairment For trade receivables, contract receivables and contract assets, the group applies a simplified approach in calculating expected credit losses (ECLs). Therefore, the group recognises a loss allowance based on lifetime ECLs at each reporting date. The group has established a provision matrix that is based on its historical credit loss experience, adjusted for forward-looking factors specific to the debtors and the economic environment. The group considers a financial asset in default when contractual payments are 60 days past due. Financial liabilities Financial liabilities comprise trade and other payables, and borrowings. They are recognised initially at fair value net of directly attributable transaction costs (if any), and subsequently at amortised cost. Modification of financial liabilities Where there is a modification to a financial liability, the discounted present value of the cash flows under the new terms, using the original effective interest rate, is compared to the discounted present value of the remaining cash flows of the original liability. If the difference is greater than 10%, this is considered to be a substantial modification, resulting in a derecognition of the original liability and the recognition of a new liability. Compound instruments Convertible loans are separated into liability and equity components based on the terms of the contract. On issuance of the convertible loans, the fair value of the liability component is determined using a market rate for an equivalent non-convertible instrument. This amount is classified as a financial liability measured at amortised cost (net of transaction costs) until it is extinguished on conversion or redemption. The remainder of the proceeds is allocated to the conversion option that is recognised and included in equity. Transaction costs are deducted from equity, net of associated income tax. Equity Equity instruments issued are recorded at fair value on initial recognition net of transaction costs.
Page 34
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis. Estimates are based on historical experience and other assumptions that are considered reasonable in the circumstances. The actual amount or values may vary in certain instances from the assumptions and estimates made. Changes will be recorded, with corresponding effect in the financial statements, when, and if, better information is obtained. Critical judgements and sources of estimation uncertainty that management have made in the process of applying accounting policies disclosed herein and that have a significant effect on the amounts recognised in the financial statements relate to the following: 3.1 Significant accounting judgements Intangible assets - capitalisation of development costs (see note 15) The capitalisation of development costs is subject to a review as to whether it meets the criteria for capitalisation. In making this judgement, the group evaluates, amongst other factors, whether there are any future economic benefits beyond the current period, such as the ability to use the assets on future projects and therefore enhance future revenues, or the ability to use such assets internally, for example to reduce delivery costs and enhance profits. The group also evaluates management's ability to measure reliably the expenditure attributable to the project. Judgement is therefore required in determining the practice for capitalising development costs. Management is required to exercise significant judgement in assessing whether there are indicators of impairment for the group’s non-financial assets. When reviewing the development costs capitalised within intangible assets, management have concluded that they no longer expect to receive future economic benefits from these intangible assets based on the facts and circumstances known at 31 December 2025, and therefore have written off all previously capitalised development costs. Revenue (see note 4) In accordance with the policy on revenue recognition, management are required to judge the level of completion of the contract in order to recognise both income and cost. The overall recognition of revenue will depend on the nature of the project and whether it is billed on a time and materials basis or, otherwise, on completion of pre-agreed project objectives. The group maintains complete and accurate records of employees' time and expenditure for each project. This information is regularly assessed to determine the level of project completion, and thereby whether it is appropriate to recognise any revenue. Recognition of deferred tax assets (see note 20) Management has applied judgement in assessing the recognition of deferred tax assets, which are recognised only to the extent that it is probable that future taxable profits will be available to utilise the accumulated losses. This assessment requires consideration of the forecasting of future profitability, the timing customer contracts and the success of business plans.
Page 35
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Impairment of investments (see note 16)
The company has applied judgement in assessing whether indicators of impairment exist in respect of its investment in Aion Silicon Limited, including the recent capital contribution. In performing this assessment, management has considered both quantitative and qualitative factors, including the financial performance and cash flow forecasts of the underlying company, progress against strategic and technical milestones, and new incoming customer contracts. Based on the information available at the reporting date and the expected recoverability of the underlying assets, management has concluded that the carrying value of the investment is supportable and that no impairment provision is required. 3.2 Key sources of estimation uncertainty The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods. Lease liability remeasurement (see note 23) In March 2024, the group signed an amendment to a significant multi-year software license contract, resulting in a reduction of the associated lease liability of £3,803,655. This led to a corresponding remeasurement of the related intangible asset, reducing its carrying amount by £2,142,387 to £Nil. Amortisation was applied up to the date of the contract amendment and ceased thereafter.
Page 36
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Revenue is split geographically as follows:
Revenue from transactions with major customers comprises the following, each percentage reflects a different customer:
The group has recognised the following assets and liabilities related to contracts with customers:
Customers are typically invoiced on the basis of milestones set out in the contracts. These milestones do not correspond with the timing of satisfaction of performance obligations. The differences in the timing between the agreed invoicing schedule and the satisfaction of performance obligations result in the recognition of a contract receivable for services performed but not yet invoiced. A contract liability is recognised for consideration received but services not yet performed. Invoices are raised at agreed dates throughout the duration of ASIC projects and monthly in arrears for Consultancy arrangements. Payment is typically due within 30 days of issue of the invoice.
The movement on these balances during 2025 was the result of the increased level of activity towards the end of the year as well as the timing of the prepayments from customers.
Page 37
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
There was no revenue recognised in the year arising from performance obligations satisfied in previous periods (2024: £Nil).
The following table shows unsatisfied performance obligations resulting from project works continuing into 2025. The largest three balances from individual projects amount to £3.5m, £3.1m and £0.5m (2024: £5.5m, £1.4m and £0.3m):
The entire amount of £3,359,560 held at 31 December 2025 is expected to be recognised in 2026.
The group is applying the practical expedient to not disclose the transaction price relating to the Consultancy performance obligation because the performance obligation is part of a contract that has an original expected duration of one year or less.
Page 38
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
During the year, following the renegotiation of a significant finance lease for software, the associated lease liability was extinguished, resulting in the recognition of other administrative income. The related right-of-use asset had been fully amortised prior to the renegotiation and therefore did not offset this income.
Page 39
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 40
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 41
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 42
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
12.Tax expense (continued)
Factors that may affect future tax charge
Deferred tax balances have been measured at 25%, being the enacted UK corporation tax rate applicable to future periods at the balance sheet date.
Page 43
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 44
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Depreciation charges for the year have been charged through administrative expenses in the Consolidated Statement of Profit and Loss and Other Comprehensive Income.
Page 45
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 46
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Group
Page 47
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Company
Page 48
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Subsidiaries
The company's subsidiaries at 31 December 2025 are set out below. Unless otherwise stated, they have share capital consisting solely of ordinary shares that are held directly by the company, and the proportion of ownership interests held equals the voting rights held by the company. The country of incorporation or registration is also their principal place of business.
*Held directly through Aion Silicon Limited (formerly Sondrel Limited).
Page 49
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 50
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 51
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
The deferred tax balances at 31 December 2025 have been calculated on the basis that the associated assets or liabilities will unwind at 25% (2024: 25%).
Page 52
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 53
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 54
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 55
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
The following amounts in respect of leases have been recognised in the Consolidated Statement of Cash Flows:
The group's financial assets include trade and other receivables, and cash and cash equivalents that derive directly from its operations. The carrying value of all financial assets and liabilities held at amortised cost are considered by the directors to be a reasonable approximation of their fair value. The group's financial liabilities comprise trade and other payables, lease liabilities and borrowings. The main purpose of these financial liabilities is to finance the group's operations.
Financial assets measured at amortised cost Current financial assets
Financial liabilities measured at amortised cost
Current financial liabilities
Page 56
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Non-current financial liabilities
The main risks arising from the group's operations are market risk, credit risk and liquidity risk, however other risks are also considered below. The group's senior management oversees the management of these risks. The Board of Directors reviews and agrees policies for managing each of these risks, which are summarised below. Market risk Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices. The group's exposure to market risk comprised of only foreign currency risk. Foreign currency risk Foreign currency risk is the risk that the fair value or future cash flows of an exposure will fluctuate because of changes in foreign exchange rates. The group's exposure to the risk of changes in foreign exchange rates relates primarily to the group's operating activities (when revenue or expense is denominated in a foreign currency). The financial assets and liabilities that are exposed to currency risk are trade and other receivables, cash and cash equivalents, and trade and other payables.
The group's exposure to foreign currency risk at the end of the reporting period, expressed in GBP, was as follows:
Page 57
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
The following tables demonstrate the sensitivity of profit and equity to a reasonably possible change in USD and EUR exchange rates, with all other variables held constant. The group's exposure to foreign currency changes for all other currencies is not material.
Credit risk is the risk that a counterparty will not meet its obligations under a financial instrument or customer contract, leading to a financial loss. The carrying amount of the group's financial assets represents its maximum exposure to credit risk. Customer credit risk is managed centrally subject to the group's established policy, procedures and control relating to customer credit risk management. Outstanding customer receivables and contract receivables are regularly monitored. An impairment analysis is performed at each reporting date using a provision matrix to measure expected credit losses. The provision rates are based on days past due for groupings of the various customers. In making this assessment, the group considers historical experience of write-offs, which are insignificant, and forward-looking information available at the time of the assessment. Forward-looking information considered includes the future prospects of the industries in which the group's debtors operate, obtained from Management's knowledge, as well as consideration of various external sources of actual and forecast economic information that relate to the group's core operations. Generally, trade receivables are written off if past due for more than one year and are not subject to enforcement activity. The maximum exposure to credit risk at the reporting date is their carrying value. The group has assessed the credit risk of its financial assets and has determined that a loss allowance of £41,577 (2024: £41,577) is required at the year-end. The movement of £Nil (2024: £21,840) has been recognised in the Consolidated Statement of Profit and Loss and Other Comprehensive Income.
Page 58
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
The group's provision matrix is as follows:
Liquidity risk is the risk that the group will not be able to meet its financial obligations as they fall due. The group's approach to managing its liquidity is to ensure, as far as possible, that it has sufficient liquidity available to meet its liabilities when due, both under normal and adverse economic conditions, without incurring unacceptable losses or risking damage to its reputation. The group monitors and manages cash within its banking facilities and includes a cashflow forecast in its budgets and its sensitivity analysis.
Page 59
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
The following table details the contractual maturity of the group's financial liabilities based on the dates the liabilities are due to be settled.
The group's main objective when managing capital is to protect returns to shareholders, in order to maintain or adjust the capital structure, the group may adjust the amount of dividends paid to shareholders, return capital to shareholders or issue new shares. The group meets its objectives for managing capital by re-investing profits to enhance future growth. The group considers its capital to include capital and net debt.
Page 60
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 61
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
The company's capital and reserves are as follows:
Share premium
Foreign exchange reserve
Share-based payment reserve
This reserve contains movements in relation to share-based payments.
Other reserves
This represents the equity portion of the convertible loan.
Retained deficit
Page 62
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Page 63
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Changes in liabilities arising from financing activities
All bank loans are presented gross of capitalised costs.
Page 64
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
AION SILICON HOLDINGS LIMITED (FORMERLY SONDREL (HOLDINGS) LIMITED)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
Transactions with key management personnel
Key management personnel information is disclosed in note 10. Convertible loans During the year the group entered into loan arrangements with ROX Equity, a related party by virtue of common control. Convertible loans totalling 2,874,000 were advanced to the group on 5 March and 28 March 2024 which accrued interest at 15% pa. These loans were converted at 0.10 per share to 28,746,000 ordinary shares, at the same time that ROX Equity subscribed for 56,254,000 ordinary shares at 0.10 per share in June 2024, resulting in the issue of a total of 85,000,000 ordinary shares (see note 25). There were no balances outstanding at the end of the year. After conversion of the ROX Equity loan into shares, the group entered into new a convertible loan arrangement with ROX Technologies Ltd on 16 December 2024, the ultimate controlling party of the group. This loan was for a principal amount of 3,078,726 which bears interest at 15% pa and was repayable in 5 years. At initial recognition, 100,807 of the loan balance was recognised in equity within an other reserve (see note 26). The liability portion of this loan at 31 December 2024 was 2,995,300 and is held within borrowings. The outstanding balance on this loan on 11 March 2025 was converted into 167,322,085 ordinary shares at a price of 0.0184 per share. Shareholdings of related parties The following key management personnel are shareholders of the company:
∙David Mitchard - Chairman of the Board
∙Oliver Jones - CEO
∙Graham Curren - Previous CEO and ex-Director
During the prior year, Group entered into separate loan arrangements with ROX Equity and ROX Technologies Ltd. Charges over the group's assets were registered at Companies House on 5 March 2024 and 12 November 2024 as a result of these loan arrangements and are currently outstanding.
In the opinion of the directors,
Closure of Xi’an office in China
While the decision to close the group’s Xi’an office was taken during the year ended 31 December 2025, the orderly closure commenced after the reporting date and no substantive closure activities had occurred at year end. Actions taken after the reporting date include vacating the premises, terminating contracts, and initiating statutory tax deregistration. The closure is therefore treated as a non-adjusting post balance sheet event, and the directors do not expect it to have a material impact on the group’s financial position or results for the year ended 31 December 2025.
Page 65
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||