Company registration number 08372083 (England and Wales)
OMETRIA LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
OMETRIA LTD
COMPANY INFORMATION
Directors
I Mazour
D Lougouev
L H L Batchelor
J N G Amaral
(Appointed 24 July 2025)
N S Slim
(Appointed 3 April 2025)
R Jakobsen
(Appointed 30 January 2026)
Secretary
J P Palmer
Company number
08372083
Registered office
Acre House
11-15 William Road
London
NW1 3ER
United Kingdom
Auditor
HW Fisher Audit
Acre House
11-15 William Road
London
NW1 3ER
OMETRIA LTD
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Group profit and loss account
9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 31
OMETRIA LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

Principal activities

Founded in 2013, Ometria is a retail-specific customer data (CDP) and cross-channel marketing platform that enables enterprise retailers and retail brands to grow loyal engagement and customer revenue by sending personalised, relevant and precisely targeted marketing messages throughout the customer journey.

Business review

2025 marked a defining shift in how retail brands approach technology investment. After years of consolidating tools and cautiously experimenting with AI, enterprise retailers began demanding solutions that go beyond automation and content generation, they want intelligence infrastructure that drives real commercial decisions. The gap between brands that have built a robust data foundation and those still assembling one widened significantly, with the former pulling ahead in customer retention, margin optimisation, and speed of execution.

Against this backdrop, Ometria made the most consequential strategic commitment in the company's history. In 2025, we began building Atlas, an AI-native intelligence and decisioning platform purpose-built for enterprise retail brands, and oriented the entire company around bringing it to market.

Atlas represents the natural evolution of Ometria's decade-long investment in customer data science and AI. Where our CDXP established Ometria as the single source of truth for customer data and marketing execution, Atlas is designed to go further; delivering the predictive intelligence and decisioning layer that will sit at the centre of how the world's best retail brands understand and act on customer behaviour. Atlas is not a campaign tool. It is being built as trusted decision infrastructure that enterprise brands will embed into their operating model, powering customer lifetime value modelling, predictive segmentation, frequency optimisation, and channel decisioning. Our goal is a platform with deep structural switching costs, one that becomes more valuable the longer it operates and the more data flows through it.

This strategic commitment was deliberate. In 2025, Ometria made a clear choice to orient toward enterprise retail brands: organisations with the data complexity, multi-brand portfolios, and decisioning demands that Atlas is purpose-built to serve. Our Customer Advisory Board, consisting of Chief Marketing, Chief Digital, and Chief Technology Officers from world-class retail brands generating over $1 billion in annual revenue, played a central role in shaping the Atlas roadmap and validating its direction. Their input ensures that our product strategy is informed not by market trends in the abstract, but by the concrete operational realities of running customer intelligence at scale.

In North America, 2025 was a year of continued acceleration. We expanded our presence with several high-profile enterprise brands and grew our pipeline significantly, the North American market represents a growing share of total revenue. The competitive dynamic in this region, where enterprise brands are actively looking to move beyond legacy CDPs and point solutions, aligns directly with where Atlas is heading.

On the product side, the work delivered in 2025 laid the foundations for Atlas. Significant investment was made in AI-driven customer intelligence, including advanced customer lifetime value modelling built on established probabilistic frameworks, predictive segmentation that identifies high-value audiences before they self-select, and frequency optimisation that determines not just what to send but how often and through which channel. Each of these capabilities is designed to move Ometria's value proposition upstream, from campaign execution to strategic decisioning, and will form core components of the Atlas platform as it comes to market.

Ometria continued to strengthen its information security and privacy governance during 2025, building on the foundations established in prior years and maintaining alignment with internationally recognised standards and industry frameworks. Our Information Security Management System (ISMS) and Privacy Information Management System (PIMS) remained certified to ISO/IEC 27001 and ISO/IEC 27701 respectively, supporting our ongoing commitment to the secure and responsible processing of data.

 

During the year, we continued to mature our operational security, privacy and supplier assurance processes across the business. This included the ongoing enhancement of our vulnerability management, secure engineering, incident management, procurement and remote working controls, together with continued employee awareness and governance activities across the organisation.

OMETRIA LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -

With the continuing emergence and adoption of large language models (LLMs) and AI-enabled tooling across the technology sector, Ometria also introduced additional AI-focused governance and risk management controls as an overlay to its existing ISMS and PIMS frameworks. These measures are intended to support the responsible evaluation, deployment and use of AI technologies within the business, whilst maintaining alignment with our wider security, privacy and ethical obligations.

 

Ometria also maintained its engagement with leading industry and professional bodies. We continued as a corporate member of the Cloud Security Alliance (CSA), attaining CSA Trusted Cloud Provider status, and remained an active corporate member of the International Association of Privacy Professionals (IAPP). These memberships support our objective of remaining aligned with evolving industry expectations, regulatory developments and recognised best practice in cloud security, privacy and responsible data governance.

 

Our voluntary ethics statement, available at https://ometria.com/ethics-statement, continues to outline our commitments in areas including modern slavery prevention, anti-corruption and whistleblowing, reflecting the governance expectations of our enterprise and publicly listed clients.

 

The group’s outlook for 2026 is robust. Whilst we anticipate the wider economic challenges will remain well into the year, the business will continue to invest in its R&D and new business development activities, embedding further into the retail ecosystem in the UK and other geographies.

Financial review

The Group made a loss before taxation for the year ended 31 December 2025 of £7,644,664 (2024: £6,264,530) due to our continued focus on significant R&D investment. This result is analysed in more detail below and the directors have also chosen to include a number of industry standard non-GAAP measures of performance.

 

The recognised revenue for the year increased to £17,563,128 (2024: £14,159,667), an increase of 24.0% year-on-year.

 

As the business continues to invest heavily in R&D and new business development, resulting in a statutory loss for the year, the Directors also present the profitability of the group’s deployed account (‘Deployed Account EBITDA’). Deployed Account EBITDA is measured as Recurring Revenue less the cost of sales, employee costs and other overheads to service these accounts as well as an allocation of shared general and administration overheads on a reasonable basis. It can be seen as a measure of Ometria’s underlying profit in the event the group ceased its investment in new product development and acquisition of new customers. On this basis, during the year ended 31 December 2025, the group delivered a Deployed Account EBITDA profit of £4,927,076 (2024: £3,979,421) and a Deployed Account EBITDA operating margin of 29% (2024: 28%), illustrating the strong fundamentals of the business.

Corporate governance, principal risks and uncertainties

The board consists of two executive, three non-executive directors and a non-executive chairman. The non-executive directors are appointed by the three largest institutional investors representatives: Infravia Growth Fund, Octopus Ventures and Bright Pixel - Sonae. Together with the chairman, all non-executive directors are experienced directors, responsible for strategic guidance and corporate oversight of multiple companies across different geographies.

OMETRIA LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

The board meets at least eight times a year. The subject of risk is continually discussed at board meetings as well as at the senior management meetings, which occur at least once a week. The principal risks and uncertainties are considered to be as follows:

 

Risk

Description

Mitigation Strategy

#1 - Data privacy and information security

Ometria’s core offering is the provision of a hosted software platform (integrated to its clients’ own ecommerce environment) to deliver digital marketing messages to their customers based on each customer’s analysed buying behaviours and preferences.

 

A breach of privacy law or security breach could lead to regulatory fines, reputational loss, extensive clean-up costs, lost management time, direct loss of turnover, prospect loss and customer churn, competitiveness, claims on insurance and payments to clients for breach of contract.

Ometria invests in

  • general counsel and DPO supported by world-class lawyers and privacy professionals based in Beijing, Bonn, Brussels, Chicago, London, Quebec, San Francisco and Washington. By having a community of professionals that our in-house team can call upon, we are better able to ensure that our clients meet their obligations towards their customers and we in turn meet our data processing obligations to our clients;

  • dedicated platform, privacy and security engineering team, including former IBM security engineers;

  • technical and organisational security measures to protect personal data;

  • internal resource and awareness training of its information security management system (audited and certificated to ISO 27001 and ISO 27701); and

  • annual penetration testing by CREST third-party security experts along with continual vulnerability management.

 

#2 - Liquidity

Ometria is a growth stage software-as-a-service (SaaS). Ometria’s management, with the support of the board of directors, is executing a plan under which the group R&D expenditure and investment in new business development exceeds the group’s income for a period of time, giving rise to a historical accounting loss and cash burn. This places reliance on the continued ability of the group to access the fundraising markets.

 

The group’s high investment in R&D and new business development activities was planned and supported by the group’s investors. Regular cash flow forecasts are prepared and reviewed by the board.

 

If spending in R&D and business expansion activities were to be eliminated from the financial results, the group would achieve profitability, due to the existing operational revenues being greater than the costs of maintaining the platform and supporting the customers.

 

 

 

On behalf of the board

I Mazour
Director
8 June 2026
OMETRIA LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The principal activity of the company and the group continued to be the development and provision of software for online retailers.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

I Mazour
D Lougouev
L H L Batchelor
E H Dos Santos Piedade
(Resigned 24 July 2025)
G F Santamaria
(Resigned 3 April 2025)
A D Cole
(Resigned 30 January 2026)
J N G Amaral
(Appointed 24 July 2025)
N S Slim
(Appointed 3 April 2025)
R Jakobsen
(Appointed 30 January 2026)
Qualifying third party indemnity provisions

The company has made qualifying third party indemnity provisions and pension scheme indemnity provision for the benefit of its directors during the year. These provisions remain in force at the reporting date.

Post reporting date events

In May 2026, the company issued 229,091 Senior Preference Shares of £0.0001 each at £17.46 per share, and entered into an agreement to amend the terms of its existing facility agreement as detailed in Note 25.

Strategic report

The gtrueroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company and group is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
I Mazour
Director
8 June 2026
OMETRIA LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

OMETRIA LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF OMETRIA LTD
- 6 -
Opinion

We have audited the financial statements of Ometria Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

OMETRIA LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF OMETRIA LTD
- 7 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

As part of our planning process:

 

The key procedures we undertook to detect irregularities including fraud during the course of the audit included:

 

OMETRIA LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF OMETRIA LTD
- 8 -

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements even though we have properly planned and performed our audit in accordance with auditing standards. The primary responsibility for the prevention and detection of irregularities and fraud rests with those charged with governance of the entity.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Carolyn Hazard (Senior Statutory Auditor)
For and on behalf of HW Fisher Audit, Statutory Auditor
Chartered Accountants
Acre House
11-15 William Road
London
NW1 3ER
United Kingdom
8 June 2026
OMETRIA LTD
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
17,563,128
14,159,667
Cost of sales
(5,698,630)
(4,547,507)
Gross profit
11,864,498
9,612,160
Administrative expenses
(18,998,813)
(15,746,921)
Other operating income
13,483
52,800
Operating loss
4
(7,120,832)
(6,081,961)
Interest receivable and similar income
8
94,878
205,904
Interest payable and similar expenses
9
(618,710)
(388,473)
Loss before taxation
(7,644,664)
(6,264,530)
Tax on loss
10
501,503
529,203
Loss for the financial year
(7,143,161)
(5,735,327)
Loss for the financial year is all attributable to the owners of the parent company.
OMETRIA LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
£
£
Loss for the year
(7,143,161)
(5,735,327)
Other comprehensive income
Currency translation gain/(loss) taken to retained earnings
27,001
(181,419)
Total comprehensive income for the year
(7,116,160)
(5,916,746)
Total comprehensive income for the year is all attributable to the owners of the parent company.
OMETRIA LTD
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
11
61,644
84,639
Tangible assets
12
20,724
33,415
82,368
118,054
Current assets
Debtors
15
4,991,106
3,307,647
Cash at bank and in hand
1,915,905
5,305,127
6,907,011
8,612,774
Creditors: amounts falling due within one year
16, 25
(13,154,483)
(3,917,132)
Net current (liabilities)/assets
(6,247,472)
4,695,642
Total assets less current liabilities
(6,165,104)
4,813,696
Creditors: amounts falling due after more than one year
17, 25
-
(4,000,000)
Net (liabilities)/assets
(6,165,104)
813,696
Capital and reserves
Called up share capital
20
847
847
Share premium account
21
44,617,849
44,614,795
Profit and loss reserves
(50,783,800)
(43,801,946)
Total equity
(6,165,104)
813,696

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved by the board of directors and authorised for issue on
8 June 2026
08 June 2026
and are signed on its behalf by:
I Mazour
D Lougouev
Director
Director
Company registration number 08372083 (England and Wales)
OMETRIA LTD
COMPANY BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
11
61,644
84,639
Tangible assets
12
20,724
32,130
Investments
13
21,681
21,681
104,049
138,450
Current assets
Debtors
15
4,906,092
3,183,847
Cash at bank and in hand
1,803,056
5,213,705
6,709,148
8,397,552
Creditors: amounts falling due within one year
16, 25
(13,101,066)
(3,896,257)
Net current (liabilities)/assets
(6,391,918)
4,501,295
Total assets less current liabilities
(6,287,869)
4,639,745
Creditors: amounts falling due after more than one year
17, 25
-
(4,000,000)
Net (liabilities)/assets
(6,287,869)
639,745
Capital and reserves
Called up share capital
20
847
847
Share premium account
21
44,617,849
44,614,795
Profit and loss reserves
(50,906,565)
(43,975,897)
Total equity
(6,287,869)
639,745

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £7,064,974 (2024 - £5,924,149 loss).

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on
8 June 2026
08 June 2026
and are signed on its behalf by:
I Mazour
D Lougouev
Director
Director
Company registration number 08372083 (England and Wales)
OMETRIA LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
847
44,613,534
(38,094,366)
6,520,015
Year ended 31 December 2024:
Loss for the year
-
-
(5,735,327)
(5,735,327)
Other comprehensive income:
Currency translation differences
-
-
(181,419)
(181,419)
Total comprehensive income
-
-
(5,916,746)
(5,916,746)
Credit to equity for equity settled share-based payments
19
-
-
209,166
209,166
Issue of share capital
-
1,261
-
1,261
Balance at 31 December 2024
847
44,614,795
(43,801,946)
813,696
Year ended 31 December 2025:
Loss for the year
-
-
(7,143,161)
(7,143,161)
Other comprehensive income:
Currency translation differences
-
-
27,001
27,001
Total comprehensive income
-
-
(7,116,160)
(7,116,160)
Credit to equity for equity settled share-based payments
19
-
-
134,306
134,306
Issue of share capital
-
3,054
-
3,054
Balance at 31 December 2025
847
44,617,849
(50,783,800)
(6,165,104)
OMETRIA LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
847
44,613,534
(38,260,914)
6,353,467
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
(5,924,149)
(5,924,149)
Credit to equity for equity settled share-based payments
19
-
-
209,166
209,166
Issue of share capital
-
1,261
-
1,261
Balance at 31 December 2024
847
44,614,795
(43,975,897)
639,745
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
(7,064,974)
(7,064,974)
Credit to equity for equity settled share-based payments
19
-
-
134,306
134,306
Issue of share capital
-
3,054
-
3,054
Balance at 31 December 2025
847
44,617,849
(50,906,565)
(6,287,869)
OMETRIA LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
27
(7,393,953)
(5,829,939)
Interest paid
(618,710)
(388,473)
Income taxes refunded
503,517
1,274,665
Net cash outflow from operating activities
(7,509,146)
(4,943,747)
Investing activities
Purchase of intangible assets
-
(48,345)
Purchase of tangible fixed assets
(7,353)
(26,597)
Proceeds on disposal of tangible fixed assets
194
1,812
Interest received
96,316
209,318
Net cash generated from investing activities
89,157
136,188
Financing activities
Proceeds from issue of shares
3,054
1,261
Draw down of bank loans
4,000,000
4,000,000
Net cash generated from financing activities
4,003,054
4,001,261
Net decrease in cash and cash equivalents
(3,416,935)
(806,298)
Cash and cash equivalents at beginning of year
5,305,127
6,294,041
Effect of foreign exchange rates
27,713
(182,616)
Cash and cash equivalents at end of year
1,915,905
5,305,127
OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
1
Accounting policies
Company information

Ometria Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Acre House, 11-15 William Road, London, England, NW1 3ER.

 

The group consists of Ometria Ltd and its subsidiaries Ometria Inc and Ometria GmbH.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

 

1.2
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Ometria Ltd together with Ometria Inc and Ometria GmbH.

 

All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.3
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company and group

have adequate resources to continue in operational existence for the foreseeable future. The directors have prepared

forecasts which indicate that based on the additional equity raise of £4m in May 2026, and the continued support of its lender, the group will have sufficient resources, and will be able to meet its bank covenants, so it can continue as a going concern for a period of at least twelve months from the date of approval of these financial statements.

 

The forecasts are based upon revenue and margin growth assumptions, however they also include a high level of costs which are within the discretionary control of the directors and which are capable of being flexed, dependent upon revenue and margin performance. The directors are therefore confident that they can manage the cashflow requirements of the company and group and therefore continue to adopt the going concern basis of accounting in preparing the financial statements.

 

OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
1.4
Turnover

Turnover is recognised at the fair value of the consideration receivable for services provided in the normal course of business and is shown net of VAT.

 

Turnover is recognised when the group has performed services in accordance with the agreed terms with the relevant customer and has obtained a right to consideration for those services.

 

Where such income has not been billed at the balance sheet date, it has been accrued for in the accounts as accrued income.

 

Where the customer pays in advance such as an annual/quarterly/monthly fee, the group defers that amount and recognises it as turnover over the period during which the service is performed on a straight line basis.

 

Where the right to consideration arises from the occurrence of a critical event (stage of deliverables or contract milestone) the turnover is recognised when the event occurs.

1.5
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.6
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost less accumulated amortisation and accumulated impairment losses.

Amortisation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

IP Address
10 years straight line
Other intangibles
3 years straight line
1.7
Tangible fixed assets

Tangible fixed assets are initially measured at cost net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
33.33% straight line method
Computers
33.33% straight line method

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries are measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks.

1.11
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting end date.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

1.12
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs.

 

Share capital represents the nominal value of equity shares that have been issued.

 

Share premium represents amount subscribed for share capital in excess of nominal value. Any transaction costs associated with the issuing of shares are deducted from share premium.

 

Profit and loss reserves represent all current and prior period retained profit and losses.

1.13
Taxation

The tax income represents research and development tax credits.

OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.14
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

The cost of any unused holiday entitlement is recognised in the year of employment.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.15
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.16
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black-Scholes model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

1.17
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.18
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Valuation of share options

The fair value of share-based payments is determined at the grant date using a Black-Scholes valuation model. The inputs into the model include an assessment of a range of factors, including an expectation of theoretical share price volatility, a risk- free rate and an estimate of the vesting period. The directors consider the above assumptions to be reasonable based on the current size and conditions of the group and the sector it operates in. These factors are disclosed in more detail in Note 19.

Foreign Exchange Differences on Net Investment in Overseas Subsidiary

Foreign exchange differences arising on monetary items that form part of the Group’s net investment in foreign operations, being its overseas subsidiary, are recognised in other comprehensive income (OCI) and accumulated in the foreign currency translation reserve, in accordance with FRS 102 Section 30.

 

Management has assessed that this balance is long-term in nature and not expected to be settled in the foreseeable future, and therefore forms part of the net investment. Accordingly, the exchange differences of £776,666 have been recognised in OCI rather than in profit or loss.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sale of services
17,563,128
14,159,667
2025
2024
£
£
Turnover analysed by geographical market
UK
11,752,862
10,764,272
Rest of Europe
1,637,767
2,114,964
Rest of World
4,172,499
1,280,431
17,563,128
14,159,667
OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
Turnover and other revenue
(Continued)
- 21 -
2025
2024
£
£
Other revenue
Interest income
94,878
205,904
4
Operating loss
2025
2024
£
£
Operating loss for the year is stated after charging/(crediting):
Exchange losses/(gains)
40,495
(143,520)
Research and development costs
3,971,782
3,002,881
Depreciation of owned tangible fixed assets
19,138
45,156
Amortisation of intangible assets
22,995
75,915
Share-based payments
134,306
209,166
Operating lease charges
206,377
263,446
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
35,922
37,000
For other services
All other non-audit services
20,825
12,132
6
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Directors
3
3
2
2
Admin
107
104
99
96
Total
110
107
101
98
OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Employees
(Continued)
- 22 -

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
11,779,524
9,957,799
9,497,471
8,445,275
Social security costs
1,476,007
1,166,580
1,378,135
1,085,959
Pension costs
552,650
386,297
521,414
360,386
13,808,181
11,510,676
11,397,020
9,891,620
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
538,561
533,165
Company pension contributions to defined contribution schemes
13,750
13,750
552,311
546,915

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 2).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
249,811
258,165
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest
94,878
205,904
9
Interest payable and similar expenses
2025
2024
£
£
Loan interest
618,710
388,473
OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
(501,503)
(529,203)

The actual credit for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Loss before taxation
(7,644,664)
(6,264,530)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(1,911,166)
(1,566,133)
Tax effect of expenses that are not deductible in determining taxable profit
527,102
601,103
Unutilised tax losses carried forward
1,350,415
904,541
Losses on discontinued operations not recognised
-
0
(1,204)
Adjustments in respect of prior years
3,480
-
0
Research and development tax credit
(504,983)
(529,203)
Other permanent differences
(5,272)
-
0
Share based payment charge
33,577
52,292
Depreciation in excess of capital allowances
5,344
9,401
Taxation credit
(501,503)
(529,203)

The company has unutilised tax losses carried forward of £27,427,230 (2024: £24,923,166).

 

No deferred tax asset has been recognised on this amount as the company cannot be certain that there will be taxable profits arising from which the future reversal of the deferred tax asset could be deducted.

11
Intangible fixed assets
Group
IP
Address
Other
intangibles
Total
£
£
£
Cost
At 1 January 2025 and 31 December 2025
45,954
302,499
348,453
Amortisation
At 1 January 2025
12,404
251,410
263,814
Amortisation charged for the year
3,138
19,857
22,995
At 31 December 2025
15,542
271,267
286,809
OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
11
Intangible fixed assets
(Continued)
- 24 -
Carrying amount
At 31 December 2025
30,412
31,232
61,644
At 31 December 2024
33,550
51,089
84,639
Company
IP
Address
Other
intangibles
Total
£
£
£
Cost
At 1 January 2025 and 31 December 2025
45,954
302,499
348,453
Amortisation and impairment
At 1 January 2025
12,404
251,410
263,814
Amortisation charged for the year
3,138
19,857
22,995
At 31 December 2025
15,542
271,267
286,809
Carrying amount
At 31 December 2025
30,412
31,232
61,644
At 31 December 2024
33,550
51,089
84,639
12
Tangible fixed assets
Group
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 January 2025
163,063
374,749
537,812
Additions
-
0
7,353
7,353
Disposals
-
0
(5,733)
(5,733)
Exchange adjustments
-
0
(2,336)
(2,336)
At 31 December 2025
163,063
374,033
537,096
Depreciation
At 1 January 2025
163,063
341,334
504,397
Depreciation charged in the year
-
0
19,138
19,138
Eliminated in respect of disposals
-
0
(5,539)
(5,539)
Exchange adjustments
-
0
(1,624)
(1,624)
At 31 December 2025
163,063
353,309
516,372
Carrying amount
At 31 December 2025
-
0
20,724
20,724
At 31 December 2024
-
0
33,415
33,415
OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
12
Tangible fixed assets
(Continued)
- 25 -
Company
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 January 2025
163,063
340,991
504,054
Additions
-
0
7,353
7,353
Disposals
-
0
(5,733)
(5,733)
At 31 December 2025
163,063
342,611
505,674
Depreciation and impairment
At 1 January 2025
163,063
308,861
471,924
Depreciation charged in the year
-
0
18,565
18,565
Eliminated in respect of disposals
-
0
(5,539)
(5,539)
At 31 December 2025
163,063
321,887
484,950
Carrying amount
At 31 December 2025
-
0
20,724
20,724
At 31 December 2024
-
0
32,130
32,130
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiary
14
-
0
-
0
21,681
21,681
Movements in fixed asset investments
Company
Shares in group undertakings
£
Cost or valuation
At 1 January 2025 and 31 December 2025
21,681
Carrying amount
At 31 December 2025
21,681
At 31 December 2024
21,681
OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
14
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Registered Office Key
Class of
% Held
shares held
Direct
Ometria, Inc
1
Common stock
100.00
Ometria GmbH
2
Common stock
100.00

Registered office addresses:

1
Corporation Trust Center, 1209 Orange Street, Wilmington, New Castle County, Delaware 19801, USA
2
Eschersheimer Landstr. 42, 60322 Frankfurt am Main, Deutschland
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,509,435
1,876,554
3,509,435
1,874,641
Amounts owed by group undertakings
-
0
-
0
-
0
3,706
Other debtors
297,638
285,731
284,267
267,851
Prepayments and accrued income
1,184,033
1,145,362
1,112,390
1,037,649
4,991,106
3,307,647
4,906,092
3,183,847
16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
8,000,000
-
0
8,000,000
-
0
Trade creditors
746,588
685,295
679,121
678,012
Amounts owed to group undertakings
-
0
-
0
16,064
-
0
Corporation tax payable
2,014
-
0
-
0
-
0
Other taxation and social security
848,747
654,197
848,747
654,312
Other creditors
205,899
141,008
205,899
143,275
Accruals and deferred income
3,351,235
2,436,632
3,351,235
2,420,658
13,154,483
3,917,132
13,101,066
3,896,257

Fixed and floating charges are held over the assets of Ometria Ltd including two bank accounts owned by Ometria Ltd and the company's intellectual properties.

 

On 5 May, the termination date of the loan facility was extended to 31 July 2027, with an option to extend to 31 December 2027, conditional on certain targets being met as disclosed at Note 25.

OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
17
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
-
0
4,000,000
-
0
4,000,000

In 2023, the company entered into a new revolving facility agreement, which was amended and restated in December 2024. Under the terms of the agreement, the company was entitled to a first milestone drawdown of a maximum of £4,000,000 and a second milestone drawdown of a maximum of £4,000,000 once the group exceeded the agreed upon growth and liquidity requirements. These conditions were met in March 2025 and therefore the partial second drawdown of £3,300,000 took place on 29 April 2025 and a further drawdown of £700,000 took place on 18 September 2025.

 

The facility is interest-bearing and has a termination date of 28 July 2026.

 

Interest is accrued at a rate of 5.9% plus the term SOFR reference rate administered by CME Group Benchmark Administration Limited.

 

The facility agreement was further amended on 5 May 2026, details of which are included at Note 25. The amendments include a change to the termination date to 31 July 2027, extendable to 31 December 2027. Interest accrued will reduce to 4.75% plus the term SOFR.

18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
552,650
386,297

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

19
Share-based payment transactions

EMI share options

EMI share options have a contractual life of 4 years. First tranche matures 1 year after the start of vesting period, the remaining options vest monthly over the remaining 3 years. The vesting condition is continuous employment. On the occurrence of an exit event, for example, a company reorganisation or sale, an option may be exercised to the extent vested at or within 90 days beginning immediately prior to completion of such event.

 

Non EMI share options

First tranche of non-EMI share options mature within the first year after the start of vesting period, the remaining options vest monthly over the remaining 3 years. The vesting condition is continuous employment for non-EMI share options granted to the employees of the group. The options will be capable of exercise to the extent vested on an exit event.

 

The fair value

The fair value of the options is expensed over the vesting period and is arrived at using a Black-Scholes model. The key assumptions inherent in the use of the model are as follows:

OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
19
Share-based payment transactions
(Continued)
- 28 -
Group and company
Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
£
£
Outstanding at 1 January 2025
1,044,690
903,617
3.26
3.22
Granted
43,216
175,604
3.25
3.25
Forfeited
(81,324)
(25,149)
3.25
3.25
Exercised
(1,023)
(9,382)
3.25
0.0001
Outstanding at 31 December 2025
1,005,559
1,044,690
3.26
3.26
Exercisable at 31 December 2025
-
-
-
-

The options outstanding at 31 December 2025 had an exercise price ranging from £0.0001 to £6.26.

Group
Company
2025
2024
2025
2024
£
£
£
£
Expenses recognised in the year
Arising from equity settled share based payment transactions
134,306
209,166
134,306
209,166
20
Share capital
2025
2024
2025
2024
Restated
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Series 1 Ordinary shares of 0.01p each
926,788
925,765
93
93
Series 2 Ordinary shares of 0.01p each
2,882,921
2,882,921
288
288
Series B EIS shares of 0.01p each
173,832
173,832
17
17
3,983,541
3,982,518
398
398
OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
20
Share capital
(Continued)
- 29 -
2025
2024
2025
2024
Preference share capital
Number
Number
£
£
Issued and fully paid
Series 1 Seed Preferred shares of 0.01p each
457,544
457,544
46
46
Series 2 Seed Preferred shares of 0.01p each
1,077,244
1,077,244
108
108
Series B VCT shares of 0.01p each
1,697,046
1,697,046
169
169
Series C shares of 0.01p each
1,260,022
1,260,022
126
126
4,491,856
4,491,856
449
449
Preference shares classified as equity
449
449
Total equity share capital
847
847

The Series 1 Ordinary shares, Series 2 Ordinary shares and Series B EIS have full voting rights with dividend participation and rights to participate in capital distribution (after payment of sums due to the holders of Series 1 and 2 Seed Preferred shares, Series B VCT shares and Series C shares) including any distribution on winding up. The shares are not redeemable.

 

During the financial year the company issued the following shares:

 

1,023 series 1 ordinary shares of £0.0001 each at £3.25 following the exercise of share options.

 

In June 2020, the company issued a warrant to Wuessen Lending S.a.r.l. to subscribe in cash for 51,725 B VCT shares at £8.12 each. The subscription rights expire 10 years from the date of grant or earlier in the event of an exit. The value of the warrant was fair valued at inception and the charge relating to is expensed over 4 years through profit and loss. Charge expensed during the period £nil (2024: £3,742).

 

In July 2023, the company issued a warrant to Canadian Imperial Bank of Commerce to subscribe in cash for 9,164 Series C shares at £17.46 each. The subscription rights expire at the earlier of the fifth anniversary of a listing and the date of a share sale. The value of the warrant was fair valued at inception and the charge relating to is expensed over 4 years through profit and loss. Charge expensed during the period £11,138 (2024: £11,138).

 

21
Share premium account
Group
Company
2025
2024
2025
2024
£
£
£
£
At the beginning of the year
44,614,795
44,613,534
44,614,795
44,613,534
Other movements
3,054
1,261
3,054
1,261
At the end of the year
44,617,849
44,614,795
44,617,849
44,614,795
OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 30 -
22
Financial commitments, guarantees and contingent liabilities

In 2023, the company entered into a new revolving facility agreement. The facility agreement was amended and restated in December 2024. Under the terms of the revolving facility agreement, the company was entitled to a second milestone drawdown of a maximum of £4,000,000 once the group exceeded the agreed upon growth and liquidity requirements. These conditions were met in March 2025 and therefore the partial second drawdown of £3,300,000 took place on 29 April 2025 and a further drawdown of £700,000 took place on 18 September 2025.

 

The facility is interest-bearing and has a termination date of 28 July 2026.

 

As a result of the above facility, at the year end the first fixed and floating charges were held over the assets of Ometria Ltd, including its intellectual property and the company's trademark.

23
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
147,541
76,145
114,125
42,000
147,541
76,145
114,125
42,000
24
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
2,481,989
1,843,560
Amounts expensed in relation to share options
62,644
55,531
Remuneration of directors

Directors' remuneration has been disclosed in Note 7 to the accounts.

25
Events after the reporting date

In May 2026, the company issued 229,091 Senior Preference Shares of £0.0001 each at £17.46 per share. The Senior Preference Shares have full voting rights with dividend participation and rank ahead of the Series C shares (and all other classes of shares in issue) in respect of capital distribution, including any distribution on winding up. The shares are redeemable at the option of the company.

 

On 5 May 2026, the facility agreement was further amended. The reduced interest rate is accrued at 4.75% plus the term SOFR. The facility termination date is 31 July 2027, extendable to 31 December 2027, once the group exceeds the agreed upon growth and liquidity requirements.

OMETRIA LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 31 -
26
Analysis of changes in net funds/(debt) - group
1 January 2025
Cash flows
Exchange rate movements
31 December 2025
£
£
£
£
Cash at bank and in hand
5,305,127
(3,416,935)
27,713
1,915,905
Borrowings excluding overdrafts
(4,000,000)
(4,000,000)
-
(8,000,000)
1,305,127
(7,416,935)
27,713
(6,084,095)
27
Cash absorbed by group operations
2025
2024
£
£
Loss after taxation
(7,143,161)
(5,735,327)
Adjustments for:
Taxation credited
(501,503)
(529,203)
Finance costs
618,710
388,473
Investment income
(94,878)
(205,904)
Gain on disposal of tangible fixed assets
-
(1,810)
Amortisation and impairment of intangible assets
22,995
75,915
Depreciation and impairment of tangible fixed assets
19,138
45,156
Equity settled share based payment expense
134,306
209,166
Movements in working capital:
Increase in debtors
(1,684,897)
(419,836)
Increase in creditors
1,235,337
343,431
Cash absorbed by operations
(7,393,953)
(5,829,939)
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.100I MazourD LougouevL H L BatchelorE H Dos Santos PiedadeG F SantamariaA D ColeJ N G AmaralN S SlimR JakobsenR JakobsenN S SlimJ P Palmerfalse08372083bus:Consolidated2025-01-012025-12-31083720832025-01-012025-12-3108372083bus:Director12025-01-012025-12-3108372083bus:Director22025-01-012025-12-3108372083bus:Director32025-01-012025-12-3108372083bus:Director72025-01-012025-12-3108372083bus:Director82025-01-012025-12-3108372083bus:Director92025-01-012025-12-3108372083bus:CompanySecretary12025-01-012025-12-3108372083bus:Director42025-01-012025-12-3108372083bus:Director52025-01-012025-12-3108372083bus:Director62025-01-012025-12-3108372083bus:Director102025-01-012025-12-3108372083bus:Director112025-01-012025-12-3108372083bus:Consolidated2025-12-3108372083bus:Consolidated2024-01-012024-12-31083720832024-01-012024-12-3108372083core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-01-012025-12-3108372083core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-31083720832025-12-3108372083core:OtherResidualIntangibleAssetsbus:Consolidated2025-12-3108372083core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3108372083core:OtherResidualIntangibleAssets2025-12-3108372083core:OtherResidualIntangibleAssets2024-12-3108372083core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3108372083core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3108372083core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3108372083core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3108372083bus:Consolidated2024-12-3108372083core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-12-3108372083core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2025-12-3108372083core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3108372083core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-12-31083720832024-12-3108372083core:FurnitureFittingsbus:Consolidated2025-12-3108372083core:ComputerEquipmentbus:Consolidated2025-12-3108372083core:FurnitureFittingsbus:Consolidated2024-12-3108372083core:ComputerEquipmentbus:Consolidated2024-12-3108372083core:FurnitureFittings2025-12-3108372083core:ComputerEquipment2025-12-3108372083core:FurnitureFittings2024-12-3108372083core:ComputerEquipment2024-12-3108372083core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3108372083core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3108372083core:ShareCapitalbus:Consolidated2025-12-3108372083core:ShareCapitalbus:Consolidated2024-12-3108372083core:SharePremiumbus:Consolidated2025-12-3108372083core:SharePremiumbus:Consolidated2024-12-3108372083core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3108372083core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3108372083core:ShareCapital2025-12-3108372083core:ShareCapital2024-12-3108372083core:SharePremium2025-12-3108372083core:SharePremium2024-12-3108372083core:RetainedEarningsAccumulatedLosses2025-12-3108372083core:RetainedEarningsAccumulatedLosses2024-12-3108372083core:ShareCapitalbus:Consolidated2023-12-3108372083core:SharePremiumbus:Consolidated2023-12-31083720832023-12-3108372083core:ShareCapital2023-12-3108372083core:SharePremium2023-12-3108372083core:RetainedEarningsAccumulatedLosses2023-12-3108372083core:SharePremiumbus:Consolidated2024-12-3108372083core:SharePremium2024-12-3108372083core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3108372083core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3108372083bus:Consolidated2023-12-3108372083core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3108372083core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-012025-12-3108372083core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2025-01-012025-12-3108372083core:FurnitureFittings2025-01-012025-12-3108372083core:ComputerEquipment2025-01-012025-12-3108372083core:UKTaxbus:Consolidated2025-01-012025-12-3108372083core:UKTaxbus:Consolidated2024-01-012024-12-3108372083bus:Consolidated12025-01-012025-12-3108372083bus:Consolidated12024-01-012024-12-3108372083bus:Consolidated22025-01-012025-12-3108372083bus:Consolidated22024-01-012024-12-3108372083bus:Consolidated32025-01-012025-12-3108372083bus:Consolidated32024-01-012024-12-3108372083core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3108372083core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3108372083bus:Consolidated2024-12-3108372083core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3108372083core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-12-31083720832024-12-3108372083core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-01-012025-12-3108372083core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-01-012025-12-3108372083core:FurnitureFittingsbus:Consolidated2024-12-3108372083core:ComputerEquipmentbus:Consolidated2024-12-3108372083core:FurnitureFittings2024-12-3108372083core:ComputerEquipment2024-12-3108372083core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3108372083core:ComputerEquipmentbus:Consolidated2025-01-012025-12-3108372083core:Subsidiary12025-01-012025-12-3108372083core:Subsidiary22025-01-012025-12-3108372083core:Subsidiary112025-01-012025-12-3108372083core:Subsidiary222025-01-012025-12-3108372083core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3108372083core:CurrentFinancialInstruments2025-12-3108372083core:CurrentFinancialInstruments2024-12-3108372083core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3108372083core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3108372083core:CurrentFinancialInstruments22025-12-3108372083core:CurrentFinancialInstruments22024-12-3108372083core:WithinOneYearbus:Consolidated2025-12-3108372083core:WithinOneYearbus:Consolidated2024-12-3108372083core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3108372083core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108372083core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3108372083core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3108372083core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3108372083core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3108372083core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3108372083bus:PrivateLimitedCompanyLtd2025-01-012025-12-3108372083bus:FRS1022025-01-012025-12-3108372083bus:Audited2025-01-012025-12-3108372083bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3108372083bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP