Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Exhibit 99.1
 |
|
| |
|
| CORPORATE RELEASE |
25 February 2026 |
Manchester United
Plc Reports
Second Quarter
Fiscal 2026 Results
Key Points
| · | Generated
operating profit in first 6 months of fiscal 2026 of £32.6 million, compared to £3.9
million operating loss in first 6 months of fiscal 2025, as the Club continues to see the
positive impact of operating cost and headcount reduction programs implemented in the prior
year; |
| · | 6
month adjusted EBITDA at £102.9 million, versus £94.2 million in 6 months to
31 December 2024 representing a 9.2% increase, despite total revenue decrease with men’s
first team not participating in UEFA competition in fiscal 2026; |
| · | Achieved
total revenues of £190.3 million and adjusted EBITDA of £76.0 million, compared
to £198.7 million and £70.5 million respectively in the second quarter of fiscal
2025; |
| · | Operating
profit for the quarter was £19.6 million, compared to £3.1 million in the second
quarter of fiscal 2025; |
| · | The
men’s first team is currently positioned 4th in the Premier League; our
women’s first team is currently 2nd in the Women’s Super League. The
men’s first team appointed Michael Carrick as Head Coach until the end of the 2025/26
season; |
| · | Supported
the launch of the Old Trafford Regeneration Mayoral Development Corporation (OTR MDC), a
major milestone in the journey towards a new world-class home for the Club; |
| · | For
Fiscal 2026, the company reiterates its prior guidance of total revenues of £640 million
to £660 million and adjusted EBITDA of £180 million to £200 million |
MANCHESTER, England
– 25 February 2026 – Manchester United (NYSE: MANU; the “Company,” the “Group” and the “Club”)
today announced financial results for the 2026 fiscal second quarter ended 31 December 2025.
Management Commentary
Omar Berrada, Chief Executive Officer, commented, “We are now
seeing the positive financial impact of our off-pitch transformation materialise both in our costs and profitability. We continue to take
a football first approach and invest in both our men’s and women’s first teams. On the pitch our men’s team sits
4th in the Premier League and our women’s team are 2nd in the Women’s Super League, as well as reaching the League Cup
Final and the quarter final of the UEFA Women’s Champions League. Today’s results demonstrate the underlying strength of our
business as we continue to push for the best football results possible for our Men’s and Women’s teams."
Outlook
For fiscal 2026,
the Company reiterates its full year revenue guidance of £640 million to £660 million and adjusted EBITDA guidance of £180
million to £200 million. The club remains committed to, and in compliance with, both the Premier League’s Profit and Sustainability
Rules and UEFA’s Financial Fair Play Regulations.
| Phasing of Premier League games | |
Quarter 1 | | |
Quarter 2 | | |
Quarter 3 | | |
Quarter 4 | | |
Total | |
| 2025/26 season* | |
| 6 | | |
| 13 | | |
| 12 | | |
| 7 | | |
| 38 | |
| 2024/25 season | |
| 6 | | |
| 13 | | |
| 10 | | |
| 9 | | |
| 38 | |
| 2023/24 season | |
| 7 | | |
| 13 | | |
| 9 | | |
| 9 | | |
| 38 | |
*As of 25 February 2026;
subject to change
Key Financials (unaudited)
| £ million (except earnings/(loss) per share) | |
Three months ended 31 December | | |
| | |
Six months ended 31 December | | |
| |
| | |
2025 | | |
2024 | | |
Change | | |
2025 | | |
2024 | | |
Change | |
| Commercial revenue | |
| 78.5 | | |
| 85.1 | | |
| (7.8 | )% | |
| 162.7 | | |
| 170.4 | | |
| (4.5 | )% |
| Broadcasting revenue | |
| 62.3 | | |
| 61.6 | | |
| 1.1 | % | |
| 92.2 | | |
| 92.9 | | |
| (0.8 | )% |
| Matchday revenue | |
| 49.5 | | |
| 52.0 | | |
| (4.8 | )% | |
| 75.7 | | |
| 78.5 | | |
| (3.6 | )% |
| Total revenue | |
| 190.3 | | |
| 198.7 | | |
| (4.2 | )% | |
| 330.7 | | |
| 341.8 | | |
| (3.2 | )% |
| Adjusted EBITDA(1) | |
| 76.0 | | |
| 70.5 | | |
| 7.8 | % | |
| 102.9 | | |
| 94.2 | | |
| 9.2 | % |
| Operating profit/(loss) | |
| 19.6 | | |
| 3.1 | | |
| 532.3 | % | |
| 32.6 | | |
| (3.9 | ) | |
| - | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Profit/(loss) for the period (i.e. (loss)/income) | |
| 4.2 | | |
| (27.7 | ) | |
| - | | |
| (2.5 | ) | |
| (26.3 | ) | |
| 90.3 | % |
| Basic earnings/(loss) per share (pence) | |
| 2.43 | | |
| (16.35 | ) | |
| - | | |
| (1.42 | ) | |
| (15.58 | ) | |
| 90.9 | % |
| Adjusted profit/(loss) for the period (i.e. adjusted net (loss)/income)(1) | |
| 4.1 | | |
| (6.2 | ) | |
| - | | |
| 1.6 | | |
| (6.5 | ) | |
| - | |
| Adjusted basic income/(loss) per share (pence)(1) | |
| 2.39 | | |
| (3.65 | ) | |
| - | | |
| 0.90 | | |
| (3.86 | ) | |
| - | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Non-current borrowings in USD (contractual currency)(2) | |
$ | 650.0 | | |
$ | 650.0 | | |
| 0.0 | % | |
$ | 650.0 | | |
$ | 650.0 | | |
| 0.0 | % |
(1) Adjusted
EBITDA, adjusted profit/(loss) for the period and adjusted basic earnings/(loss) per share are non-IFRS measures. See “Non-IFRS
Measures: Definitions and Use” on page 6 and the accompanying Supplemental Notes for the definitions and reconciliations for
these non-IFRS measures and the reasons we believe these measures provide useful information to investors regarding the Group’s
financial condition and results of operations.
(2) In
addition to non-current borrowings, the Group maintains a revolving credit facility which varies based on seasonal flow of funds. The
outstanding balance of the revolving credit facility as of 31 December 2025 was £290.0 million and total current borrowings
including accrued interest payable was £295.7 million.
Revenue Analysis
Commercial
Commercial revenue
for the quarter was £78.5 million, a decrease of £6.6 million, or 7.8%, over the prior year quarter.
| · | Sponsorship
revenue was £37.2 million, a decrease of £5.8 million, or 13.5%, over the prior
year quarter, primarily due to the Club’s training kit sponsorship agreement with Tezos
in the prior year, which ended before the start of the 2025/26 season. |
| · | Retail,
Merchandising, Apparel & Product Licensing revenue was £41.3 million,
a decrease of £0.8 million, or 1.9%, over the prior year quarter. |
Broadcasting
Broadcasting revenue
for the quarter was £62.3 million, an increase of £0.7 million, or 1.1%, over the prior year quarter, due to the men’s
first team estimating a higher Premier League finishing position for the 2025/26 season versus the 2024/25 season, combined with an increased
value of the Premier League’s latest international broadcasting rights cycle. These increases are mostly offset by the men’s
first team not participating in UEFA competitions in the current year, compared to the UEFA Europa League in the prior year.
Matchday
Matchday revenue
for the quarter was £49.5 million, a decrease of £2.5 million, or 4.8%, over the prior year quarter, primarily due to playing
three fewer home cup matches in the current quarter, compared to the prior year quarter, partially offset by improved performance of
our matchday revenue function over the seven league home matches played.
Other Financial
Information
Operating
expenses
Total operating
expenses for the quarter were £173.9 million, a decrease of £22.5 million, or 11.5%, over the prior year quarter.
Employee
benefit expenses
Employee benefit
expenses for the quarter were £75.1 million, a decrease of £7.4 million, or 9.0%, over the prior year quarter, due to the
impact of headcount reduction programs implemented during the prior year.
Other operating expenses
Other operating
expenses for the quarter were £39.2 million, a decrease of £6.5 million, or 14.2%, over the prior year quarter, primarily
due to the impact of the club’s cost reduction programs and reduced matchday costs as a result of playing three fewer home matches
in the current year quarter, compared to the prior year quarter.
Depreciation
and amortization
Depreciation for
the quarter was £5.0 million, compared to £4.3 million in the prior year quarter. Amortization for the quarter was £54.6
million, an increase of £5.2 million, or 10.5%, over the prior year quarter, due to investment in the first team playing squad.
The unamortized balance of registrations at 31 December 2025 was £572.1 million.
Exceptional
items
Exceptional items
for the quarter were £nil. Exceptional items for the prior year quarter were a cost of £14.5 million. This comprised costs
associated with the departure of former men’s first team manager Erik ten Hag and various members of football staff.
Profit on
disposal of intangible assets
Profit on disposal
of intangible assets for the quarter was £3.2 million, compared to a profit of £0.8 million for the prior year quarter.
Net finance
costs
Net finance costs
for the quarter were £13.9 million, compared to net finance costs of £37.6 million in the prior year quarter, primarily due
to a large unfavorable swing in foreign exchange rates resulting in unrealized foreign exchange losses on unhedged USD borrowings in
the prior year quarter, compared to minimal movement in the current year quarter.
Income tax
The income tax
expense for the quarter was £1.5 million, compared to an income tax credit of £6.8 million in the prior year quarter, due
to the Group making a taxable profit in the current year quarter, compared to a taxable loss in the prior year quarter.
Cash flows
Overall cash and
cash equivalents (including the effects of exchange rate movements) decreased by £36.1 million in the quarter to 31 December 2025,
compared to a decrease of £54.0 million in the prior year quarter.
Net cash outflow
from operating activities for the quarter was £11.4 million, compared to £63.2 million in the prior year quarter.
Net capital expenditure
on property, plant and equipment for the quarter was £1.8 million, a decrease of £5.1 million over the prior year quarter.
Net capital expenditure
on intangible assets for the quarter was £36.0 million, a decrease of £8.1 million over the prior year quarter.
Net cash inflow
from financing activities for the quarter was £23.7 million, compared to £59.9 million in the prior year quarter. This is
primarily due to a net drawdown of £25.0 million on our revolving facilities in the quarter.
Balance sheet
Our USD denominated
non-current borrowings as of 31 December 2025 were $650 million, which was unchanged from 31 December 2024. As a result of
the year-on-year change in the USD/GBP exchange rate from 1.2540 at 31 December 2024 to 1.3456 at 31 December 2025, our non-current
borrowings when converted to GBP were £481.3 million, compared to £515.7 million at the prior year quarter.
In addition to
non-current borrowings, the Group maintains a revolving credit facility which varies based on seasonal flow of funds. Current borrowings
at 31 December 2025 were £295.7 million compared to £215.7 million at 31 December 2024. As of 31 December 2025,
cash and cash equivalents were £44.4 million compared to £95.5 million at the prior year quarter.
About Manchester United
Manchester United
is one of the most popular and successful sports teams in the world, playing one of the most popular spectator sports on Earth. Through
our 148-year football heritage we have won 69 trophies, enabling us to develop what we believe is one of the world’s leading sports
and entertainment brands with a global community of 1.1 billion fans and followers, per latest available survey data from 2019. Our large,
passionate, and highly engaged fan base provides Manchester United with a worldwide platform to generate significant revenue from multiple
sources, including sponsorship, merchandising, product licensing, broadcasting and matchday initiatives which in turn, directly fund
our ability to continuously reinvest in the club.
Cautionary
Statements
This press release
contains forward-looking statements. You should not place undue reliance on such statements because they are subject to numerous risks
and uncertainties relating to the Company’s operations and business environment, all of which are difficult to predict and many
are beyond the Company’s control. These statements often include words such as “may,” “might,” “will,”
“could,” “would,” “should,” “expect,” “plan,” “anticipate,” “intend,”
“seek,” “believe,” “estimate,” “predict,” “potential,” “continue,”
“contemplate,” “possible” or similar expressions. The forward-looking statements contained in this press release
are based on our current expectations and estimates of future events and trends, which affect or may affect our businesses and operations.
You should understand that these statements are not guarantees of performance or results. They involve known and unknown risks, uncertainties
and assumptions. Although the Company believes that these forward-looking statements are based on reasonable assumptions, you should
be aware that many factors could affect its actual financial results or results of operations and could cause actual results to differ
materially from those in these forward-looking statements. These factors are more fully discussed in the “Risk Factors” section
and elsewhere in the Company’s Registration Statement on Form F-1, as amended (File No. 333-182535) and the Company’s
Annual Report on Form 20-F (File No. 001-35627) as supplemented by the risk factors contained in the Company’s other
filings with the Securities and Exchange Commission.
Non-IFRS
Measures: Definitions and Use
Adjusted EBITDA
is defined as profit/(loss) for the period before depreciation, amortization, profit/(loss) on disposal of intangible assets, exceptional
items, net finance (costs)/income, and tax.
Adjusted EBITDA
is useful as a measure of comparative operating performance from period to period and among companies as it is reflective of changes
in pricing decisions, cost controls and other factors that affect operating performance, and it removes the effect of our asset base
(primarily depreciation and amortization), material volatile items (primarily profit/(loss) on disposal of intangible assets and exceptional
items), capital structure (primarily finance (costs)/income), and items outside the control of our management (primarily taxes). Adjusted
EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for an analysis of our
results as reported under IFRS as issued by the IASB. A reconciliation of profit/(loss) for the period to adjusted EBITDA is presented
in supplemental note 2.
| 2. | Adjusted
profit/(loss) for the period (i.e. adjusted net profit/(loss)) |
Adjusted profit/(loss)
for the period is calculated, where appropriate, by adjusting for charges related to exceptional items, foreign exchange losses/gains
on unhedged US dollar denominated borrowings and fair value movements on embedded foreign exchange derivatives, subtracting/adding the
actual tax credit/expense for the period, and adding the adjusted tax credit for the period (based on an normalized tax rate of 25%).
The normalized tax rate of 25% is the current UK corporation tax rate. A reconciliation of loss for the period to adjusted loss for the
period is presented in supplemental note 3.
| 3. | Adjusted basic and diluted
earnings/(loss) per share |
Adjusted basic
and diluted earnings/(loss) per share are calculated by dividing the adjusted earnings/(loss) for the period by the weighted average
number of ordinary shares in issue during the period. Adjusted diluted earnings/(loss) per share is calculated by adjusting the weighted
average number of ordinary shares in issue during the period to assume conversion of all dilutive potential ordinary shares. There is
one category of dilutive potential ordinary shares: share awards pursuant to the 2012 Equity Incentive Plan (the “Equity Plan”).
Share awards pursuant to the Equity Plan are assumed to have been converted into ordinary shares at the beginning of the financial year.
Adjusted basic and diluted earnings/(loss) per share are presented in supplemental note 3.
Key Performance Indicators
| | |
Three months ended | | |
Six months ended | |
| | |
31 December | | |
31 December | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| Revenue | |
| | | |
| | | |
| | | |
| | |
| Commercial % of total revenue | |
| 41.3 | % | |
| 42.8 | % | |
| 49.2 | % | |
| 49.8 | % |
| Broadcasting % of total revenue | |
| 32.7 | % | |
| 31.0 | % | |
| 27.9 | % | |
| 27.2 | % |
| Matchday % of total revenue | |
| 26.0 | % | |
| 26.2 | % | |
| 22.9 | % | |
| 23.0 | % |
| | |
2025/26
Season | | |
2024/25
Season | | |
2025/26
Season | | |
2024/25
Season | |
| Home Matches Played | |
| | | |
| | | |
| | | |
| | |
| PL | |
| 7 | | |
| 7 | | |
| 10 | | |
| 10 | |
| UEFA competitions | |
| - | | |
| 2 | | |
| - | | |
| 3 | |
| Domestic Cups | |
| - | | |
| 1 | | |
| - | | |
| 2 | |
| Away Matches Played | |
| | | |
| | | |
| | | |
| | |
| PL | |
| 6 | | |
| 6 | | |
| 9 | | |
| 9 | |
| UEFA competitions | |
| - | | |
| 3 | | |
| - | | |
| 3 | |
| Domestic Cups | |
| - | | |
| 1 | | |
| 1 | | |
| 1 | |
| Other | |
| | | |
| | | |
| | | |
| | |
| Employee benefit expenses % of revenue | |
| 39.5 | % | |
| 41.5 | % | |
| 45.0 | % | |
| 47.6 | % |
Contacts
Investors:
Roger Bell
Chief Financial Officer
Roger.Bell@manutd.co.uk |
Media:
Toby Craig
Chief Communications Officer
Toby.Craig@manutd.co.uk |
CONSOLIDATED
STATEMENT OF PROFIT OR LOSS
(unaudited; in
£ thousands, except per share and shares outstanding data)
| | |
Three months ended 31 December | | |
Six months ended 31 December | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| Revenue from contracts with customers | |
| 190,307 | | |
| 198,700 | | |
| 330,652 | | |
| 341,765 | |
| Operating expenses | |
| (173,931 | ) | |
| (196,493 | ) | |
| (346,318 | ) | |
| (382,078 | ) |
| Profit on disposal of intangible assets | |
| 3,176 | | |
| 839 | | |
| 48,220 | | |
| 36,391 | |
| Operating profit/(loss) | |
| 19,552 | | |
| 3,046 | | |
| 32,554 | | |
| (3,922 | ) |
| Finance costs | |
| (14,693 | ) | |
| (42,480 | ) | |
| (36,551 | ) | |
| (31,471 | ) |
| Finance income | |
| 769 | | |
| 4,917 | | |
| 1,170 | | |
| 2,504 | |
| Net finance costs | |
| (13,924 | ) | |
| (37,563 | ) | |
| (35,381 | ) | |
| (28,967 | ) |
| Profit/(loss) before income tax | |
| 5,628 | | |
| (34,517 | ) | |
| (2,827 | ) | |
| (32,889 | ) |
| Income tax (expense)/credit | |
| (1,445 | ) | |
| 6,772 | | |
| 370 | | |
| 6,473 | |
| Profit/(loss) for the period | |
| 4,183 | | |
| (27,745 | ) | |
| (2,457 | ) | |
| (26,416 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Basic earnings/(loss) per share: | |
| | | |
| | | |
| | | |
| | |
| Basic earnings/(loss) per share (pence) | |
| 2.43 | | |
| (16.35 | ) | |
| (1.42 | ) | |
| (15.58 | ) |
| Weighted average number of ordinary shares used as the denominator in calculating basic earnings/(loss) per share (thousands) | |
| 172,434 | | |
| 169,746 | | |
| 172,432 | | |
| 169,532 | |
| Diluted earnings/(loss) per share: | |
| | | |
| | | |
| | | |
| | |
| Diluted earnings/(loss) per share (pence) (1) | |
| 2.42 | | |
| (16.35 | ) | |
| (1.42 | ) | |
| (15.58 | ) |
| Weighted average number of ordinary shares and potential ordinary shares used as the denominator in calculating diluted earnings/(loss) per share (thousands) (1) | |
| 172,658 | | |
| 169,746 | | |
| 172,432 | | |
| 169,532 | |
(1) For the three months
ended 31 December 2024 and the six months ended 31 December 2025 and 31 December 2024, potential ordinary shares are anti-dilutive,
as their inclusion in the diluted loss per share calculation would reduce the loss per share, and hence have been excluded.
CONSOLIDATED
BALANCE SHEET
(unaudited; in
£ thousands)
| | |
As of | |
| | |
31 December 2025 | | |
30 June 2025 | | |
31 December 2024 | |
| ASSETS | |
| | | |
| | | |
| | |
| Non-current assets | |
| | | |
| | | |
| | |
| Property, plant and equipment | |
| 297,824 | | |
| 292,334 | | |
| 267,060 | |
| Right-of-use assets | |
| 3,237 | | |
| 7,145 | | |
| 7,650 | |
| Investment properties | |
| 19,294 | | |
| 19,433 | | |
| 19,573 | |
| Intangible assets | |
| 1,002,790 | | |
| 966,457 | | |
| 946,014 | |
| Deferred tax asset | |
| 26,046 | | |
| 24,927 | | |
| 25,779 | |
| Trade receivables | |
| 62,035 | | |
| 43,419 | | |
| 46,583 | |
| Derivative financial instruments | |
| - | | |
| - | | |
| 364 | |
| | |
| 1,411,226 | | |
| 1,353,715 | | |
| 1,313,023 | |
| Current assets | |
| | | |
| | | |
| | |
| Inventories | |
| 18,766 | | |
| 13,053 | | |
| 13,423 | |
| Prepayments | |
| 20,147 | | |
| 17,438 | | |
| 27,568 | |
| Contract assets – accrued revenue | |
| 65,230 | | |
| 19,528 | | |
| 59,847 | |
| Trade receivables | |
| 108,856 | | |
| 133,728 | | |
| 88,776 | |
| Other receivables | |
| 1,481 | | |
| 13,694 | | |
| 2,022 | |
| Derivative financial instruments | |
| 2 | | |
| 472 | | |
| 247 | |
| Cash and cash equivalents | |
| 44,406 | | |
| 86,105 | | |
| 95,542 | |
| | |
| 258,888 | | |
| 284,018 | | |
| 287,425 | |
| Total assets | |
| 1,670,114 | | |
| 1,637,733 | | |
| 1,600,448 | |
CONSOLIDATED
BALANCE SHEET (continued)
(unaudited; in
£ thousands)
| | |
As of | |
| | |
31 December 2025 | | |
30 June 2025 | | |
31 December 2024 | |
| EQUITY AND LIABILITIES | |
| | | |
| | | |
| | |
| Equity | |
| | | |
| | | |
| | |
| Share capital | |
| 56 | | |
| 56 | | |
| 56 | |
| Share premium | |
| 307,345 | | |
| 307,345 | | |
| 307,345 | |
| Treasury shares | |
| (21,305 | ) | |
| (21,305 | ) | |
| (21,305 | ) |
| Merger reserve | |
| 249,030 | | |
| 249,030 | | |
| 249,030 | |
| Hedging reserve | |
| (791 | ) | |
| 223 | | |
| (3,542 | ) |
| Retained deficit | |
| (343,595 | ) | |
| (341,616 | ) | |
| (334,870 | ) |
| | |
| 190,740 | | |
| 193,733 | | |
| 196,714 | |
| Non-current liabilities | |
| | | |
| | | |
| | |
| Contract liabilities - deferred revenue | |
| 6,144 | | |
| 5,915 | | |
| 4,146 | |
| Trade and other payables | |
| 184,309 | | |
| 205,359 | | |
| 179,438 | |
| Borrowings | |
| 481,265 | | |
| 471,855 | | |
| 515,719 | |
| Lease liabilities | |
| 2,908 | | |
| 7,899 | | |
| 8,018 | |
| Derivative financial instruments | |
| 620 | | |
| 2,599 | | |
| 3,179 | |
| | |
| 675,246 | | |
| 693,627 | | |
| 710,500 | |
| Current liabilities | |
| | | |
| | | |
| | |
| Contract liabilities - deferred revenue | |
| 164,052 | | |
| 205,490 | | |
| 165,724 | |
| Trade and other payables | |
| 325,057 | | |
| 359,246 | | |
| 297,598 | |
| Income tax liabilities | |
| 679 | | |
| 566 | | |
| 966 | |
| Borrowings | |
| 295,745 | | |
| 165,119 | | |
| 215,746 | |
| Lease liabilities | |
| 477 | | |
| 572 | | |
| 672 | |
| Derivative financial instruments | |
| 2,232 | | |
| 3,403 | | |
| 4,558 | |
| Provisions | |
| 15,886 | | |
| 15,977 | | |
| 7,970 | |
| | |
| 804,128 | | |
| 750,373 | | |
| 693,234 | |
| Total equity and liabilities | |
| 1,670,114 | | |
| 1,637,733 | | |
| 1,600,448 | |
CONSOLIDATED
STATEMENT OF CASH FLOWS
(unaudited; in
£ thousands)
| | |
Three months ended 31 December | | |
Six months ended 31 December | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| Cash flows from operating activities | |
| | | |
| | | |
| | | |
| | |
| Cash (used in)/generated from operations (see supplemental note 4) | |
| (4,101 | ) | |
| (55,807 | ) | |
| 4,316 | | |
| (32,599 | ) |
| Interest paid | |
| (7,507 | ) | |
| (7,401 | ) | |
| (17,826 | ) | |
| (18,771 | ) |
| Interest received | |
| 464 | | |
| 696 | | |
| 1,077 | | |
| 1,756 | |
| Tax paid | |
| (284 | ) | |
| (718 | ) | |
| (298 | ) | |
| (299 | ) |
| Net cash outflow from operating activities | |
| (11,428 | ) | |
| (63,230 | ) | |
| (12,731 | ) | |
| (49,913 | ) |
| Cash flows from investing activities | |
| | | |
| | | |
| | | |
| | |
| Payments for property, plant and equipment | |
| (1,750 | ) | |
| (6,936 | ) | |
| (18,730 | ) | |
| (17,235 | ) |
| Payments for intangible assets | |
| (53,627 | ) | |
| (49,917 | ) | |
| (216,198 | ) | |
| (203,657 | ) |
| Proceeds from sale of intangible assets | |
| 17,605 | | |
| 5,770 | | |
| 80,466 | | |
| 39,338 | |
| Net cash outflow from investing activities | |
| (37,772 | ) | |
| (51,083 | ) | |
| (154,462 | ) | |
| (181,554 | ) |
| Cash flows from financing activities | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issue of shares | |
| - | | |
| 79,985 | | |
| - | | |
| 79,985 | |
| Proceeds from borrowings | |
| 60,000 | | |
| - | | |
| 165,000 | | |
| 200,000 | |
| Repayment of borrowings | |
| (35,000 | ) | |
| (20,000 | ) | |
| (35,000 | ) | |
| (20,000 | ) |
| Principal elements of lease payments | |
| (1,324 | ) | |
| (63 | ) | |
| (1,528 | ) | |
| (191 | ) |
| Net cash inflow from financing activities | |
| 23,676 | | |
| 59,922 | | |
| 126,370 | | |
| 259,794 | |
| Effects of exchange rate changes on cash and cash equivalents | |
| (10,528 | ) | |
| 375 | | |
| (876 | ) | |
| (6,334 | ) |
| Net decrease in cash and cash equivalents | |
| (36,052 | ) | |
| (54,016 | ) | |
| (41,699 | ) | |
| 21,993 | |
| Cash and cash equivalents at beginning of period | |
| 80,458 | | |
| 149,558 | | |
| 86,105 | | |
| 73,549 | |
| Cash and cash equivalents at end of period | |
| 44,406 | | |
| 95,542 | | |
| 44,406 | | |
| 95,542 | |
SUPPLEMENTAL
NOTES
1 General
information
Manchester United
plc (the “Company”) and its subsidiaries (together the “Group”) is a men’s and women’s professional
football club together with related and ancillary activities. The Company incorporated under the Companies Law (as amended) of the Cayman
Islands.
| 2 | Reconciliation of profit/(loss)
for the period to adjusted EBITDA |
| | |
Three months ended 31 December | | |
Six months ended 31 December | |
| | |
2025 £’000 | | |
2024 £’000 | | |
2025 £’000 | | |
2024 £’000 | |
| Profit/(loss) for the period | |
| 4,183 | | |
| (27,745 | ) | |
| (2,457 | ) | |
| (26,416 | ) |
| Adjustments: | |
| | | |
| | | |
| | | |
| | |
| Income tax expense/(credit) | |
| 1,445 | | |
| (6,772 | ) | |
| (370 | ) | |
| (6,473 | ) |
| Net finance costs | |
| 13,924 | | |
| 37,563 | | |
| 35,381 | | |
| 28,967 | |
| Profit on disposal of intangible assets | |
| (3,176 | ) | |
| (839 | ) | |
| (48,220 | ) | |
| (36,391 | ) |
| Exceptional items | |
| - | | |
| 14,537 | | |
| - | | |
| 23,175 | |
| Amortization | |
| 54,600 | | |
| 49,423 | | |
| 108,752 | | |
| 102,693 | |
| Depreciation | |
| 4,977 | | |
| 4,293 | | |
| 9,806 | | |
| 8,549 | |
| Adjusted EBITDA | |
| 75,953 | | |
| 70,460 | | |
| 102,892 | | |
| 94,104 | |
| 3 | Reconciliation
of profit/(loss) for the period to adjusted profit/(loss) for the period and adjusted basic
and diluted earnings/(loss) per share |
| | |
Three months ended 31 December | | |
Six months ended 31 December | |
| | |
2025 £’000 | | |
2024 £’000 | | |
2025 £’000 | | |
2024 £’000 | |
| Profit/(loss) for the period | |
| 4,183 | | |
| (27,745 | ) | |
| (2,457 | ) | |
| (26,416 | ) |
| Exceptional items | |
| - | | |
| 14,537 | | |
| - | | |
| 23,175 | |
| Foreign exchange (gains)/losses on unhedged US dollar denominated borrowings | |
| (177 | ) | |
| 15,936 | | |
| 4,915 | | |
| (748 | ) |
| Fair value loss/(gain) on embedded foreign exchange derivatives | |
| 41 | | |
| (4,221 | ) | |
| (8 | ) | |
| 1,731 | |
| Income tax expense/(credit) | |
| 1,445 | | |
| (6,772 | ) | |
| (370 | ) | |
| (6,473 | ) |
| Adjusted profit/(loss) before income tax | |
| 5,492 | | |
| (8,265 | ) | |
| 2,080 | | |
| (8,731 | ) |
| Adjusted income tax (expense)/credit (using a normalized tax rate of 25% | |
| (1,373 | ) | |
| 2,066 | | |
| (520 | ) | |
| 2,183 | |
| Adjusted profit/(loss) for the period (i.e. adjusted net income/(loss) | |
| 4,119 | | |
| (6,199 | ) | |
| 1,560 | | |
| (6,548 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Adjusted basic earnings/(loss) per share: | |
| | | |
| | | |
| | | |
| | |
| Adjusted basic earnings/(loss) per share (pence) | |
| 2.39 | | |
| (3.65 | ) | |
| 0.90 | | |
| (3.86 | ) |
| Weighted average number of ordinary shares used as the denominator in calculating adjusted basic earnings/(loss) per share (thousands) | |
| 172,434 | | |
| 169,746 | | |
| 172,432 | | |
| 169,532 | |
| Adjusted diluted earnings/loss) per share: | |
| | | |
| | | |
| | | |
| | |
| Adjusted diluted earnings/(loss) per share (pence)(1) | |
| 2.39 | | |
| (3.65 | ) | |
| 0.90 | | |
| (3.86 | ) |
| Weighted average number of ordinary shares and potential ordinary shares used as the denominator in calculating adjusted diluted earnings/(loss) per share (thousands) (1) | |
| 172,658 | | |
| 169,746 | | |
| 172,658 | | |
| 169,532 | |
(1) For the three and
six months ended 31 December 2024, potential ordinary shares are anti-dilutive, as their inclusion in the diluted loss per share
calculation would reduce the loss per share, and hence have been excluded.
| 4 | Cash
(used in)/generated from operations |
| | |
Three months
ended 31 December | | |
Six months ended 31 December | |
| | |
2025 £’000 | | |
2024 £’000 | | |
2025 £’000 | | |
2024 £’000 | |
| Profit/(loss) for the period | |
| 4,183 | | |
| (27,745 | ) | |
| (2,457 | ) | |
| (26,416 | ) |
| Income tax expense/(credit) | |
| 1,445 | | |
| (6,772 | ) | |
| (370 | ) | |
| (6,473 | ) |
| Profit/(loss) before income tax | |
| 5,628 | | |
| (34,517 | ) | |
| (2,827 | ) | |
| (32,889 | ) |
| Adjustments for: | |
| | | |
| | | |
| | | |
| | |
| Depreciation | |
| 4,977 | | |
| 4,293 | | |
| 9,806 | | |
| 8,549 | |
| Amortization | |
| 54,600 | | |
| 49,423 | | |
| 108,752 | | |
| 102,693 | |
| (Profit)/loss on disposal of intangible assets | |
| (3,176 | ) | |
| (839 | ) | |
| (48,220 | ) | |
| (36,391 | ) |
| Net finance costs | |
| 13,924 | | |
| 37,563 | | |
| 35,381 | | |
| 28,967 | |
| Non-cash employee benefit expense – equity-settled share-based payments | |
| 288 | | |
| 421 | | |
| 478 | | |
| 797 | |
| Foreign exchange losses/(gains) on operating activities | |
| 740 | | |
| 562 | | |
| 2,914 | | |
| (152 | ) |
| Reclassified from hedging reserve | |
| 158 | | |
| 184 | | |
| 1,818 | | |
| 2,943 | |
| Changes in working capital: | |
| | | |
| | | |
| | | |
| | |
| Inventories | |
| (574 | ) | |
| (982 | ) | |
| (5,713 | ) | |
| (9,880 | ) |
| Prepayments | |
| 5,319 | | |
| 8,685 | | |
| (1,109 | ) | |
| (9,413 | ) |
| Contract assets – accrued revenue | |
| (15,176 | ) | |
| (14,088 | ) | |
| (45,702 | ) | |
| (20,069 | ) |
| Trade receivables | |
| (35,997 | ) | |
| (35,013 | ) | |
| 12,982 | | |
| (49,243 | ) |
| Other receivables | |
| 3,675 | | |
| 140 | | |
| 12,213 | | |
| 713 | |
| Contract liabilities – deferred revenue | |
| (54,806 | ) | |
| (62,241 | ) | |
| (41,209 | ) | |
| (34,105 | ) |
| Trade and other payables | |
| 16,319 | | |
| (9,386 | ) | |
| (35,248 | ) | |
| 14,920 | |
| Provisions | |
| - | | |
| (12 | ) | |
| - | | |
| (39 | ) |
| Cash (used in)/generated from operations | |
| (4,101 | ) | |
| (55,807 | ) | |
| 4,316 | | |
| (32,599 | ) |