Latest Results

Interim Results

Northcoders (AIM:CODE), a UK market leading technology training business, is pleased to announce its results for the six months ended 30 June 2025 (‘H1 2025’ or the ‘Period’).

Results Download

To view a full version of the results in
PDF format click here

Financial Highlights

  • Reported revenue of £3.7 million (H1 2024: £4.4 million)
  • Gross margin remained at 67% (H1 2024: 67%)
  • Expenditure/ group overheads down 20% year-on-year at £2.1million (H1 2024: £2.5 million)
  • Underlying adjusted EBITDA of £0.4 million (H1 2024: £0.4 million) with an increased EBITDA margin of 11% (H1 2024: 10%)
  • Adjusted EPS 1.28 pence (H1 2024: 2.58 pence)
  • Strong balance sheet with net cash of £0.9 million (H1 2024: £0.7 million) excluding lease liabilities, and gross cash of £2.3 million (H1 2024: £1.3 million) following NatWest refinance.

Operating Highlights

  • Our B2B Counter® consultancy division expanded contracts within Skipton Building Society, Manchester Airport Group and a major UK Government department
  • UK Government funding remains unpredictable as more changes to internal departments are announced
  • Group awarded OFSTED ('Office for Standards in Education, Children's Services and Skills') ‘Outstanding’ across all areas, making Northcoders in the top 6% of higher education providers nationally
  • Next Gen Data & AI Course launched with 100% private funding
  • 24 seats secured for Lancashire Skills Bootcamp funding in the Training Bootcamps division.

Current trading and outlook

  • Counter® secures new £0.5 million contract with leading provider of business management software
  • The Group continues to carefully monitor overheads to align with Group revenue and take swift action in response to the unpredictable UK training landscape whilst focusing on quality client outcomes
  • AI and digital transformation are rapidly reshaping the workforce driving corporate demand for senior technologists
  • Charlotte Prior, CFO, has notified the Board of her intention to step down as CFO and as a Director of the Company with effect from 6 April 2026.

Chris Hill, CEO of Northcoders, commented:

"In a dynamic landscape where digital transformation is a necessity, Northcoders continues to demonstrate its leading market reputation. Whilst navigating a challenging UK Government funding environment for our B2C operations, we have delivered stable profitability, which is testament to our robust operational efficiencies and the scalable power of our NCore platform.

“The immediate environment remains challenging, with regional funding delays expected to affect H2 2025 revenues with non-recurring costs expected in the second half of 2025. Although we expect the second half of the year to be weaker than the first, the Group's strong cash position, proven ability to adapt, and commitment to disciplined execution provide a solid foundation for future growth and a return to profitability in 2026.

“The Board is confident that the decisive steps being taken now, will enable Northcoders to capitalise on significant long-term opportunities in technology skills and services with an agile and innovative approach, as the Group continues to create life-changing opportunities for individuals from all walks of life and delivering greater value for our shareholders”

Investor Meet Company presentation

Northcoders will be presenting via the Investor Meet Company platform today at 12:00 p.m. (BST). The meeting will be hosted by Chris Hill (CEO) and Charlotte Prior (CFO), and there will be an opportunity for Q&A at the end of the session. Questions can be submitted pre-event via the Investor Meet Company dashboard up until 9.00 a.m. the day before the meeting or at any time during the live presentation. To sign up to the Northcoders Group presentation via Investor Meet Company please click the following link:

https://www.investormeetcompany.com/northcoders-group-plc/register-investor

 

Introduction

The Board is pleased to present the Group’s results for the six months ended 30 June 2025 (‘H1 2025’). The Group achieved stable profitability, underpinned by cost control and further efficiencies delivered through our proprietary learning platform, NCore. This performance reflects Northcoders’ growing reputation for high-quality technology education and its pivot to B2B consultancy, while the strengthening of internal platforms continues to support scalable delivery with reduced staff cost.

Financial performance remained resilient despite a softer revenue environment, with reported revenue of £3.7 million (H1 2024: £4.4 million).  Gross margin was maintained at 67%, while underlying adjusted EBITDA held steady at £0.4 million, with EBITDA margin increasing to 11% (H1 2024: 10%).  Adjusted EPS was 1.28 pence (H1 2024: 2.58 pence).  The balance sheet strengthened further, supported by the NatWest refinance, with net cash of £0.9 million (H1 2024: £0.70) excluding lease liabilities, and gross cash of £2.3 million at period end (H1 2024: £1.3 million).

Operational review

As government funding for training bootcamps becomes more unpredictable, the Group has acted promptly to regain control of its revenue model and strategic vision. Instead of awaiting clarity on future frameworks, Northcoders is proactively repositioning its B2C training business and boosting the growth of Counter®, its B2B challenger consultancy brand, enabling the Group to protect its assets and refocus capacity and capability to Counter®.

Through the Northcoders brand, the Group has established an excellent reputation for quality and results, recently strengthened by an ‘Outstanding’ OFSTED rating. Tech Returners has developed a proven model for supporting career changers and returners, a group often overlooked in the technology sector but essential for increasing diversity and meeting the demand for experienced engineers. Counter® combines these strengths within a disruptive model that challenges the outdated traditional hire-train-deploy offering and large-scale consulting business model.

By offering clients blended teams of highly skilled engineers either from Northcoders’ Alumni, or other highly qualified engineers who will transition to become highly effective Counter® technology engineers and consultants, that transition to the client at the end of an assignment creating long-term value.  Supported by Northcoders' training expertise and Tech Returners' access to overlooked talent, Counter® provides a more cost-effective, higher-quality alternative to both existing and traditional providers.

The Board believes that this approach pivots the Group towards the current demands of the technology sector and away from a very unpredictable public funding arena which demands a high fixed cost base to operate following the Government’s recent changes.  Demand for mid-level and senior technologists remains strong, while AI and digital transformation are rapidly reshaping the workforce.  The Group's operations and strategy are evolving to keep pace with these changes by integrating AI-enabled practices into both our training modules and the delivery of Counter's assignments.  These initiatives ensure that Northcoders-trained engineers are equipped not only with current core skills but also with the tools needed to thrive in the changing digital landscape.  By aligning our model with these trends, the Group is confident it will develop a leaner, higher-margin business that is less dependent on public funding and better aligned to creating shareholder value.

Counter® has made encouraging progress, expanding existing engagements with Skipton Building Society, Manchester Airport Group and a major governmental department while building a growing pipeline of exciting prospects across both the private and public sectors.  Counter® has now moved beyond pilots into longer term assignments, with a significant new contract secured post period end with a leading technology platform provider in the SaaS sector, a new vertical for the Group sitting outside of financial services, aviation and central government.  Investment has also been made into strengthening Counter®’s engagement and project success team to ensure excellence in delivery, reflecting the growth of current client accounts and enhancing the probability of securing return customers alongside a growing pipeline of new client prospects.  In addition, frameworks such as G-Cloud, are enabling the Counter® engagement team to uncover new opportunities across both private and public sector while strengthening the longevity of current client relationships.

In parallel, the Group has taken further steps to reduce its fixed cost base and strengthen its financial resilience.  The Board has adopted a disciplined stance on overheads and non-essential expenditure, while ensuring the organisation retains sufficient agility to respond quickly to new opportunities.  These actions are designed to align the business to current market conditions while protecting the Group’s ability to capitalise on growth opportunities as they become available.

The Board is also focused on securing further Skills Bootcamp funding and has a high level of confidence in future outcomes, based on live conversations and bids in progress.  We secured 24 seats under the Lancashire Skills Bootcamp funding initiative and outcomes across the board remain excellent, with 99% of students completing their courses and securing an interview with a potential employer or moving on to self-employment.

Looking ahead, Skills Bootcamp contracts are expected to be deployed more selectively, as a strategic mechanism to support Counter’s® expansion into new disciplines and geographies.  Furthermore, we successfully launched the Next Gen Data & AI course, fully funded through private sources.

Financial Review

Northcoders delivered a solid performance in the Period, generating underlying adjusted EBITDA of £0.4 million (H1 2024: £0.4 million), with EBITDA margin improving to 11% (H1 2024: 10%).  This reflects the continued efficiencies achieved through the Group’s core learning platform, NCore, and disciplined cost management.

Revenue for the Period was £3.7 million (H1 2024: £4.4 million), with the remaining Skills Bootcamp seats being the principal contributor and with a growing contribution from Counter.

Gross margin was maintained at a strong 67% (H1 2024: 67%).  Adjusted earnings per share were 1.28 pence (H1 2024: 2.58 pence).  Expenditure/ group overheads are down 20% year on year at £2.1million (H1 2024: £2.5 million), with a further reduction expected in FY 2025 and 2026.

The balance sheet strengthened further, with period-end cash of £2.3 million (H1 2024: £1.3 million), following the successful NatWest refinance, providing the Group with greater financial flexibility to support future growth.

CFO succession

In addition, the Board announces that Charlotte Prior, Chief Financial Officer, has notified the Board of her intention to step down as Chief Financial Officer and as a Director of the Company with effect from 10 April 2026 for personal reasons.  Charlotte will oversee the completion of the current financial year as well as providing an orderly handover of CFO duties to her successor.

The Board will shortly initiate a succession plan and a further announcement regarding this plan will be made in due course.

Outlook

The immediate environment remains challenging, with regional funding delays affecting H2 2025 revenues and non-recurring costs expected in the second half of 2025.  Although we expect the second half of the year to be weaker than the first, the Group's strong cash position, proven ability to adapt, and commitment to disciplined execution provide a solid foundation for future growth and a return to profitability in 2026.

The Board is confident that the decisive steps being taken now, repositioning bootcamps and training delivery predominantly to support Counter® recruitment, enhancing the Tech Returners programme to achieve the same goal, able to deliver local bids where needed and accelerating Counter®.  This will enable Northcoders to capitalise on significant long-term opportunities in technology skills and services with an agile and innovative approach to current organisational solutions, while continuing to create life-changing opportunities for individuals from all walks of life and delivering greater value for our shareholders.

Chris Hill
Chief Executive Officer

30 September 2025

 

Group Statement of Comprehensive Income
For the period ended 30 June 2025

 

 

Notes

6 months ended
30 June 2025
UNAUDITED

6 months ended
30 June 2024
UNAUDITED

Year ended
31 December 2024
AUDITED

 

 

£

£

£

 

 

 

 

 

Revenue

 

3,671,043

4,353,628

8,819,083

Cost of sales

 

(1,213,889)

(1,442,751)

(2,916,871)

Gross profit

 

2,457,154

2,910,877

5,902,212

 

 

 

 

 

Other operating income

 

-

-

1,000

Expenditure

 

(2,051,967)

(2,463,001)

(4,922,462)

Adjusted EBITDA

 

405,187

447,876

980,750

 

 

 

 

 

Depreciation

 

(106,645)

(69,700)

(131,838)

Amortisation & impairment

 

(115,152)

(125,405)

(265,716)

Share based payment expense

 

(32,100)

(98,055)

(138,446)

 

 

 

 

 

Total administrative expenditure

 

(2,305,864)

(2,756,161)

(5,458,462)

Non-recurring items

 

(47,090)

-

-

Operating profit/(loss)

 

104,200

154,716

444,750

 

 

 

 

 

Investment revenues

 

15,304

16,255

29,957

Finance costs

 

(56,055)

(52,834)

(85,843)

Profit/(loss) before tax

 

63,449

118,137

388,864

 

 

 

 

 

Taxation

 

7,312

(9,730)

(9)

Net profit/(loss) after tax

 

70,761

108,407

388,855

 

 

 

 

 

Other comprehensive income:

 

 

 

 

Tax relating to items not reclassified

 

(9,894)

(5,019)

(32,746)

Total comprehensive income/loss for the year attributable to equity shareholders of the parent

 

60,867

103,388

356,109

 

 

 

 

 

Earnings per share

 

 

 

 

Basic (pence per share)

3

0.88

1.35

4.85

 

 

 

 

 

Diluted (pence per share)

3

0.88

1.34

4.85

 

 

 

 

 

Adjusted (pence per share)

3

1.28

2.58

6.58

 

Group Statement of Financial Position
As at 30 June 2025

 

Notes

30 June 2025

UNAUDITED

 

30 June 2024

UNAUDITED

 

31 December 2024

AUDITED

 

 

£

 

£

 

£

Non-current assets

 

 

 

 

 

 

Goodwill

 

1,310,086

 

1,310,086

 

1,310,086

Intangible assets

4

1,992,527

 

1,907,123

 

2,054,942

Property, plant and equipment

 

258,000

 

267,534

 

222,149

Deferred tax assets

 

91,060

 

123,415

 

127,807

 

 

3,651,673

 

3,608,158

 

3,714,984

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Contract assets

 

1,199,756

 

1,488,995

 

1,624,485

Trade and other receivables

 

617,909

 

673,932

 

454,363

Current tax receivable

 

39,069

 

64,617

 

4,900

Cash and cash equivalents

 

2,296,082

 

1,308,379

 

1,185,780

 

 

4,152,816

 

3,535,923

 

3,271,528

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Trade and other payables

 

810,296

 

1,174,443

 

978,219

Contract liabilities

 

-

 

112,969

 

73,557

Current tax liabilities

 

-

 

-

 

-

Borrowings

 

373,718

 

259,749

 

258,276

Lease liabilities

 

92,101

 

114,509

 

47,583

 

 

 

 

 

 

 

 

 

1,276,115

 

1,661,670

 

1,357,635

 

 

 

 

 

 

 

Net current assets

 

2,876,701

 

1,874,253

 

1,913,893

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

Borrowings

 

1,002,877

 

341,932

 

216,989

Lease liabilities

 

120,356

 

121,417

 

99,844

Deferred tax provision

 

-

 

-

 

-

 

 

1,123,233

 

463,349

 

316,703

 

 

 

 

 

 

 

Net assets

 

5,405,141

 

5,019,062

 

5,312,174

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

Called up share capital

 

80,115

 

80,115

 

80,115

Share premium account

 

4,801,444

 

4,801,444

 

4,801,444

Share option reserve

 

403,763

 

499,769

 

401,714

Merger reserve

 

500

 

500

 

500

Other reserve

 

946,774

 

946,774

 

946,774

Retained earnings

 

(827,455)

 

(1,309,540)

 

(858,322)

Total equity

 

5,405,141

 

5,019,062

 

5,312,174

 

Group Statement of Changes in Equity
For the period ended 30 June 2025

 

Share
capital

Share
premium

Share option
reserve

Merger
reserve

Other
reserve

Retained
earnings

 

Total equity attributable to
owners of the parent

 

£

£

£

£

£

£

 

£

At 1 January 2024 (audited)

80,115

4,801,444

401,714

500

946,774

(1,412,928)

 

4,817,619

 

 

 

 

 

 

 

 

 

Profit for the period

-

-

-

-

-

108,407

 

108,407

Other comprehensive income:

 

 

 

 

 

 

 

 

Tax adjustments on share based payments

-

-

-

-

-

(5,019)

 

(5,019)

Total comprehensive income

-

-

-

-

-

103,388

 

103,388

Share option expense

-

-

98,055

-

-

-

 

98,055

 

 

 

 

 

 

 

 

 

At 30 June 2024 (unaudited)

80,115

4,801,444

499,769

500

946,774

(1,309,540)

 

                  5,019,062

 

 

 

 

 

 

 

 

 

Profit for the period

-

-

-

-

-

280,448

 

280,448

Other comprehensive loss:

 

 

 

 

 

 

 

 

Tax adjustments on share based payments

-

-

-

-

-

(27,727)

 

(27,727)

Total comprehensive income

-

-

-

-

-

252,721

 

252,721

Adjustment to share capital issue

-

-

-

-

-

-

 

-

Share option and warrants expense

-

-

-

-

-

-

 

-

Cancellation of share options

-

-

(168,497)

-

-

168,497

 

-

Share option expense

-

-

40,391

-

-

-

 

40,391

Issue of share capital

-

-

-

-

-

-

 

-

 

 

 

 

 

 

 

 

 

At 31 December 2024 (audited)

80,115

4,801,444

371,663

500

946,774

(888,322)

 

  5,312,174

 

 

 

 

 

 

 

 

 

Profit for the period

-

-

-

-

-

70,761

 

70,761

Other comprehensive income:

 

 

 

 

 

 

 

 

Tax adjustments on share based payments

-

-

-

-

-

(9,894)

 

(9,894)

Total comprehensive income

-

-

-

-

-

60,867

 

60,867

Share option expense

-

-

 

-

-

-

 

-

Issue of share capital

-

-

32,100

-

-

-

 

32,100

 

 

 

 

 

 

 

 

 

At 30 June 2025 (unaudited)

80,115

4,801,444

403,763

500

946,774

(827,455)

 

5,405,141

 

<

Group Statement of Cashflows
For the period ended 30 June 2025

 

Notes

6 months
ended
30 June 2025
UNAUDITED

6 month
ended
30 June 2024
UNAUDITED

Year ended
31 December
2024
AUDITED

 

 

£

£

£

Cash flows from operating activities:

 

 

 

 

Profit/(loss) for the year

 

70,761

108,407

388,855

Adjustments for:

 

 

 

 

Tax (credit)/charge

 

(7,312)

9,730

9

Finance costs

 

56,055

52,834

85,843

Investment income

 

(15,304)

(16,255)

(29,957)

Gain (Loss) on disposal of PPE

 

-

-

(246)

Share based payment expense

 

32,100

98,055

138,446

Amortisation of intangible assets

 

148,960

125,405

263,842

Depreciation of tangible assets

 

76,644

69,700

131,838

 

 

361,904

447,876

978,630

Movements in working capital:

 

 

 

 

(Increase)/decrease in contract assets

 

424,729

(80,644)

(226,467)

(Increase)/decrease in trade and other receivables

 

(161,546)

(12,541)

215,361

Decrease in contract liabilities

 

(167,927)

(152,820)

(132,943)

Increase/(decrease) in trade and other payables

 

(73,558)

212,328

109,014

Cash generated from operations

 

383,602

414,199

943,595

 

 

 

 

 

Income taxes refunded

 

-

-

32,383

 

 

 

 

 

Net cash inflow from operating activities

 

383,602

414,199

975,978

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

Purchase of intangible assets

 

(86,545)

(285,128)

(571,384)

Purchase of property, plant and equipment

 

(182)

(20,248)

(38,411)

Proceeds of disposal of property, plant and equipment

 

1,423

-

1,656

Payment of deferred consideration

 

-

(85,905)

(240,902)

Purchase of subsidiaries

 

-

-

-

Interest received

 

15,304

16,255

29,957

 

 

 

 

 

Net cash (used in) investing activities

 

(70,000)

(375,026)

(819,084)

 

 

 

 

 

Cash flow from financing activities
Proceeds from borrowings

 

1,466,400

-

-

Repayments of bank loans and borrowings

 

(564,940)

(171,985)

(292,520)

Payment of lease liabilities

 

(59,282)

(137,714)

(218,755)

Interest paid

 

(45,478)

(38,267)

(77,011)

 

 

 

 

 

Net cash from/(used in) financing activities

 

796,700

(347,966)

(588,286)

 

 

 

 

 

Net increase/(decrease) in cash and cash equivalents

 

1,110,302

(308,793)

(431,932)

Cash and cash equivalents at beginning of the period

 

1,185,780

1,617,172

1,617,172

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of the period

 

2,296,082

1,308,379

1,185,780

Page last updated: 30 September 2025

IMPORTANT EVENTS

30 Sep
Interim Results
26 Jun
Annual General Meeting

LATEST SHARE PRICE

-
-
-