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 |
6 months ended |
Year ended |
|
|
£ |
£ |
£ |
|
|
|
|
|
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 |
Share |
Share option |
Merger |
Other |
Retained |
|
Total equity attributable to |
|
£ |
£ |
£ |
£ |
£ |
£ |
|
£ |
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 |
6 month |
Year ended |
|
|
£ |
£ |
£ |
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 |
|
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 |