| Pages | |
| Chairman’s address | 1 |
| Chief Executive Officer’s review | 2 - 5 |
| Directors’ report | 6 – 59 |
| Corporate governance - Statement of compliance | 60 – 69 |
| Remuneration report | 70 – 75 |
| Company information | 76 |
| Statements of financial position | 77 – 78 |
| Income statements | 79 |
| Statements of comprehensive income | 80 |
| Statements of changes in equity | 81 – 84 |
| Statements of cash flows | 85 |
| Notes to the financial statements | 86 – 206 |
| Five-year record | 207 |
| Independent auditor’s report |
| Key Financial Indicators | 2025 | 2024 |
| €’000 | €’000 | |
| Revenue | 254,363 | 244,875 |
| EBITDA | 91,969 | 90,573 |
| Profit for the year | 20,665 | 15,688 |
| Operating Cash flow | 81,643 | 76,032 |
| FY 2025 | Total (€000) | Proportion of Taxonomy-eligible (non-aligned) economic activities | Proportion of Taxonomy-aligned economic activities | Proportion of Taxonomy non-eligible economic activities |
| Turnover | 254,363 | 18.9% | 0% | 81.1% |
| CapEx | 51,264 | 41.6% | 0% | 58.4% |
| OpEx | 28,172 | 29.5% | 0% | 70.5% |
| FY 2024 | Total (€000) | Proportion of Taxonomy-eligible (non-aligned) economic activities | Proportion of Taxonomy-aligned economic activities | Proportion of Taxonomy non-eligible economic activities |
| Turnover | 244,875 | 19.3% | 0% | 81.7% |
| CapEx | 75,589 | 33.3% | 0% | 61.6% |
| OpEx | 21,460 | 39.5% | 0% | 60.5% |
| Economic activity | Description | Turnover(%)* | CapEx(%)* | OpEx(%)* | Environmental objective(s) | NACE code |
| 7.6 Installation, maintenance and repair of renewable energy technologies | The installation of PV panels | 1 | - | - | CCM | F43 |
| 8.1 Data processing, hosting and related activities | Customised data hosting solutions | 6.4 | 0.9 | 1.2 | CCM, CCA | J63 |
| 8.2 Data-driven solutions for GHG emissions reductions | Development of IoT-based technology to reduce energy consumption for commercial buildings | 0.6 | - | - | CCM | J61 |
| 8.3 Programming and broadcasting activities | TV broadcasting services | 9.5 | 27.8 | 22.8 | CCA | J60 |
| 13.3 Motion picture, video and television programme production, sound recording and music publishing activities | Distribution of motion pictures and television productions to consumers | 1 | 2.7 | 2.1 | CCA | J59 |
| Economic activity | Description of the Taxonomy-eligible purchased output orindividual measure | CapEx(%)* | OpEx(%)* | Environmental objective(s) | NACE code |
| 6.5 Transport by motorbikes, passenger cars and light commercial vehicles | The acquisition of motor vehicles designated as category M1 and N1 | 1.4 | 3.1 | CCM, CCA | N77 |
| 7.2 Renovation of existing buildings | All major renovation measures of existing buildings | 6.7 | - | CCM, CCA | F41 |
| 7.3 Installation, maintenance and repair of energy efficiency equipment | All maintenance and repair of the energy efficiency equipment in the Group’s existing buildings (primarily the replacement of air conditioners) | 1.1 | 0.1 | CCM, CCA | F43 |
| 7.7 Acquisition and Ownership of buildings | Acquisition of new leased premises | 0.8 | 0.1 | CCM, CCA | L68 |
| 5.1 Repair, refurbishment and remanufacturing | Repair of electronic devices | 0.1 | - | CE | N/A |
| Row | Nuclear energy related activities | |
| 1 | The undertaking carries out, funds or has exposures to research, development, demonstration and deployment of innovative electricity generation facilities that produce energy from nuclear processes with minimal waste from the fuel cycle. | NO |
| 2 | The undertaking carries out, funds or has exposures to construction and safe operation of new nuclear installations to produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production, as well as their safety upgrades, using best available technologies. | NO |
| 3 | The undertaking carries out, funds or has exposures to safe operation of existing nuclear installations that produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production from nuclear energy, as well as their safety upgrades. | NO |
| Fossil gas related activities | ||
| 4 | The undertaking carries out, funds or has exposures to construction or operation of electricity generation facilities that produce electricity using fossil gaseous fuels. | NO |
| 5 | The undertaking carries out, funds or has exposures to construction, refurbishment, and operation of combined heat/cool and power generation facilities using fossilgaseous fuels. | NO |
| 6 | The undertaking carries out, funds or has exposures to construction, refurbishment and operation of heat generation facilities that produce heat/cool using fossilgaseous fuels | NO |
| Turnover reconciliation | 2025Amount (€000) | |
| Turnover as per KPI denominator | 254,363 | |
| Turnover as per the consolidated financial statements relating to: | ||
| -Telecommunication and data centre services | 217,380 | |
| -Sale of goods | 30,464 | |
| -Other services and sundry revenues | 6,519 | Disclosure Note 22 |
| Detailed breakdown of ‘Telecommunication and data centre services’ | 2025Amount (€000) |
| ‘Telecommunication and data centre services’ Turnover as per the consolidated financial statements | 217,380 |
| Allocation of services in the Turnover KPI | |
| 8.1 Data processing, hosting and related activities | 16,273 |
| 8.3 Programming and broadcasting activities | 2,478 |
| 13.3 Motion picture, video and television programme production, sound recording and music publishing activities | 24,195 |
| Taxonomy non-eligible | 174,434 |
| Detailed breakdown of ‘Sale of goods’ | 2025Amount (€000) |
| Sale of goods Turnover as per the consolidated financial statements | 30,464 |
| Allocation of services in the Turnover KPI | |
| 7.6 Installation, maintenance and repair of renewable energy technologies | 3,674 |
| 8.2 Data-driven solutions for GHG emissions reductions | 1,469 |
| Taxonomy non-eligible | 25,321 |
| Detailed breakdown of ‘Other services and sundry revenues’ | 2025Amount (€000) |
| Other services and sundry revenues as per the consolidated financial statements | 6,519 |
| Allocation of services in the Turnover KPI | |
| Taxonomy non-eligible | 6,519 |
| CapEx Reconciliation | 2025Amount (€000) | |
| CapEx as per EU Taxonomy KPI denominator | 51,264 | |
| CapEx as per consolidated financial statements of which: | ||
| -Property, plant and equipment | 30,076 | Disclosure Note 5 |
| -Intangible assets | 18,808 | Disclosure Note 7 |
| -Right-of-use assets | 2,380 | Disclosure Note 6 |
| Detailed breakdown of property, plant and equipment additions | 2025Amount(€000) |
| PPE additions as per the consolidated financial statements (including assets taken over through acquisitions) | 30,076 |
| Allocation of PPE in the CapEx KPI | |
| 4.1 Electricity generation using solar photovoltaic technology | 28 |
| 6.5 Transport by motorbikes, passenger cars and light commercial vehicles | 225 |
| 7.2 Renovation of existing buildings | 3,436 |
| 7.3 Installation, maintenance and repair of energy efficiency equipment | 555 |
| 8.1 Data processing, hosting and related activities | 783 |
| 8.3 Programming and broadcasting activities | 833 |
| 5.1 Repair, refurbishment and remanufacturing | 55 |
| Taxonomy non-eligible | 24,141 |
| Detailed breakdown of intangible assets additions | 2025Amount (€000) |
| Intangible asset additions as per the consolidated financial statements (including assets taken over through acquisitions) | |
| Allocation of Intangibles in the CapEx KPI | 18,808 |
| 8.3 Programming and broadcasting activities | 13,414 |
| 13.3 Motion picture, video and television programme production, sound recording and music publishing activities | 1,388 |
| Taxonomy non-eligible | 4,006 |
| Detailed breakdown of right-of-use asset additions | 2025Amount (€000) |
| Right-of-use asset additions as per the consolidated financial statements (including assets taken over through acquisitions) | 2,001 |
| Right-of-use asset impacts of reassessment of lease term, in respect of extensions as per the consolidated financial statements | 379 |
| Total right-of-use asset additions | 2,380 |
| Allocation of ROU in the CapEx KPI | |
| 6.5 Transport by motorbikes, passenger cars and light commercial vehicles | 490 |
| 7.7 Acquisition and Ownership of buildings | 259 |
| Taxonomy non-eligible | 1,631 |
| Detailed breakdown of ‘cost of goods sold' | 2025Amount (€000) |
| Cost of goods sold as per the consolidated financial statements | 32,782 |
| Allocation of cost of goods sold in the OpEx KPI | 5,906 |
| Taxonomy non-eligible | 5,906 |
| OpEx reconciliation | Full amount as per Note 23 of consolidated financial statements (€000) | 2025 Amount in scope of OpEx KPI denominator as per Note 23 of consolidated financial statements (€000) |
| OpEx as per EU Taxonomy KPI denominator | ||
| OpEx as per consolidated financial statements of which: | 163,328 | 28,172 |
| -Cost of goods sold | 32,782 | 5,906 |
| -Third party network charges, content costs and other direct costs | 74,195 | 19,320 |
| -Employee benefit expense | 38,775 | 1,973 |
| -Expense relating to short-term leases | 793 | 793 |
| -Other | 16,328 | 180 |
| Detailed breakdown of ‘Third party network charges, content costs and other direct costs' | 2025Amount (€000) |
| Third party network charges, content costs and other direct costs as per the consolidated financial statements | 74,195 |
| Allocation of third-party network charges, content costs and other direct costs as per OpEx KPI | 19,320 |
| 6.5 Transport by motorbikes, passenger cars and light commercial vehicles | 818 |
| 7.7 Acquisition and ownership of buildings | 20 |
| 8.1 Data processing, hosting and related activities | 347 |
| 8.3 Programming and broadcasting activities | 5,592 |
| 13.3 Motion picture, video and television programme production, sound recording and music publishing activities | 582 |
| Taxonomy non-eligible | 11,961 |
| Detailed breakdown of ‘Employee benefit expense' | 2025Amount (€000) |
| Employee benefit expense as per the consolidated financial statements | 38,775 |
| Allocation of employee benefit expenses as per OPEX KPI | 1,973 |
| 8.3 Programming and broadcasting activities | 818 |
| Taxonomy non-eligible | 1,155 |
| Detailed breakdown of ‘Expense relating to short-term leases' | 2025 Amount (€000) |
| Expense relating to short-term leases as per the consolidated financial statements | 793 |
| Allocation of expense relating to short term leases as per OpEx KPI | 793 |
| Taxonomy non-eligible | 793 |
| Detailed breakdown of ‘Other Expenses' | 2025Amount (€000) |
| Other expense as per the consolidated financial statements | 16,328 |
| Allocation of expense relating to other expenses as per OpEx KPI | 180 |
| 6.5 Transport by motorbikes, passenger cars and light commercial vehicles | 47 |
| 7.3 Installation, maintenance and repair of energy efficiency equipment | 32 |
| 7.7 Acquisition and ownership of buildings | 28 |
| Taxonomy non-eligible | 73 |
| One GO team metrics | Group | Company | ||
| 2025 | 2024 | 2025 | 2024 | |
| Number of employees | ||||
| Male | 825 | 860 | 415 | 446 |
| Females | 356 | 360 | 192 | 198 |
| Other | 1 | - | 1 | - |
| Number of employees at top management | ||||
| Male | 45 | 46 | 21 | 22 |
| Females | 14 | 14 | 10 | 10 |
| Age distribution | ||||
| Less than 30 years | 315 | 318 | 141 | 149 |
| Between 30 - 50 years | 692 | 699 | 338 | 333 |
| Above 50 years | 174 | 203 | 128 | 162 |
| Family related leave | ||||
| % employees entitled to take | ||||
| family related leave | 100% | 100% | 100% | 100% |
| Number of entitled employees that took family-related leave | ||||
| male | 79 | 78 | 55 | 53 |
| female | 86 | 34 | 79 | 21 |
| % of employees with disabilities | 1.4% | 1.8% | 2.3% | 3% |
| Health & Safety measures | ||||
| management systems | ||||
| % of employees covered by | ||||
| healthy & safety | ||||
| management systems | 100% | 100% | 100% | 100% |
| Average training hours per | ||||
| employees | 30 | 32 | 42 | 47 |
| Environment | Social | Governance |
| Climate change | Own workforce | Business conduct |
| Climate change adaptation | Secure employment | Anti-corruption and bribery* |
| Energy* | Health and safety* | |
| Privacy | ||
| Circular Economy | ||
| Resource Inflows | Affected Communities | |
| Health and safety | ||
| Consumers and end-users | ||
| Data privacy & security* |
| Attended | |
| Lassâad Ben Dhiab | 6 |
| Sofiane Antar | 7 |
| Paul Fenech | 7 |
| Faker Hnid | 7 |
| Azmi Lahmar | 7 |
| Mohsin Majid | 6 |
| Deepak Padmanabhan | 7 |
| Norbert Prihoda | 7 |
| 2025 | 2024 | 2023 | 2022 | 2021 | Change | Change | Change | Change | Change | |
| €’000 | €’000 | €’000 | €’000 | €’000 | % | % | % | % | % | |
| 25-24 | 24-23 | 23-22 | 22-21 | 21-20 | ||||||
| CEO remuneration | 1,309 | 1,180 | 999 | 918 | 764 | 11 | 18 | 9 | 20 | 18 |
| Employee remuneration (excluding CEO) | 24,157 | 25,165 | 23,917 | 23,929 | 23,797 | (4) | 5 | - | 1 | (1) |
| Annual aggregate employee remuneration | 25,466 | 26,345 | 24,916 | 24,847 | 24,561 | (3) | 6 | - | 1 | 0.3 |
| Average employee remuneration (excluding CEO) – full-time equivalent | 41 | 40 | 36 | 35 | 33 | 1 | 9 | 3 | 8 | 6 |
| Average number of employees | 596 | 630 | 655 | 700 | 748 | |||||
| Company performance – EBITDA | 43,991 | 55,400 | 60,337 | 54,199 | 47,883 | (21) | (8) | 11 | 13 | 6 |
| Company operating cash flow generated | 51,116 | 39,010 | 59,592 | 42,539 | 46,220 | 31 | (35) | 40 | (8) | 17 |
| Group performance – EBITDA | 91,969 | 90,573 | 88,426 | 81,353 | 73,212 | 2 | 2 | 9 | 11 | 2 |
| Group operating cash flow generated | 81,643 | 76,032 | 85,253 | 75,397 | 67,843 | 9 | (11) | 13 | 11 | 7 |
| Lassâad Ben Dhiab |
| Sofiane Antar |
| Paul Fenech |
| Faker Hnid |
| Azmi Lahmar |
| Mohsin Majid |
| Deepak Srinivas Padmanabhan |
| Norbert Prihoda |
| Nikhil Patil | Chief Executive Officer |
| Reuben Attard | Chief People and Finance Officer |
| Kelvin Camenzuli | Chief Digital Officer |
| Ayrton Caruana | Chief Business and Operations Officer |
| Patrick Gatt | Chief Officer - Wholesale |
| Alison Mercieca | Chief Commercial Officer |
| Arthur Azzopardi | Chief Officer – GO Business (resigned 30 September 2025) |
| Antonio Ivankovic | Chief Customer Experience Officer (resigned 1 June 2025) |
| Notes | 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | ||
| ASSETS | |||||
| Non-current assets | |||||
| Property, plant and equipment | 5 | 131,426 | 134,652 | ||
| Right-of-use assets | 6 | 28,599 | 32,014 | ||
| Intangible assets | 7 | 15,377 | 12,648 | ||
| Investments in subsidiaries | 8 | 67,442 | 65,342 | ||
| Investments in associates | 9 | - | - | ||
| Loans receivable from subsidiaries and other associates | 10 | 172,799 | 166,410 | ||
| Other investments | 11 | - | - | ||
| Deferred tax assets | 12 | 4,367 | - | ||
| Trade and other receivables | 14 | 7,413 | 6,819 | ||
| Total non-current assets | 427,423 | 417,885 | |||
| Current assets | |||||
| Inventories | 13 | 3,376 | 7,761 | ||
| Loans receivable from subsidiaries | 10 | 3,700 | 4,767 | ||
| Trade and other receivables | 14 | 47,167 | 37,722 | ||
| Current tax assets | 3,394 | 1,407 | |||
| Cash and cash equivalents | 15 | 8,410 | 4,283 | ||
| Total current assets | 66,047 | 55,940 | |||
| Total assets | 493,470 | 473,825 |
| Notes | 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | ||
| EQUITY AND LIABILITIES | |||||
| EQUITY | |||||
| Share capital | 16 | 58,998 | 58,998 | ||
| Reserves | 17 | 4,949 | 3,452 | ||
| Retained earnings | 222,672 | 224,159 | |||
| Total capital and reserves attributable to owners of the Company | 286,619 | 286,609 | |||
| Non-controlling interests | - | - | |||
| Total equity | 286,619 | 286,609 | |||
| LIABILITIES | |||||
| Non-current liabilities | |||||
| Borrowings | 18 | 76,371 | 82,321 | ||
| Lease liabilities | 19 | 26,419 | 28,191 | ||
| Other financial liabilities | 8 | 727 | 1,315 | ||
| Deferred tax liabilities | 12 | 15,276 | 9,268 | ||
| Provisions for pensions | 20 | 106 | 367 | ||
| Trade and other payables | 21 | 1,893 | 295 | ||
| Total non-current liabilities | 120,792 | 121,757 | |||
| Current liabilities | |||||
| Borrowings | 18 | 15,142 | 11,954 | ||
| Lease liabilities | 19 | 3,639 | 4,477 | ||
| Provisions for pensions | 20 | 957 | 2,950 | ||
| Trade and other payables | 21 | 66,321 | 46,078 | ||
| Total current liabilities | 86,059 | 65,459 | |||
| Total liabilities | 206,851 | 187,216 | |||
| Total equity and liabilities | 493,470 | 473,825 |
| Notes | 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | ||
| Revenue | 22 | 137,201 | 139,605 | ||
| Cost of sales | 23 | ( | ( | (94,185) | (86,075) |
| Gross profit | 43,016 | 53,530 | |||
| Administrative and other related expenses | 23 | ( | ( | (31,586) | (32,619) |
| Other income | 26 | 2,851 | 2,732 | ||
| Other expenses | 27 | ( | ( | (38) | (33) |
| Operating profit | 14,243 | 23,610 | |||
| Analysed as follows: | |||||
| EBITDA | 43,991 | 55,400 | |||
| Depreciation and amortisation | 23 | ( | ( | (29,748) | (31,790) |
| Operating profit | 14,243 | 23,610 | |||
| Gain on disposal of assets relating to IP | 37 | - | 154,857 | ||
| Share of profit from associates | 9 | - | - | ||
| Finance income | 28 | 12,399 | 5,362 | ||
| Finance costs | 29 | ( | ( | (4,721) | (4,900) |
| Profit before tax | 21,921 | 178,929 | |||
| Tax expense | 30 | ( | ( | (7,302) | (9,038) |
| Profit for the year | 14,619 | 169,891 | |||
| Attributable to: | |||||
| Owners of the Company | 14,619 | 169,891 | |||
| Non-controlling interests | - | - | |||
| Profit for the year | 14,619 | 169,891 |
| Earnings per share | 31 | € | € |
| Notes | 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | ||
| Comprehensive income | |||||
| Profit for the year | 14,619 | 169,891 | |||
| Other comprehensive income | |||||
| Items that may be reclassified to profit or loss: | |||||
| Exchange differences on translation of foreign operations | ( | - | - | ||
| Items that will not be reclassified to profit or loss: | |||||
| Gains/(losses) from changes in fair value of equity investments at fair value through other comprehensive income (FVOCI) | 11 | ( | - | - | |
| Release of fair valuation of available for sale investment upon disposal | 11 | ( | ( | - | - |
| Realised gain on disposal of available for sale investment | 11 | - | - | ||
| Contingent liability to acquire further stake in subsidiary | 8 | - | (1,315) | ||
| Remeasurement of contingent liability to acquire further stake in subsidiary | 8 | 587 | - | ||
| Income tax relating to components of other comprehensive income: | |||||
| Gains/(losses) from changes in fair value of equity investments at fair value through other comprehensive income (FVOCI) | 12 | ( | - | - | |
| Release of deferred tax on fair valuation of available for sale investment upon disposal | 12 | - | - | ||
| Income tax on disposal of available for sale investment | 12 | ( | ( | - | - |
| Total other comprehensive income for the year, net of tax | ( | 587 | (1,315) | ||
| Total comprehensive income for the year | 15,206 | 168,576 | |||
| Attributable to: | |||||
| Owners of the Company | 15,206 | 168,576 | |||
| Non-controlling interests | - | - | |||
| Total comprehensive income for the year | 15,206 | 168,576 |
| Group | Attributable to owners of the Company | ||||||
| Notes | ShareCapital | Reserves | Retainedearnings | Total | Non-controllinginterests | TotalEquity | |
| €000 | €000 | €000 | €000 | €000 | €000 | ||
| Balance at 1 January 2024 | |||||||
| Comprehensive income | |||||||
| Profit for the year | |||||||
| Other comprehensive income: | |||||||
| Release of fair valuation of available for sale investments, net of deferred tax | 12,20 | ( | |||||
| Losses from changes in fair value of equity investments at fair value through other comprehensive income (FVOCI), net of deferred tax | 11,12 | ( | ( | ( | |||
| Exchange differences on translation of foreign operations | ( | ( | ( | ||||
| Total other comprehensive income | ( | ( | ( | ||||
| Total comprehensive income | ( | ||||||
| Transactions with owners in their capacity as owner | |||||||
| Distributions to owners: | |||||||
| Dividends paid to equity holders relating to preceding financial year | 32 | ( | ( | ( | ( | ||
| Dividends paid to equity holders relating to current financial year | 32 | ( | ( | ( | |||
| Changes in ownership interest in subsidiaries that do not result in loss of control: | |||||||
| Acquisition of further non-controlling interest in subsidiaries | 8 | ( | ( | ||||
| Recognition of reserve arising on written put option available to minority shareholder | 8 | ( | ( | ( | |||
| Non-controlling interest on acquisition of subsidiary | 8 | ||||||
| Total transactions with owners in their capacity as owners | ( | ( | ( | ( | ( | ||
| Balance at 31 December 2024 | |||||||
| Group | Attributable to owners of the Company | ||||||
| Notes | ShareCapital | Reserves | Retainedearnings | Total | Non-controllinginterests | TotalEquity | |
| €000 | €000 | €000 | €000 | €000 | €000 | ||
| Balance at 1 January 2025 | |||||||
| Comprehensive income | |||||||
| Profit for the year | |||||||
| Other comprehensive income: | |||||||
| Remeasurement of defined benefit obligations | ( | ||||||
| Release of fair valuation of available for sale investments, net of deferred tax | 12,20 | ( | |||||
| Net gains from changes in fair value ofequity investments at fair valuethrough other comprehensiveincome (FVOCI), net of deferred tax | 11,12 | ||||||
| Exchange differences on translation of foreign operations | |||||||
| Total other comprehensive income | ( | ||||||
| Total comprehensive income | |||||||
| Transactions with owners in their capacity as owner | |||||||
| Distributions to owners: | |||||||
| Dividends paid to equity holders relating to preceding financial year | 32 | ( | ( | ( | |||
| Dividends paid to equity holders relating to current financial year | 32 | ( | ( | ( | ( | ||
| Changes in ownership interest in subsidiaries that do not result in loss of control: | |||||||
| Acquisition of further stake in subsidiary | 8 | ( | ( | ||||
| Recognition and revaluation of reserve arising on written put option available to minority shareholder | 8 | ( | ( | ( | ( | ||
| Non-controlling interest on acquisition of subsidiary | 8 | ||||||
| Total transactions with owners in their capacity as owners | ( | ( | ( | ( | ( | ||
| Balance at 31 December 2025 | |||||||
| Share | Retained | ||||
| Notes | capital | Reserves | earnings | Total | |
| €000 | €000 | €000 | €000 | ||
| Balance at 1 January 2024 | 58,998 | 4,767 | 79,597 | 143,362 | |
| Comprehensive income | |||||
| Profit for the year | - | - | 169,891 | 169,891 | |
| Other comprehensive income: | |||||
| Surplus arising on revaluation of land | |||||
| and buildings, net of deferred tax | 5,12 | - | - | ||
| Recognition of equity reserve arising on written put | |||||
| option available to minority shareholder of a | |||||
| subsidiary | 8 | - | (1,315) | - | (1,315) |
| Total other comprehensive income | - | (1,315) | - | (1,315) | |
| Total comprehensive income | - | (1,315) | 169,891 | 168,576 | |
| Transactions with owners in their capacity | |||||
| as owners | |||||
| Distributions to owners: | |||||
| Dividends paid to equity holders for the preceding | |||||
| financial year | 32 | - | - | (20,263) | (20,263) |
| Dividends paid to equity holders for the current | |||||
| financial year | 32 | - | - | (5,066) | (5,066) |
| Total transactions with owners in their capacity | |||||
| as owners | - | - | (25,329) | (25,329) | |
| Balance at 31 December 2024 | 58,998 | 3,452 | 224,159 | 286,609 |
| Share | Retained | ||||
| Notes | capital | Reserves | earnings | Total | |
| €000 | €000 | €000 | €000 | ||
| Balance at 1 January 2025 | 58,998 | 3,452 | 224,159 | 286,609 | |
| Comprehensive income | |||||
| Profit for the year | - | - | 14,619 | 14,619 | |
| Other comprehensive income: | |||||
| Remeasurement of defined benefit obligations | - | 910 | (910) | - | |
| Surplus arising on revaluation of land | |||||
| and buildings, net of deferred tax | 5,12 | - | - | - | - |
| Revaluation of reserve arising on written put option | |||||
| available to minority shareholder | - | 587 | - | 587 | |
| Total other comprehensive income | - | 1,497 | (910) | 587 | |
| Total comprehensive income | - | 1,497 | 13,709 | 15,206 | |
| Transactions with owners in their capacity as owners | |||||
| Distributions to owners: | |||||
| Dividends paid to equity holders for the preceding | |||||
| financial year | 32 | - | - | (8,104) | (8,104) |
| Dividends paid to equity holders for the current | |||||
| financial year | 32 | - | - | (7,092) | (7,092) |
| Total transactions with owners in their capacity | |||||
| as owners | - | - | (15,196) | (15,196) | |
| Balance at 31 December 2025 | 58,998 | 4,949 | 222,672 | 286,619 |
| Notes | 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | ||
| Cash flows from operating activities | |||||
| Cash generated from operations | 33 | 50,457 | 48,258 | ||
| Interest received | 7,662 | 368 | |||
| Bank and other interest paid | ( | ( | (228) | (484) | |
| Interest charges on lease liabilities | ( | ( | (1,025) | (1,073) | |
| Tax paid | ( | ( | (5,750) | (8,059) | |
| Net cash from operating activities | 51,116 | 39,010 | |||
| Cash flows from investing activities | |||||
| Payments to acquire property, plant and equipment and intangible assets | ( | ( | (24,086) | (34,731) | |
| Payment for acquisition of stakes in subsidiaries (net of cash acquired) | ( | ( | - | (1,754) | |
| Payments to acquire associate | ( | - | - | ||
| Payment for acquisition of other investments | ( | - | - | ||
| Proceeds from disposal of other investments | ( | - | - | ||
| Proceeds from sale of other investments | - | - | |||
| Loans advanced to subsidiary | (1,950) | (3,400) | |||
| Repayment of loans from subsidiary | 3,500 | 923 | |||
| Dividends received from subsidiary | 830 | - | |||
| Net cash used in investing activities | ( | ( | (21,706) | (38,962) | |
| Cash flows from financing activities | |||||
| Proceeds from bank loans | - | 7,000 | |||
| Redemption of bond, net of issue costs | ( | - | - | ||
| Repayment of bank loans | ( | ( | (7,125) | (11,998) | |
| Payments to acquire further stake in subsidiary | ( | - | (1,587) | ||
| Principal element of lease payments | ( | ( | (4,008) | (6,632) | |
| Dividends paid | ( | ( | (15,101) | (25,233) | |
| Loan and bond interest paid | ( | ( | (3,307) | (3,571) | |
| Net cash used in financing activities | ( | ( | (29,541) | (42,021) | |
| Net movements in cash and cash equivalents | ( | ( | (131) | (41,973) | |
| Cash and cash equivalents at beginning of year | (1,978) | 40,806 | |||
| Exchange differences on cash and cash equivalents | ( | ( | 17 | - | |
| Movement in cash pledged as guarantees | ( | (346) | (810) | ||
| Cash and cash equivalents at end of year | 15 | ( | (2,438) | (1,977) |
| % | |
| Land and buildings | 2 - 3 |
| Buildings | 3 – 10 |
| Improvements to leasehold premises | |
| Plant and equipment | |
| Cable, wireless and mobile networks | 4 – 33.33 |
| Subscribers’ equipment and line | 8 - 20 |
| Exchange and junction equipment | 8.33 - 20 |
| Radio plant and equipment | 6 – 20 |
| Other plant, machinery and equipment | 7 - 30 |
| Office furniture and equipment | 10 - 25 |
| Air conditioning equipment | 10 - 20 |
| Earth station | 6.7 - 7 |
| Computer equipment | 20 – 33.33 |
| DTTV platform | 10 - 50 |
| Customer premises equipment and related assets | 25 - 50 |
| Motor vehicles | 10 - 35 |
| Years | |
| Indefeasible rights of use (IRUs) | 4.75 - 25 |
| Computer software | 3 - 10 |
| Licences | 2 - 15 |
| Brand names | 6 - 15 |
| Customer relationships | 5 |
| Technical knowledge | 2 - 15 |
| Broadcasting rights | over the period of rights |
| 31 December 2025 | 31 December 2024 | |||
| USD | GBP | USD | GBP | |
| Group | €000 | €000 | €000 | €000 |
| Trade receivables | 44 | 227 | 71 | - |
| Trade payables | (807) | (102) | (479) | (135) |
| Net recognised | ||||
| payables denominated | ||||
| in foreign currency | (763) | 125 | (408) | (135) |
| Available funds in foreign | ||||
| currency | 106 | 293 | 78 | 644 |
| Net exposure | (657) | 418 | (330) | 509 |
| 31 December 2025 | 31 December 2024 | |||
| USD | GBP | USD | GBP | |
| Company | €000 | €000 | €000 | €000 |
| Trade receivables | 44 | - | 71 | - |
| Trade payables | (623) | (102) | (337) | (135) |
| Net recognised payables denominated in foreign currency | (579) | (102) | (266) | (135) |
| Available funds in foreign currency | 106 | 230 | 78 | 644 |
| Net exposure | (473) | 128 | (188) | 509 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Financial assets measured at amortised cost | ||||
| Subject to floating rates | ||||
| Bank balances (Note 15) | 15,876 | 14,776 | 8,410 | 4,283 |
| 15,876 | 14,776 | 8,410 | 4,283 | |
| Subject to fixed rates | ||||
| Loans receivable from subsidiaries (Note 10) | - | - | 176,499 | 171,177 |
| Loans receivable from associates (Note 10) | 184 | 184 | - | - |
| Other receivables * | 60 | 115 | 60 | 115 |
| 244 | 299 | 176,559 | 171,292 | |
| Total | 16,120 | 15,075 | 184,969 | 175,575 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Financial liabilities measured at amortised | ||||
| cost | ||||
| Subject to floating rates | ||||
| Bank overdrafts | (12,636) | (7,145) | (9,102) | (4,860) |
| Bank loans | (73,414) | (61,682) | (22,891) | (29,982) |
| (86,050) | (68,827) | (31,993) | (34,842) | |
| Subject to fixed ratesBank loans | (2,601) | (3,170) | - | - |
| Private borrowings | (736) | (406) | - | - |
| Bonds | (100,701) | (100,595) | (59,520) | (59,433) |
| (104,038) | (104,171) | (59,520) | (59,433) | |
| Total | (190,088) | (172,998) | (91,513) | (94,275) |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Carrying amount | ||||
| Financial assets measured at | ||||
| amortised cost: | ||||
| Loans receivables from subsidiaries (Note 10) | - | - | 176,499 | 171,177 |
| Trade and other receivables (Note 14) | 42,151 | 35,886 | 40,784 | 34,194 |
| Cash and cash equivalents (Note 15) | 15,876 | 14,776 | 8,410 | 4,283 |
| 58,027 | 50,662 | 225,693 | 209,654 | |
| 31 December 2025 | Current | Up to 30 days past due | Up to 60 days past due | Up to 90 days past due | Up to 120 days past due | +120 days past due | Total |
| Weighted average expected loss rate | 2% | 7% | 9% | 12% | 7% | 81% | |
| Trade receivables at gross carrying amount (€000) | 10,728 | 1,857 | 1,255 | 966 | 1,816 | 16,152 | 32,774 |
| Contract assets (€000) | 21,190 | - | - | - | - | - | 21,190 |
| Loss allowance (€000) | 524 | 133 | 119 | 114 | 129 | 13,139 | 14,158 |
| 31 December 2024 | Current | Up to 30 days past due | Up to 60 days past due | Up to 90 days past due | Up to 120 days past due | +120 days past due | Total |
| Weighted average expected loss rate | 1% | 6% | 23% | 14% | 14% | 90% | |
| Trade receivables at gross carrying amount (€000) | 12,783 | 3,082 | 2,528 | 1,356 | 1,150 | 13,895 | 34,794 |
| Contract assets (€000) | 12,111 | - | - | - | - | - | 12,111 |
| Loss allowance (€000) | 271 | 189 | 574 | 189 | 161 | 12,439 | 13,823 |
| 31 December 2025 | Current | Up to 30 days past due | Up to 60 days past due | Up to 90 days past due | Up to 120 days past due | +120 days past due | Total |
| Weighted average expected loss rate | 2% | 7% | 8% | 8% | 6% | 87% | |
| Trade receivables at gross carrying amount (€000) | 2,603 | 1,311 | 1,123 | 850 | 1,743 | 10,813 | 18,443 |
| Contract assets (€000) | 20,180 | - | - | - | - | - | 20,180 |
| Loss allowance (€000) | 398 | 98 | 88 | 68 | 106 | 9,425 | 10,183 |
| 31 December 2024 | Current | Up to 30 days past due | Up to 60 days past due | Up to 90 days past due | Up to 120 days past due | +120 days past due | Total |
| Weighted average expected loss rate | 1% | 6% | 29% | 16% | 13% | 92% | |
| Trade receivables at gross carrying amount (€000) | 3,291 | 2,278 | 1,902 | 1,002 | 1,131 | 9,902 | 19,506 |
| Contract assets (€000) | 10,295 | - | - | - | - | - | 10,295 |
| Loss allowance (€000) | 185 | 148 | 547 | 165 | 149 | 9,069 | 10,263 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Trade receivables and contact assets | ||||
| Balance at 1 January | 13,823 | 13,200 | 10,263 | 10,485 |
| Change in loss allowances recognised in profit or loss during the year | 335 | 623 | (80) | (222) |
| Balance at 31 December | 14,158 | 13,823 | 10,183 | 10,263 |
| Other receivables | ||||
| Balance at 1 January | 395 | 361 | 114 | 114 |
| Change in loss allowances recognised in profit or loss during the year | - | 34 | - | - |
| Balance at 31 December | 395 | 395 | 114 | 114 |
| Group | ||||||
| Carrying Amount | Contractual cash-flows | Within 1 year | 1 to 2 years | 2 to 5 years | After 5 years | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
| Bank loans | 76,015 | 113,100 | 11,955 | 11,331 | 38,543 | 51,270 |
| Bonds | 100,701 | 119,506 | 3,532 | 2,029 | 50,838 | 63,106 |
| Other Borrowings | 736 | 609 | 28 | 28 | 79 | 686 |
| Bank overdrafts | 12,636 | 12,636 | 12,636 | - | - | - |
| Other financial liability | 2,807 | 2,807 | - | 1,029 | 1,778 | - |
| Lease liabilities | 41,728 | 44,407 | 7,640 | 5,393 | 11,956 | 17,701 |
| Trade and other payables | 105,530 | 105,530 | 74,874 | 6,736 | 16,149 | 7,771 |
| 31 December 2025 | 340,153 | 398,595 | 110,665 | 26,546 | 119,343 | 140,534 |
| Bank loans | 64,852 | 80,504 | 11,460 | 10,000 | 25,324 | 33,720 |
| Bonds | 100,595 | 124,150 | 3,697 | 3,697 | 12,482 | 104,274 |
| Other Borrowings | 406 | 624 | 28 | 28 | 81 | 487 |
| Bank overdrafts | 7,145 | 7,145 | 7,145 | - | - | - |
| Other financial liability | 1,315 | 1,315 | - | - | 1,315 | - |
| Lease liabilities | 46,808 | 55,179 | 8,820 | 8,116 | 14,569 | 23,674 |
| Trade and other payables | 95,779 | 95,779 | 74,581 | 5,779 | 7,444 | 7,975 |
| 31 December 2024 | 316,900 | 364,696 | 105,731 | 27,620 | 61,215 | 170,130 |
| Company | ||||||
| Bank loans | 22,891 | 23,170 | 6,919 | 6,310 | 9,941 | - |
| Bonds | 59,520 | 73,170 | 2,013 | 2,013 | 6,038 | 63,106 |
| Bank overdrafts | 9,102 | 9,102 | 9,102 | - | - | - |
| Lease liabilities | 30,058 | 32,578 | 4,324 | 3,262 | 8,591 | 16,401 |
| Other financial liability | 727 | 727 | - | 727 | - | - |
| Trade and other payables | 52,761 | 52,761 | 51,388 | 1,373 | - | - |
| 31 December 2025 | 175,059 | 191,508 | 73,746 | 12,958 | 25,297 | 79,507 |
| Bank loans | 29,982 | 33,351 | 8,307 | 6,932 | 16,223 | 1,889 |
| Bonds | 59,433 | 73,083 | 2,013 | 2,013 | 6,038 | 63,019 |
| Bank overdrafts | 4,860 | 4,860 | 4,860 | - | - | - |
| Lease liabilities | 32,668 | 39,435 | 4,776 | 4,014 | 9,879 | 20,766 |
| Other financial liability | 1,315 | 1,315 | - | - | 1,315 | - |
| Trade and other payables | 38,437 | 38,437 | 38,142 | 295 | - | - |
| 31 December 2024 | 166,695 | 190,481 | 58,098 | 13,254 | 33,455 | 85,674 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Borrowings (Note 18) | 190,491 | 172,998 | 91,513 | 94,275 |
| Lease liabilities (Note 19) | 41,728 | 46,808 | 30,058 | 32,668 |
| Less: Cash and cash equivalents (Note 15) | (15,876) | (14,776) | (8,410) | (4,283) |
| Net debt | 216,343 | 205,030 | 113,161 | 122,660 |
| Total equity | 88,901 | 86,198 | 286,619 | 286,609 |
| Total capital | 305,244 | 291,228 | 400,412 | 409,269 |
| Net debt ratio | 71% | 70% | 28% | 30% |
| Malta operations | Cyprus operations | Total | ||||||
| Telecommunications | Data Centre | Telecommunications | ||||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| Total revenue | 157,968 | 147,064 | 32,242 | 29,620 | 69,646 | 71,996 | 259,856 | 248,680 |
| Inter-segment revenue | (4,411) | (2,901) | (1,082) | (904) | - | - | (5,493) | (3,805) |
| Revenue from external customers | 153,557 | 144,163 | 31,160 | 28,716 | 69,646 | 71,996 | 254,363 | 244,875 |
| Reportable segment profit before tax | 25,432 | 18,863 | 7,795 | 8,807 | (4,440) | (932) | 28,787 | 26,738 |
| Tax | (6,554) | (8,164) | (2,471) | (2,664) | 903 | (222) | (8,122) | (11,050) |
| Results for reportable segments | 18,878 | 10,699 | 5,324 | 6,143 | (3,537) | (1,154) | 20,665 | 15,688 |
| Information about profit or loss: | ||||||||
| Finance income | 300 | 428 | - | - | 34 | - | 334 | 428 |
| Finance costs | (5,010) | (5,918) | (1,240) | (208) | (3,392) | (2,799) | (9,642) | (8,925) |
| Depreciation and amortisation | (32,347) | (33,344) | (2,153) | (2,071) | (19,552) | (19,923) | (54,052) | (55,338) |
| Other non-cash items | ||||||||
| Change in credit loss allowances in respect of trade receivables | (255) | (205) | 17 | 11 | 63 | 817 | (355) | 623 |
| Malta operations | Cyprus operations | Total | ||||||
| Telecommunications | Data Centre | Telecommunications | ||||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| Reportable segment assets | 387,275 | 354,714 | 22,851 | 25,092 | 167,881 | 161,437 | 578,007 | 541,243 |
| Capital expenditure | 28,543 | 39,013 | 1,148 | 2,279 | 21,573 | 34,297 | 51,264 | 75,589 |
| Reportable segment liabilities | 273,997 | 244,756 | 16,067 | 13,996 | 137,002 | 126,973 | 427,066 | 385,725 |
| 2025 | 2024 | |
| €000 | €000 | |
| Profit | ||
| Total profit for reportable segments and consolidated profit after tax | 20,665 | 15,688 |
| Assets | ||
| Total assets for reportable segments | 578,007 | 541,243 |
| Inter-segment eliminations | (108,143) | (110,655) |
| Consolidated total assets | 469,864 | 430,588 |
| Liabilities | ||
| Total liabilities for reportable segments | 427,066 | 385,725 |
| Inter-segment eliminations | (46,103) | (41,335) |
| Consolidated total liabilities | 380,963 | 344,390 |
| Land and buildings | Plant and equipment | Customer premises equipment and related assets | Motor vehicles | Payments on account and assets in course of construction | Total | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
| At 1 January 2024 | ||||||
| Cost or valuation | 13,997 | 423,105 | 43,898 | 1,040 | 2,404 | 484,444 |
| Accumulated depreciation and impairment charges | (2,383) | (263,291) | (30,390) | (771) | - | (296,835) |
| Net book amount | 11,614 | 159,814 | 13,508 | 269 | 2,404 | 187,609 |
| Year ended 31 December 2024 | ||||||
| Opening net book amount | 11,614 | 159,814 | 13,508 | 269 | 2,404 | 187,609 |
| Additions | 50 | 35,744 | 6,108 | 616 | 679 | 43,197 |
| Acquisition of subsidiaries (Note 8) | - | 1,009 | - | 10 | - | 1,019 |
| Disposals and write-offs | - | (51,357) | (66) | - | (135) | (51,558) |
| Transfers | 54 | 2,302 | - | - | (2,356) | - |
| Reclassification to intangible assets: | ||||||
| - cost | - | - | - | - | (84) | (84) |
| - accumulated depreciation | - | - | - | - | - | - |
| Depreciation charge | (371) | (26,554) | (6,681) | (132) | - | (33,738) |
| Depreciation/impairment | ||||||
| released on disposals and write-offs | - | 51,350 | 46 | - | - | 51,396 |
| Closing net book amount | 11,347 | 172,308 | 12,915 | 763 | 508 | 197,841 |
| At 31 December 2024 | ||||||
| Cost or valuation | 14,101 | 410,803 | 49,940 | 1,666 | 508 | 477,018 |
| Accumulated depreciation and impairment charges | (2,754) | (238,495) | (37,025) | (903) | - | (279,177) |
| Net book amount | 11,347 | 172,308 | 12,915 | 763 | 508 | 197,841 |
| Land and buildings | Plant and equipment | Customer premises equipment and related assets | Motor vehicles | Payments on account and assets in course of construction | Total | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
| Year ended 31 December 2025 | ||||||
| Opening net book amount | 11,347 | 172,308 | 12,915 | 763 | 508 | 197,841 |
| Additions | 1,118 | 25,085 | 3,410 | 179 | 284 | 30,076 |
| Disposals and write-offs | (744) | (21,730) | (1,054) | (62) | - | (23,590) |
| Transfers | - | 261 | - | - | (261) | - |
| Depreciation charge | (338) | (27,215) | (6,061) | (160) | - | (33,774) |
| Depreciation/impairment | ||||||
| released on disposals and write-offs | 505 | 21,701 | 1,054 | 25 | - | 23,285 |
| Closing net book amount | 11,888 | 170,410 | 10,264 | 745 | 531 | 193,838 |
| At 31 December 2025 | ||||||
| Cost or valuation | 14,475 | 414,419 | 52,296 | 1,783 | 531 | 483,504 |
| Accumulated depreciation and impairment charges | (2,587) | (244,009) | (42,032) | (1,038) | - | (289,666) |
| Net book amount | 11,888 | 170,410 | 10,264 | 745 | 531 | 193,838 |
| Company | |||||
| Land And Buildings | Plant and equipment | Customer premises equipment and related assets | Motor vehicles | Total | |
| €000 | €000 | €000 | €000 | €000 | |
| At 1 January 2024 | |||||
| Cost or valuation | 4,860 | 325,988 | 23,171 | 427 | 354,446 |
| Accumulated depreciation | - | (212,634) | (14,079) | (305) | (227,018) |
| Net book amount | 4,860 | 113,354 | 9,092 | 122 | 127,428 |
| Year ended 31 December 2024 | |||||
| Opening net book amount | 4,860 | 113,354 | 9,092 | 122 | 127,428 |
| Additions | - | 25,687 | 4,451 | 619 | 30,757 |
| Disposals and write-offs | - | (51,106) | (66) | - | (51,172) |
| Depreciation charge | (12) | (17,589) | (4,657) | (53) | (22,311) |
| Depreciation released on disposals and write-offs | - | 49,904 | 46 | - | 49,950 |
| Closing net book amount | 4,848 | 120,250 | 8,866 | 688 | 134,652 |
| At 31 December 2024 | |||||
| Cost or valuation | 4,860 | 300,569 | 27,556 | 1,046 | 334,031 |
| Accumulated depreciation | (12) | (180,319) | (18,690) | (358) | (199,379) |
| Net book amount | 4,848 | 120,250 | 8,866 | 688 | 134,652 |
| Year ended 31 December 2025 | |||||
| Opening net book amount | 4,848 | 120,250 | 8,866 | 688 | 134,652 |
| Additions | 961 | 15,598 | 2,472 | 79 | 19,111 |
| Disposals and write-offs | - | (20,995) | (182) | (21,177) | |
| Depreciation charge | (29) | (17,829) | (4,328) | (125) | (22,311) |
| Depreciation released on disposals and write-offs | - | 20,970 | 182 | - | 21,152 |
| Closing net book amount | 5,780 | 117,994 | 7,010 | 642 | 131,426 |
| At 31 December 2025 | |||||
| Cost or valuation | 5821 | 295,172 | 29,846 | 1,160 | 331,999 |
| Accumulated depreciation | (41) | (177,178) | (22,836) | (518) | (200,573) |
| Net book amount | 5,780 | 117,994 | 7,010 | 642 | 131,426 |
| Group | ||||
| At 31 December 2025 and 2024 | ||||
| Description by class based on highest and best use | Valuation technique | Significant unobservable input | Range of unobservable inputs (weighted average) | Fair value |
| €000 | €000 | €000 | €000 | |
| Current use as office premises and telephone exchanges* | Adjusted sales comparison approach | Sales price per square metre | 1,000 – 2,650 | 4,860 |
| (1,500) | (2024: 4,860) | |||
| Current use as data centre | Discounted cash-flows rental streams approach | Rental streams | Rental value p.a of €135/sqm €160/sqm; discount rate of 5.75% | 4,200 (2024: 4,200) |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €’000 | €’000 | €’000 | €’000 | |
| Cost | 13,959 | 13,585 | 4,683 | 3,722 |
| Accumulated depreciation | (3,724) | (3,876) | (818) | (774) |
| Net book amount | 10,235 | 9,709 | 3,865 | 2,948 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €’000 | €’000 | €’000 | €’000 | |
| Cost of sales | 33,296 | 33,093 | 22,311 | 22,311 |
| Administrative and other related expenses | 478 | 645 | - | - |
| 33,774 | 33,738 | 22,311 | 22,311 | |
| Group | As at 31 December 2025 | ||||||
| Right of use assets | No of ROU assets leased | Range of remaining lease term (years) | Average remaining lease term(years) | Average extension option considered (years) | No of leases with extension options | No of leases with option to purchase | No of leases with termination options |
| Properties | 18 | 1-18 | 10 | 10 | 24 | 5 | 15 |
| Equipment and motor vehicles | 12 | 1-6 | 2 | 2 | 4 | - | - |
| Spectrum licences | 13 | 1-10 | 4 | - | - | - | - |
| As at 31 December 2024 | |||||||
| Properties | 44 | 1-20 | 5 | 7 | 28 | 5 | 16 |
| Equipment and motor vehicles | 147 | 1-5 | 2 | 1 | 4 | - | - |
| Spectrum licences | 6 | 2-13 | 5 | - | - | - | - |
| Company | As at 31 December 2025 | ||||||
| Properties | 14 | 1-18 | 14 | 12 | 7 | 5 | - |
| Equipment and motor vehicles | 9 | 1-6 | 3 | 2 | 4 | - | - |
| Spectrum | |||||||
| licences | 6 | 1-10 | 4 | - | - | - | - |
| As at 31 December 2024 | |||||||
| Properties | 16 | 1-20 | 8 | 11 | 13 | 5 | - |
| Equipment and motor vehicles | 14 | 1-2 | 1 | 1 | 4 | - | - |
| Spectrum licences | 6 | 2-13 | 5 | - | - | - | - |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Properties | 25,687 | 27,797 | 21,197 | 22,424 |
| Equipment and motor vehicles | 1,885 | 1,641 | 641 | 840 |
| Spectrum licences | 18,480 | 22,240 | 6,761 | 8,750 |
| Total right-of-use assets | 46,052 | 51,678 | 28,599 | 32,014 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| At 1 January | 51,678 | 53,189 | 32,014 | 33,984 |
| Additions | 2,001 | 3,617 | 260 | 425 |
| Additions through acquisition | ||||
| of subsidiary | - | 448 | - | - |
| Impacts of reassessment of lease | ||||
| term, reflecting inclusion of | ||||
| extension period | 379 | 2,239 | 559 | 1,423 |
| Impacts of termination of lease | ||||
| arrangements | (304) | (73) | - | - |
| Impacts of reassessment of lease | ||||
| payments, determined on the | ||||
| basis of an index | 585 | 1,423 | 591 | 2,162 |
| Depreciation | (8,287) | (9,165) | (4,825) | (5,980) |
| At 31 December | 46,052 | 51,678 | 28,599 | 32,014 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Property | 824 | 2,169 | 260 | 425 |
| Equipment and motor vehicles | 1,177 | 248 | - | - |
| Spectrum licences | - | 1,200 | - | - |
| 2,001 | 3,617 | 260 | 425 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Depreciation charge of right-of | ||||
| use assets | ||||
| Properties | 3,338 | 4,308 | 1,898 | 3,002 |
| Equipment and motor vehicles | 837 | 946 | 586 | 649 |
| Spectrum licences | 4,112 | 3,911 | 2,341 | 2,329 |
| 8,287 | 9,165 | 4,825 | 5,980 |
| Interest expense (included in | ||||
| finance costs) | 1,474 | 1,483 | 1,025 | 1,073 |
| Expenses relating to short-term | ||||
| leases | 793 | 761 | 413 | 400 |
| IRUs and DDPS | Computer software | Brand names, customer relationships and related assets | Broad -casting rights | Payments on account and assets in the course of construction | Goodwill | Total | |
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| At 1 January 2024 | |||||||
| Cost | 36,765 | 14,727 | 30,271 | 41,828 | 355 | 28,702 | 152,648 |
| Accumulated | |||||||
| amortisation and | |||||||
| impairment charges | (12,840) | (6,874) | (23,437) | (25,657) | - | (349) | (69,157) |
| Net book amount | 23,925 | 7,853 | 6,834 | 16,171 | 355 | 28,353 | 83,491 |
| Year ended | |||||||
| 31 December 2024 | |||||||
| Opening net book | |||||||
| amount | 23,925 | 7,853 | 6,834 | 16,171 | 355 | 28,353 | 83,491 |
| Additions | 591 | - | 119 | 16,563 | 2,391 | - | 19,664 |
| Development | - | 2,035 | - | - | - | - | 2,035 |
| Acquisition of | |||||||
| subsidiary (Note 8) | - | 151 | 1,399 | - | - | 1,800 | 3,350 |
| Transfers | - | 355 | - | - | (355) | - | - |
| Amortisation charge | (1,763) | (3,539) | (690) | (6,422) | - | - | (12,434) |
| Closing net book amount | 22,753 | 6,855 | 7,662 | 26,312 | 2,391 | 30,153 | 96,126 |
| At 31 December 2024 | |||||||
| Cost | 37,356 | 17,268 | 31,789 | 58,391 | 2,391 | 30,502 | 177,697 |
| Accumulated | |||||||
| amortisation and | |||||||
| impairment charges | (14,603) | (10,413) | (24,127) | (32,079) | - | (349) | (81,571) |
| Net book amount | 22,753 | 6,855 | 7,662 | 26,312 | 2,391 | 30,153 | 96,126 |
| IRUs and DDPS | Computer software | Brand names, customer relationships and related assets | Broad -casting rights | Payment on account and assets in the course of construction | Goodwill | Total | |
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| Year ended | |||||||
| 31 December 2025 | |||||||
| Opening net book | 22,753 | 6,855 | 7,662 | 26,312 | 2,391 | 30,153 | 96,126 |
| amount | |||||||
| Additions | 116 | 1,532 | - | 14,449 | 275 | 379 | 16,751 |
| Development | - | 1,429 | - | - | - | - | 1,429 |
| Acquisition of | |||||||
| subsidiary (Note 8) | - | - | 526 | - | - | 102 | 628 |
| Disposals, write-offs and | |||||||
| expiration of rights | (642) | (1,912) | (8) | (29,402) | - | - | (31,964) |
| Transfers | - | 178 | - | - | (178) | - | - |
| Amortisation charge | (1,671) | (2,737) | (684) | (6,899) | - | - | (11,991) |
| Amortisation released on | |||||||
| disposal | 642 | 1,912 | - | 29,402 | - | - | 31,956 |
| Closing net book amount | 21,198 | 7,257 | 7,496 | 33,862 | 2,488 | 30,634 | 102,935 |
| At 31 December 2025 | |||||||
| Cost | 36,830 | 18,495 | 32,307 | 43,438 | 2,488 | 30,983 | 164,541 |
| Accumulated | |||||||
| amortisation and | (15,632) | (11,238) | (24,811) | (9,576) | - | (349) | (61,606) |
| impairment charges | |||||||
| Net book amount | 21,198 | 7,257 | 7,496 | 33,862 | 2,488 | 30,634 | 102,935 |
| IRUs and DDPs | Computer software | Broadcasting rights | Total | |
| €000 | €000 | €000 | €000 | |
| At 1 January 2024 | ||||
| Cost | 12,335 | 9,261 | 4,664 | 26,260 |
| Accumulated amortisation | (1,468) | (5,933) | (1,911) | (9,312) |
| Net book amount | 10,867 | 3,328 | 2,753 | 16,948 |
| Year ended 31 December 2024 | ||||
| Opening net book amount | 10,867 | 3,328 | 2,753 | 16,948 |
| Additions | - | - | 595 | 595 |
| Development | - | 1,145 | - | 1,145 |
| Disposals/write-offs/ | ||||
| expiration of rights | - | (7,964) | - | (7,964) |
| Amortisation charge | (505) | (1,434) | (1,559) | (3,498) |
| Amortisation released on | ||||
| expiration of rights | - | 5,422 | - | 5,422 |
| 10,362 | 497 | 1,789 | 12,648 | |
| At 31 December 2024 | ||||
| Cost | 12,335 | 2,442 | 5,259 | 20,036 |
| Accumulated amortisation | (1,973) | (1,945) | (3,470) | (7,388) |
| Net book amount | 10,362 | 497 | 1,789 | 12,648 |
| Year ended 31 December 2025 | ||||
| Opening net book amount | 10,362 | 497 | 1,789 | 12,648 |
| Additions | - | - | 5,341 | 5,341 |
| Development | - | - | - | |
| Disposals/write-offs/ | ||||
| expiration of rights | (642) | (1,912) | (3,450) | (6,004) |
| Amortisation charge | (505) | (130) | (1,977) | (2,612) |
| Amortisation released on | ||||
| disposal | 642 | 1,912 | - | 2,554 |
| Amortisation released on | ||||
| expiration of rights | - | - | 3,450 | 3,450 |
| Closing net book amount | 9,857 | 367 | 5,153 | 15,377 |
| At 31 December 2025 | ||||
| Cost | 11,693 | 530 | 7,150 | 19,373 |
| Accumulated amortisation | (1,836) | (163) | (1,997) | (3,996) |
| Net book amount | 9,857 | 367 | 5,153 | 15,377 |
| 2025 | 2024 | |
| €000 | €000 | |
| Cyprus Telecommunications | 23,563 | 23,563 |
| Malta Telecommunications | 3,765 | 3,387 |
| Malta Data Centre | 3,305 | 3,203 |
| Cyprus Telecommunications CGU | Malta Data Centre CGU | |||
| % | % | % | % | |
| 2025 | 2024 | 2025 | 2024 | |
| EBITDA growth rate | 7.0 | 4.0 | 1.0 | 1.0 |
| Terminal growth rate | 2.5 | 3.0 | 1.0 | 1.0 |
| Post-tax discount rate | 9.8 | 9.2 | 12.8 | 12.5 |
| Brand names | Customer relationships | |||||
| Acquisition date fair value | Year-end carrying amount | Year-end carrying amount | Acquisition date fair value | Year-end carrying amount | Year-end carrying amount | |
| 2025 | 2024 | 2025 | 2024 | |||
| €000 | €000 | €000 | €000 | €000 | ||
| Cyprus CGU | ||||||
| Telecommunications | 4,295 | 4,295 | 4,295 | 12,480 | - | 645 |
| Malta Data Centre | 1,649 | - | - | 9,828 | - | - |
| Malta | ||||||
| Telecommunications | 1,418 | 1,418 | 1,418 | 209 | 209 | |
| Company | ||
| 2025 | 2024 | |
| €000 | €000 | |
| Cost and carrying amount at beginning of year | 65,342 | 59,304 |
| Additions/acquisitions | 2,100 | 6,038 |
| Cost and carrying amount at end of year | 67,442 | 65,342 |
| Subsidiary | Registered office | Percentage of shares held | Nature of business | |
| 2025 | 2024 | |||
| % | % | |||
| BMIT Technologies p.l.c (with listed ordinary share capital) | Building SCM02, Level 2 Smart City, Ricasoli, Kalkara, SCM1001, Malta | 53.8 | 52.5 | Investment holding and operation of the passive mobile tower infrastructure |
| Cablenet Communication Systems p.l.c (with listed debt securities) | 41 - 49, Agiou Nicolau Street, Block A, Nimeli Court, 3rd floor, 2408, Egkomi, Nicosia, Cyprus | 70.6 | 70.6 | Provision of: broadband, cable television and telephone services |
| Connectedcare Limited | GO, Triq Hal Tarxien, Zejtun, ZTN 3000, Malta | 51.0 | 51.0 | Electronic and mobile care solutions |
| GO Ventures Limited | GO, Triq Hal Tarxien, Zejtun, ZTN 3000, Malta | 100.0 | 100.0 | Investment holding |
| Sens Innovation Group Limited | 115, Gardenia, Vjal il-Qalbiena, Mostin, Mosta, MST2354, Malta | 76.0 | 76.0 | Energy management IoT solutions |
| Subsidiary | Registered office | Percentage of shares held | Nature of business | |
| 2025 | 2024 | |||
| % | % | |||
| Cybersift Holdings | 15, Sali, Triq iz-Zebbuga, Iklin, IKL 1960, Malta | 51.0 | 51.0 | Cybersecurity services |
| GO Infrastructure Services Limited | GO, Triq Hal Tarxien, Zejtun, ZTN 3000, Malta | 100.0 | 100.0 | Provision of passive network infrastructure services |
| AQS Med Limited | 9, Triq FS Caruana, Birkirkara, BKR 1231, Malta | 51.0 | 51.0 | Renewable energy products and generation |
| Klikk Finance p.l.c | 9, Triq FS Caruana, Birkirkara, BKR 1231, Malta | 100.0 | 100.0 | Electronic equipment retailer |
| GO IP Holdings Limited | GO, Triq Hal Tarxien, Zejtun, ZTN 3000, Malta | 100.0 | 100.0 | Intellectual property holding company |
| €000 | |
| Outflow of cash to acquire subsidiaries, net of cash acquired: | |
| Cash consideration | 1,203 |
| Less cash acquired | (60) |
| Net outflow of cash – investing activities | 1,143 |
| €000 | |
| Fair value of initial 51% equity holding in AQS as at acquisition date | 1,203 |
| €000 | |
| Non-current assets (principally Property, plant and equipment) | 876 |
| Intangible assets (principally Brands and Customer Lists) | 757 |
| Investment in associates | 50 |
| Current assets (principally inventory and trade and other receivables) | 772 |
| Liabilities | (2,038) |
| Net identifiable assets acquired | 417 |
| Attributable to non-controlling interests | (216) |
| Goodwill | 1,002 |
| 1,203 |
| €000 | |
| Fair value of 100% equity holding in Klikk as at acquisition date | 600 |
| €000 | |
| restated | |
| Non-current assets (principally property plant and equipment and right- | |
| of-use assets) | 591 |
| Intangible assets (principally brands and software) | 659 |
| Other assets (principally inventory and trade and other receivables) | 1,439 |
| Liabilities (principally borrowings, lease liabilities and trade payables) | (3,266) |
| Net identifiable assets acquired | (577) |
| Goodwill | 1,177 |
| 600 |
| €000 | |
| Fair value of initial 51% equity holding in 56Bit at acquisition date | 602 |
| €000 | |
| Property, plant and equipment | 11 |
| Intangible assets (principally brands and AWS certification) | 515 |
| Current assets (principally cash and trade and other receivables) | 507 |
| Trade and other payables | (141) |
| Net identifiable assets acquired | 892 |
| Attributable to non-controlling interests | (392) |
| Goodwill | 102 |
| 602 |
| €000 | |
| Outflow of cash to acquire subsidiaries, net of cash acquired: | |
| Cash consideration | 602 |
| Less: cash acquired (incl. cash injection) | (411) |
| Net outflow of cash – investing activities | 191 |
| Summarised balance sheet | Cablenet | BMITT | ||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Current assets | 10,247 | 12,295 | 8,802 | 11,359 |
| Current liabilities | 37,271 | 45,631 | 15,080 | 11,230 |
| Net current (liabilities)/assets | (27,024) | (33,336) | (6,278) | 129 |
| Non-current assets | 117,844 | 115,097 | 87,573 | 63,511 |
| Non-current liabilities | 93,790 | 81,342 | 68,450 | 50,884 |
| Net non-current assets | 24,054 | 33,755 | 19,123 | 12,627 |
| Net assets | (2,970) | 419 | 12,845 | 12,756 |
| Accumulated NCI | 291 | 1,424 | 5,736 | 6,108 |
| Summarised statement of | ||||
| comprehensive income | ||||
| Revenue | 69,678 | 72,069 | 36,515 | 33,604 |
| (Loss)/profit for the period | (3,390) | (588) | 3,466 | 4,168 |
| (Loss)/profit allocated to NCI | (1,010) | (175) | 1,607 | 1,982 |
| Dividends paid to NCI | - | - | 1,729 | 2,450 |
| Summarised cash flows | ||||
| Cash flows from operating activities | 19,522 | 23,087 | 6,968 | 7,591 |
| Cash flows from investing activities | (15,206) | (18,570) | (26,930) | (2,279) |
| Cash flows from financing activities | (5,948) | (4,622) | 16,962 | (3,038) |
| Net increase/(decrease) in cash | ||||
| and cash equivalents | (1,632) | (105) | (3,000) | 2,274 |
| Group | ||
| 2025 | 2024 | |
| €000 | €000 | |
| Year ended 31 December | ||
| Opening carrying amount | 2,432 | 2,382 |
| Additions | 25,318 | - |
| Additions through acquisitions | - | 50 |
| Share of profit of associate | 178 | - |
| Impairment of associate | (369) | - |
| Closing carrying amount | 27,559 | 2,432 |
| At 31 December | ||
| Cost | 27,865 | 2,547 |
| Accumulated share of profit of associate | 178 | - |
| Accumulated impairment losses | (484) | (115) |
| Carrying amount | 27,559 | 2,432 |
| Associate | Percentage of shares held | Nature of business | |
| 2025 | 2024 | ||
| % | % | ||
| Malta Properties Company p.l.c. | 49% | - | Owning and leasing out a portfolio of commercial properties across Malta |
| EBO Ltd | 15% | 15% | Provision of AI driven virtual agents in the Healthcare, iGaming and Financial services sector. |
| Mindbeat Global Limited | 34% | 34% | Operation of a SaaS platform for mobile coaching and e-learning. |
| BA2 Limited | 33.3% | 33.3% | Operation of a solar farm |
| Bubaqra Solar Farm Limited | 50% | 50% | Operation of a solar farm |
| Xewkija Solar Farm Limited | 33.3% | 33.3% | Operation of a solar farm |
| MPC | ||
| 31 December 2025 | 31 October 2025 | |
| €’000 | €’000 | |
| Summarised statement of financial position | ||
| Non-current assets | ||
| Investment property | 92,033 | 92,493 |
| Other non-current assets | 816 | 817 |
| Total non-current assets | 92,849 | 93,310 |
| Current assets | ||
| Trade receivables | 1,793 | 2,516 |
| Cash and cash equivalents | 3,588 | 3,662 |
| Property held for sale | 1,201 | |
| Current tax | 109 | 66 |
| Total current assets | 6,691 | 6,244 |
| Non-current liabilities | (37,481) | (37,964) |
| Current liabilities | (4,445) | (4,233) |
| Net assets | 57,614 | 57,357 |
| Reconciliation to carrying amounts: | ||
| Opening net assets of investee as at 1 November 2025 | 57,357 | |
| Profit for the year | 257 | |
| Closing net assets as at 31 December 2025 | 57,614 | |
| Group’s share in % | 49% | |
| Group’s share of closing net assets as at 31 December 2025 | 28,231 | |
| Group’s carrying amount in the financial statements as at 31 December 2025* | 25,444 | |
| MPC | |
| 31 December2025 | |
| €’000 | |
| Summarised statement of comprehensive income | |
| Revenue | 915 |
| Profit from continued operations | 192 |
| Profit after tax | 257 |
| Total comprehensive income | 257 |
| 2025 | 2024 | |
| €000 | €000 | |
| Summarised statement of financial position | ||
| Non-current assets | ||
| Intangible assets | 4,260 | 3,539 |
| Other non-current assets | 868 | 1,137 |
| Total non-current assets | 5,128 | 4,676 |
| Current assets | ||
| Trade receivables | 2,124 | 975 |
| Cash and cash equivalents | 46 | 103 |
| Total current assets | 2,170 | 1,078 |
| Non-current liabilities | (2,431) | (2,077) |
| Current liabilities | (2,037) | (1,234) |
| Net assets | 2,830 | 2,443 |
| Reconciliation to carrying amounts: | ||
| Net assets of investee at beginning of year | 2,443 | 2,328 |
| Results for the period | 449 | 72 |
| Other comprehensive income | (62) | 43 |
| Net assets of investee at end of year | 2,830 | 2,443 |
| Group’s share in % | 15% | 15% |
| Group’s share of net assets | 425 | 366 |
| Group’s share of closing net assets reflected in the | ||
| financial statements | 310 | 263 |
| Notional goodwill | 1,319 | 1,319 |
| Carrying amount at end of year | 1,629 | 1,582 |
| 2025 | 2024 | |
| €000 | €000 | |
| Summarised statement of comprehensive income | ||
| Revenue | 2,455 | 1,554 |
| Profit from continued operations | 449 | 91 |
| Profit after tax | 286 | 72 |
| Other comprehensive income | (63) | 43 |
| Total comprehensive income | 223 | 115 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Loans receivable from subsidiaries | - | - | 176,499 | 171,177 |
| Loans receivable from associates | 184 | 184 | - | - |
| Carrying amount at end of year | 184 | 184 | 176,499 | 171,177 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Carrying amount at beginning of year | - | - | 171,177 | 10,100 |
| Advances effected during the year | - | - | 1,950 | 162,000 |
| Converted from amounts receivables | 6,872 | |||
| Acquired through acquisition of | ||||
| subsidiary | 184 | 184 | - | - |
| Loan repayments | - | - | (3,500) | (923) |
| Carrying amount at end of year | 184 | 184 | 176,499 | 171,177 |
| Non-current | 184 | 184 | 172,799 | 166,410 |
| Current | - | - | 3,700 | 4,767 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Financial assets at fair value through | ||||
| other comprehensive income | ||||
| Cost | 3,185 | 3,126 | 1,770 | 1,770 |
| Gains from changes in fair value | 2,281 | 2,826 | - | - |
| Accumulated impairment losses | (2,382) | (2,238) | (1,770) | (1,770) |
| 3,084 | 3,714 | - | - | |
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Carrying amount at beginning of year | 3,714 | 5,190 | - | - |
| Acquisitions | 95 | 205 | - | - |
| Net changes in fair value gains or Impairment losses | 445 | (14) | - | - |
| Disposals | (1,170) | (1,667) | - | - |
| Carrying amount at end of year | 3,084 | 3,714 | - | - |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Listed securities | ||||
| Loqus Holdings p.l.c. | - | - | - | - |
| Unlisted securities | ||||
| Leading Edge Only Ltd | - | 115 | - | - |
| Service Lee Technologies Private Ltd | 1,244 | 1,244 | - | - |
| AirGSM Holdings Inc | 1,152 | 1,732 | - | - |
| Enternships Ltd | 120 | 150 | - | - |
| Raylo Group Ltd | 256 | 263 | - | - |
| Ikue Limited | 105 | 98 | - | - |
| VR Entertainment Ltd | 62 | 62 | - | - |
| Toum Al | 50 | 50 | - | - |
| Bondio | 95 | - | - | |
| 3,084 | 3,714 | - | - | |
| Group | Assets | Liabilities | Net | |||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
| Depreciation of property, | ||||||
| plant and equipment | - | - | (14,417) | (14,128) | (14,417) | (14,128) |
| Fair valuation of land | ||||||
| and buildings | - | - | (421) | (421) | (421) | (421) |
| Intangible assets | - | - | (2,933) | (1,807) | (2,933) | (1,807) |
| Provisions for pensions | ||||||
| and other liabilities | 372 | 1,161 | - | - | 372 | 1,161 |
| Credit loss allowances on | ||||||
| trade receivables and other | ||||||
| assets | 4,076 | 3,656 | - | 4,076 | 3,656 | |
| Right-of-use assets | - | (17,297) | (17,293) | (17,297) | (17,293) | |
| Lease liabilities | 17,199 | 16,915 | - | - | 17,199 | 16,915 |
| Fair value on other | ||||||
| investments | - | - | (474) | (849) | (474) | (849) |
| Others | 3,091 | 2,273 | - | - | 3,091 | 2,273 |
| Tax assets/(liabilities) | 24,738 | 24,005 | (35,542) | (34,498) | 10,804 | 10,493 |
| Offsetting | (17,119) | (23,251) | 17,119 | 23,251 | - | - |
| Net tax assets/(liabilities) | 7,539 | 754 | (18,343) | (11,247) | (10,804) | (10,493) |
| Company | Assets | Liabilities | Net | |||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
| Depreciation of property, | ||||||
| plant and equipment | - | - | (13,533) | (13,203) | (13,533) | (13,203) |
| Fair valuation of land | ||||||
| and buildings | - | - | (421) | (421) | (421) | (421) |
| Intangible assets | - | - | (1,832) | (626) | (1,832) | (626) |
| Provisions for pensions | ||||||
| and other liabilities | 372 | 1,161 | - | - | 372 | 1,161 |
| Credit loss allowances on | ||||||
| trade receivables and | ||||||
| other assets | 3,995 | 3,592 | - | - | 3,995 | 3,592 |
| Right-of-use assets | - | - | (10,010) | (11,205) | (10,010) | (11,205) |
| Lease liabilities | 10,520 | 11,434 | - | - | 10,520 | 11,434 |
| Tax assets/(liabilities) | 14,887 | 16,187 | (25,796) | (25,455) | (10,909) | (9,268) |
| Offsetting | (10,520) | (16,187) | 10,520 | 16,187 | - | - |
| Net tax liabilities | 4,367 | - | (15,276) | (9,268) | (10,909) | (9,268) |
| Balance 1 January 2024 | Acquired on acquisition | Recognised in profit or loss | Recognised in other comprehensive income | Balance 31 December 2024 | Recognised in profit or loss | Recognised in other comprehensive income | Balance 31 December 2025 | |
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | ||
| Property, plant and equipment | (11,579) | - | (2,549) | - | (14,128) | (289) | - | (14,417) |
| Intangible assets | (689) | (490) | (628) | - | (1,807) | (1,126) | - | (2,933) |
| Provisions for pensions and other liabilities | 1,161 | - | - | - | 1,161 | (789) | - | 372 |
| Expected credit losses on trade receivables and other assets | 3,750 | - | (94) | - | 3,656 | 420 | - | 4,076 |
| Rights-of-use asset | (14,608) | (154) | (2,531) | - | (17,293) | (4) | - | (17,297) |
| Lease liabilities | 14,471 | 181 | 2,263 | - | 16,915 | 284 | - | 17,199 |
| Fair value on other investments | (1,393) | - | - | 544 | (849) | - | 375 | (475) |
| Others | 1,349 | 312 | 612 | - | 2,273 | 818 | - | 3,092 |
| Revaluation of land and buildings | (421) | - | - | - | (421) | - | - | (421) |
| (7,959) | (151) | (2,927) | 544 | (10,493) | (686) | 375 | 10,804 |
| Balance 1 January 2024 | Recognised in profit or loss | Balance 31 December 2024 | Recognised in profit or loss | Balance 31 December 2025 | |
| €000 | €000 | €000 | €000 | €000 | |
| Property, plant and equipment | (10,886) | (2,317) | (13,203) | (330) | (13,533) |
| Intangible assets | (325) | (301) | (626) | (1,206) | (1,832) |
| Provisions for pensions and other liabilities | 1,161 | - | 1,161 | (789) | 372 |
| Expected credit losses on trade receivables and other assets | 3,670 | (78) | 3,592 | 403 | 3,995 |
| Right-of-use assets | (11,894) | 689 | (11,205) | 1,195 | (10,010) |
| Lease liabilities | 12,352 | (918) | 11,434 | (914) | 10,520 |
| Revaluation of land and buildings | (421) | - | (421) | - | (421) |
| (6,343) | (2,925) | (9,268) | (1,641) | (10,909) |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Operating spares | 3,518 | 7,632 | 3,053 | 6,921 |
| Goods held for resale | 4,405 | 3,138 | 323 | 840 |
| 7,923 | 10,770 | 3,376 | 7,761 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| At end of year | 1,219 | 808 | 860 | 654 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Non-current | ||||
| Trade receivables – net of provisions | 535 | 468 | - | - |
| Amounts owed by subsidiaries | - | - | 2,848 | 2,848 |
| Contract assets | 4,012 | 3,502 | 4,0120 | 3,488 |
| Costs incurred in obtaining contracts | 383 | 329 | 383 | 329 |
| Costs incurred to fulfil contracts | 255 | 263 | - | - |
| Prepayments | 1,611 | 951 | - | - |
| Other assets | 170 | 154 | 170 | 154 |
| 6,966 | 5,667 | 7,413 | 6,819 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Current | ||||
| Trade receivables – net of provisions | 18,617 | 20,552 | 9,787 | 9,244 |
| Amounts owed by subsidiaries – net of provisions | - | - | 7,037 | 8,887 |
| Other receivables – net of provisions | 827 | 876 | 684 | 664 |
| Indirect taxation | - | - | - | - |
| Contract assets | 17,646 | 9,600 | 16,168 | 8,734 |
| Costs incurred in obtaining contracts | 1,195 | 1,054 | 1,195 | 1,054 |
| Costs incurred to fulfil contracts | 382 | 405 | 36 | 113 |
| Prepayments | 16,423 | 13,145 | 12,182 | 8,964 |
| Other assets | 89 | 66 | 78 | 62 |
| 55,179 | 45,698 | 47,167 | 37,722 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Trade receivables | 13,863 | 13,823 | 9,888 | 10,263 |
| Other receivables | 395 | 395 | 114 | 114 |
| Amounts owed by subsidiaries | - | - | 1,230 | - |
| Contract assets | 295 | - | 295 | - |
| Total credit loss allowances | 14,553 | 14,218 | 11,527 | 10,377 |
| As at 1 January 2024 | Business related variations | As at 31 December 2024 |
| €000 | €000 | €000 |
| Contract assets | |||
| Accrued income | 9,249 | (4,516) | 4,733 |
| Originations | Amortisation recognition in profit or loss | |||
| €000 | €000 | |||
| Revenue allocated to subsidised | ||||
| handsets | 3,988 | 3,623 | (2,802) | 4,809 |
| Revenue allocated to discounted part | ||||
| of contract term | 983 | 2,538 | (1,888) | 1,633 |
| Free credits under subscriber | ||||
| agreements | 1,966 | 1,529 | (1,568) | 1,927 |
| Total contract assets | 16,186 | 13,102 | ||
| Costs incurred in obtaining contracts | 1,307 | 1,500 | (1,424) | 1,383 |
| Costs incurred to fulfil contracts | 563 | 399 | (294) | 668 |
| As at 1 January 2025 | Business related variations | As at 31 December 2025 |
| €000 | €000 | €000 |
| Contract assets | |||
| Accrued income | 4,733 | 5,022 | 9,755 |
| Originations | Amortisation recognition in profit or loss | |||
| €000 | €000 | |||
| Revenue allocated to subsidised | ||||
| handsets | 4,809 | 7,422 | (5,397) | 6,834 |
| Revenue allocated to discounted part | ||||
| of contract term | 1,633 | 2,373 | (1,130) | 2,876 |
| Free credits under subscriber | ||||
| agreements | 1,927 | 1,902 | (1,636) | 2,193 |
| Total contract assets | 13,102 | 21,658 | ||
| Costs incurred in obtaining contracts | 1,383 | 1,611 | (1,416) | 1,578 |
| Costs incurred to fulfil contracts | 668 | 339 | (370) | 637 |
| As at 1 January 2024 | Business related variations | As at 31 December 2024 |
| €000 | €000 | €000 |
| Contract assets | |||
| Accrued income | 8,572 | (4,719) | 3,853 |
| Originations | Amortisation recognition in profit or loss | |||
| €000 | €000 | |||
| Revenue allocated to subsidised | ||||
| handsets | 3,988 | 3,263 | (2,802) | 4,809 |
| Revenue allocated to discounted part | ||||
| of contract term | 983 | 2,583 | (1,458) | 1,633 |
| Free credits under subscriber | ||||
| agreements | 1,966 | 1,529 | (1,568) | 1,927 |
| Total contract assets | 15,509 | 12,222 | ||
| Costs incurred in obtaining contracts | 1,307 | 1,500 | (1,424) | 1,383 |
| Costs incurred to fulfil contracts | - | 113 | - | 113 |
| As at 1 January 2025 | Business related variations | As at 31 December 2025 |
| €000 | €000 | €000 |
| Contract assets | |||
| Accrued income | 3,853 | 4,892 | 8,745 |
| Originations | Amortisation recognition in profit or loss | |||
| €000 | €000 | |||
| Revenue allocated to subsidised | ||||
| handsets | 4,809 | 7,422 | (5,397) | 6,834 |
| Revenue allocated to discounted part | ||||
| of contract term | 1,633 | 1,310 | (535) | 2,408 |
| Free credits under subscriber | ||||
| agreements | 1,927 | 1,902 | (1,636) | 2,193 |
| Total contract assets | 12,222 | 20,180 | ||
| Costs incurred in obtaining contracts | 1,383 | 1,611 | (1,416) | 1,578 |
| Costs incurred to fulfil contracts | 113 | - | (77) | 36 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Cash at bank and in hand | 15,876 | 14,776 | 8,410 | 4,283 |
| Bank overdrafts (Note 18) | (12,636) | (7,145) | (9,102) | (4,860) |
| Cash pledged as guarantees | (5,045) | (3,072) | (1,746) | (1,400) |
| (1,805) | 4,559 | (2,438) | (1,977) | |
| Company | ||
| 2025 | 2024 | |
| €000 | €000 | |
| Authorised | ||
| 600,000,000 ordinary shares of €0.582343 each | 349,406 | 349,406 |
| Issued and fully paid | ||
| 101,310,488 ordinary shares of €0.582343 each | 58,998 | 58,998 |
| Property revaluation reserve | FVOCI investments fair valuation reserve | Equity reserve for minority put option | Other reserve | Total | |
| €000 | €000 | €000 | €000 | €000 | |
| At 1 January 2024 | 2,256 | 2,583 | - | (1,340) | 3,499 |
| Investments at FVOCI: | |||||
| - losses from changes in fair value | - | (49) | - | - | (49) |
| - deferred taxes thereon | - | 35 | - | - | 35 |
| - release of fair valuation of available for sale | |||||
| investments | - | (1,658) | - | - | (1,658) |
| - deferred taxes thereon | - | 509 | - | - | 509 |
| Contingent liability to acquire further shares | |||||
| in subsidiary | - | - | (1,315) | - | (1,315) |
| At 31 December 2024 | 2,256 | 1,420 | (1,315) | (1,340) | 1,021 |
| At 1 January 2025 | 2,256 | 1,420 | (1,315) | (1,340) | 1,021 |
| Transfer of defined benefit | |||||
| obligations to retained earnings: | |||||
| - expiration of rights | - | - | - | 1,400 | 1,400 |
| - deferred tax thereon | - | - | - | (490) | (490) |
| Investments at FVOCI: | |||||
| - Net gains from changes in fair value | - | 66 | - | - | 66 |
| - deferred taxes thereon | - | (23) | - | - | (23) |
| - release of fair valuation of available for sale | |||||
| investments | - | (1,136) | - | - | (1,136) |
| - deferred taxes thereon | - | 398 | - | - | 398 |
| Contingent liability to acquire further shares | |||||
| in subsidiary | - | - | (1,071) | - | (1,071) |
| Remeasurement of contingent liability to acquire further shares in subsidiary | - | - | 587 | - | 587 |
| At 31 December 2025 | 2,256 | 725 | (1,799) | (430) | 752 |
| Merger reserve | Property revaluation reserve | Equity reserve for minority put option | Other reserve | Total | |
| €000 | €000 | €000 | €000 | €000 | |
| At 1 January 2024 | 3,851 | 2,256 | - | (1,340) | 4,767 |
| Contingent liability to acquire additional | |||||
| shares in subsidiary | - | - | (1,315) | - | (1,315) |
| Balance at 31 December 2024 | 3,851 | 2,256 | (1,315) | (1,340) | 3,452 |
| At 1 January 2025 | 3,851 | 2,256 | (1,315) | (1,340) | 3,452 |
| Transfer of defined benefit | |||||
| obligations to retained earnings: | |||||
| - expiration of rights | - | - | - | 1,400 | 1,400 |
| - deferred tax thereon | - | - | - | (490) | (490) |
| Remeasurement of contingent liability to acquire further shares in subsidiary | - | - | 587 | - | 587 |
| Balance at 31 December 2025 | 3,851 | 2,256 | (728) | (430) | 4,949 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Non-current liabilities | ||||
| Bonds (i) | 100,701 | 100,595 | 59,520 | 59,433 |
| Secured bank loans (ii) | 67,380 | 56,025 | 16,851 | 22,888 |
| Shareholder’s loans | 403 | - | - | - |
| Other private borrowings | 736 | 406 | - | - |
| 169,220 | 157,026 | 76,371 | 82,321 | |
| Current liabilities | ||||
| Secured bank loans (ii) | 8,635 | 8,827 | 6,040 | 7,094 |
| Bank overdrafts (iii) | 12,636 | 7,145 | 9,102 | 4,860 |
| 21,271 | 15,972 | 15,142 | 11,954 | |
| Total borrowings | 190,491 | 172,998 | 91,513 | 94,275 |
| 2025 | 2024 | |||||
| Currency | Year of maturity | Face value | Carrying amount | Face value | Carrying amount | |
| €000 | €000 | €000 | €000 | |||
| 5.25% Bond | euro | 2027 | 1,525 | 1,519 | 1,622 | 1,595 |
| 4% Bond | euro | 2030 | 40,000 | 39,662 | 40,000 | 39,567 |
| 3.5% Bond | euro | 2031 | 60,000 | 59,520 | 60,000 | 59,433 |
| 101,525 | 100,701 | 101,622 | 100,595 | |||
| Bank loans | ||||||
| Loan 1 | euro | 2026 | 1,064 | 1,064 | 3,189 | 3,189 |
| Loan 2 | euro | 2030 | 10,625 | 10,600 | 13,125 | 13,087 |
| Loan 3 | euro | 2030 | 11,250 | 11,226 | 13,750 | 13,707 |
| Loan 4 | euro | 2030 | 2,622 | 2,590 | 3,187 | 3,148 |
| Loan 5 | stg | 2026 | 11 | 11 | 22 | 22 |
| Loan 6 | euro | 2043 | 29,894 | 29,700 | 30,000 | 29,795 |
| Loan 7 | euro | 2033 | 323 | 323 | 366 | 367 |
| Loan 8 | euro | 2034 | 20 | 20 | 23 | 23 |
| Loan 9 | euro | 2031 | 47 | 47 | 57 | 57 |
| Loan 10 | euro | 2030 | 25 | 25 | 31 | 31 |
| Loan 11 | euro | 2029 | 31 | 31 | 41 | 41 |
| Loan 12 | euro | 2032 | 73 | 73 | 85 | 85 |
| Loan 13 | euro | 2026 | 15 | 15 | 38 | 38 |
| Loan 14 | euro | 2033 | 81 | 81 | 92 | 92 |
| Loan 15 | euro | 2032 | 15 | 15 | 17 | 17 |
| Loan 16 | euro | 2027 | 10 | 10 | 16 | 16 |
| Loan 17 | euro | 2025 | - | - | 1,020 | 1,020 |
| Loan 18 | euro | 2025 | - | - | 117 | 117 |
| Loan 19 | euro | 2045 | 19,897 | 19,734 | - | - |
| Loan 20 | euro | 2031 | 24 | 24 | - | - |
| Loan 21 | euro | 2035 | 97 | 97 | - | - |
| Loan 22 | euro | 2037 | 329 | 329 | - | - |
| 76,453 | 76,015 | 65,176 | 64,852 |
| 2025 | 2024 | |||||
| Currency | Year of maturity | Face Value | Carrying amount | Face value | Carrying amounts | |
| €000 | €000 | €000 | €000 | |||
| 3.5% Bond | euro | 2031 | 60,000 | 59,520 | 60,000 | 59,433 |
| Bank loans | ||||||
| Loan 1 | euro | 2026 | 1,065 | 1,065 | 3,189 | 3,189 |
| Loan 2 | euro | 2030 | 10,625 | 10,600 | 13,125 | 13,087 |
| Loan 3 | euro | 2030 | 11,250 | 11,226 | 13,750 | 13,706 |
| 22,940 | 22,891 | 30,064 | 29,982 | |||
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Gross proceeds | ||||
| 40,000 4% bonds 2030 | 40,000 | 40,000 | - | - |
| 60,000 3.5% bonds 2031 | 60,000 | 60,000 | 60,000 | 60,000 |
| 2,000 5.25% bonds 2027 | 1,525 | 1,622 | - | - |
| Balance at 31 December | 101,525 | 101,622 | 60,000 | 60,000 |
| Issue costs: gross amounts | 1,657 | 1,657 | 872 | 872 |
| Accumulated amortisation | ||||
| Balance at 1 January | 630 | 457 | 305 | 218 |
| Amortisation for the year | 203 | 173 | 87 | 87 |
| Balance at 31 December | 833 | 630 | 392 | 305 |
| Unamortised issue costs | 824 | 1,027 | 480 | 567 |
| Carrying amount as at 31 December | 100,701 | 100,595 | 59,520 | 59,433 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| % | % | % | % | |
| Bank loans | 4.00 | 4.18 | 4.40 | 4.50 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| % | % | % | % | |
| Bank overdrafts | 4.54 | 5.36 | 4.40 | 4.76 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Non-current | ||||
| Properties | 22,077 | 25,621 | 20,734 | 21,822 |
| Equipment and motor vehicles | 361 | 1,269 | 314 | 336 |
| Spectrum licences | 11,990 | 12,087 | 5,371 | 6,033 |
| 34,428 | 38,977 | 26,419 | 28,191 | |
| Current | ||||
| Properties | 2,284 | 2,801 | 1,680 | 1,618 |
| Equipment and motor vehicles | 162 | 686 | 323 | 477 |
| Spectrum licences | 4,854 | 4,344 | 1,636 | 2,382 |
| 7,300 | 7,831 | 3,639 | 4,477 | |
| Total lease liabilities | 41,728 | 46,808 | 30,058 | 32,668 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| At 1 January | 46,808 | 49,204 | 32,668 | 35,290 |
| Additions (see Note 6) | 2,001 | 3,617 | 260 | 425 |
| Additions from acquisitions | - | 516 | - | - |
| Payments | (9,215) | (11,597) | (5,033) | (7,705) |
| Impacts of reassessment of lease | ||||
| term, reflecting inclusion of | ||||
| extension period (see Note 6) | 379 | 2,239 | 547 | 2,162 |
| Impacts of termination of lease | ||||
| Arrangements | (304) | (77)) | - | - |
| Impacts of reassessment of lease | ||||
| payments based on an index | 585 | 1,423 | 591 | 1,423 |
| Interest charge | 1,474 | 1,483 | 1,025 | 1,073 |
| At 31 December | 41,728 | 46,808 | 30,058 | 32,668 |
| Group and Company | ||
| 2025 | 2024 | |
| €000 | €000 | |
| Carrying amount of pension obligations | 1,063 | 3,317 |
| Group and Company | ||
| 2025 | 2024 | |
| €000 | €000 | |
| At 1 January | 3,317 | 3,317 |
| Settlements paid | - | - |
| Reversal of provisions no longer required | (2,254) | - |
| At 31 December | 1,063 | 3,317 |
| Group and Company | ||
| 2025 | 2024 | |
| €000 | €000 | |
| Non-current | 106 | 367 |
| Current | 957 | 2,950 |
| 1,063 | 3,317 | |
| Group and Company | ||
| 2025 | 2024 | |
| €000 | €000 | |
| Reversal of provisions no longer required | 2,254 | - |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Non-current | ||||
| Trade payables | 27,084 | 20,903 | 1,294 | - |
| Contract liabilities | 520 | 295 | 520 | 295 |
| Accruals | 120 | - | 79 | |
| 27,724 | 21,198 | 1,893 | 295 | |
| Current | ||||
| Trade payables | 33,458 | 33,418 | 12,614 | 9,653 |
| Amounts owed to related party | 2,212 | 2,453 | 8,780 | - |
| Other payables | 4,287 | 3,514 | 3,577 | 3,065 |
| Indirect tax payable | 10,933 | 9,412 | 5,331 | 4,576 |
| Contract liabilities | 20,433 | 14,804 | 13,040 | 6,710 |
| Accruals | 27,438 | 23,906 | 22,979 | 22,074 |
| 98,761 | 87,507 | 66,321 | 46,078 | |
| As at 1 January 2024 | Business related variations | As at 31 December 2024 | ||
| €000 | €000 | |||
| Contract liabilities | ||||
| Prepaid and deferred income | 15,737 | (9,868) | 5,869 | |
| Revenue allocated to wholesale traffic | ||||
| in view of discounting arrangements | 1,214 | 115 | 1,329 | |
| Others | 343 | (49) | 294 | |
| Originations | Utilisation | |||
| €000 | €000 | |||
| Attributable to free credits under | ||||
| subscriber agreements | 2,207 | 1,789 | (1,407) | 2,589 |
| Deposits received in advance from | ||||
| customers | 4,892 | 339 | (213) | 5,018 |
| Total contract liabilities | 24,393 | 15,099 | ||
| As at 1 January 2025 | Business related variations | As at 31 December 2025 | ||
| €000 | €000 | €000 | ||
| Contract liabilities | ||||
| Prepaid and deferred income | 5,869 | 5,287 | 11,156 | |
| Revenue allocated to wholesale traffic | ||||
| in view of discounting arrangements | 1,329 | 318 | 1,647 | |
| Others | 294 | 100 | 394 | |
| Originations | Utilisation | |||
| €000 | €000 | |||
| Attributable to free credits under | ||||
| subscriber agreements | 2,589 | 1,903 | (1,728) | 2,764 |
| Deposits received in advance from | ||||
| customers | 5,018 | 337 | (363) | 4,992 |
| Total contract liabilities | 15,099 | 20,953 | ||
| As at 1 January 2024 | Business related variations | As at 31 December 2024 | ||
| €000 | €000 | |||
| Contract liabilities | ||||
| Prepaid and deferred income | 9,191 | (6,398) | 2,793 | |
| Revenue allocated to wholesale traffic | ||||
| in view of discounting arrangements | 1,214 | 115 | 1,329 | |
| Others | 343 | (49) | 294 | |
| Originations | Utilisation | |||
| €000 | €000 | |||
| Attributable to free credits under | ||||
| subscriber agreements | 2,207 | 1,789 | (1,407) | 2,589 |
| Total contract liabilities | 12,955 | 7,005 | ||
| As at 1 January 2025 | Business related variations | As at 31 December 2025 | ||
| €000 | €000 | €000 | ||
| Contract liabilities | ||||
| Prepaid and deferred income | 2,793 | 5,944 | 8,737 | |
| Revenue allocated to wholesale traffic | ||||
| in view of discounting arrangements | 1,329 | 318 | 1,647 | |
| Others | 294 | 100 | 394 | |
| Originations | Utilisation | |||
| €000 | €000 | |||
| Attributable to free credits under | ||||
| subscriber agreements | 2,589 | 1,903 | (1,728) | 2,764 |
| Deposits received in advance from | ||||
| customers | - | 18 | - | 18 |
| Total contract liabilities | 7,005 | 13,560 | ||
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Category of activity | ||||
| Telecommunication and data centre services | 217,380 | 209,652 | 118,192 | 115,135 |
| Sale of goods | 30,464 | 27,735 | 13,770 | 19,759 |
| Other services and sundry revenues | 6,519 | 7,488 | 5,239 | 4,711 |
| 254,363 | 244,875 | 137,201 | 139,605 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Timing of revenue recognition | ||||
| At a point in time | 65,505 | 59,251 | 33,184 | 40,162 |
| Over time | 188,858 | 185,624 | 104,017 | 99,443 |
| 254,363 | 244,875 | 137,201 | 139,605 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Less than 1 year | 69,485 | 78,284 | 34,992 | 38,191 |
| Between 1 and 2 years | 29,680 | 33,501 | 11,284 | 15,155 |
| Between 2 and 5 years | 1,669 | 820 | 832 | 820 |
| 100,834 | 112,605 | 47,108 | 54,166 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Cost of goods sold | 32,782 | 27,058 | 14,182 | 18,347 |
| Third party network charges, content costs and | ||||
| other direct costs | 74,195 | 70,336 | 32,925 | 33,708 |
| Employee benefit expense | ||||
| (Note 24 and Note below) | 38,775 | 41,634 | 22,153 | 25,219 |
| Depreciation of property, plant and | ||||
| equipment (Note 5) | 33,774 | 33,738 | 22,311 | 22,311 |
| Depreciation of right-of-use assets (Note 6) | 8,287 | 9,165 | 4,825 | 5,980 |
| Amortisation of intangible assets (Note 7) | 11,991 | 12,434 | 2,612 | 3,498 |
| Movement in provisions and write-offs | ||||
| relating to inventories (Note 13) | 770 | 95 | 523 | 78 |
| Movement in credit loss allowances in respect | ||||
| of trade and other receivables (Note 14) | 335 | 657 | 1,150 | (222) |
| Bad debts written off | 1,141 | 1,741 | 713 | 751 |
| Expense relating to short-term leases | 793 | 761 | 413 | 400 |
| Royalty fee | - | - | 15,820 | 808 |
| Other | 16,328 | 15,385 | 8,144 | 7,816 |
| Total cost of sales, administrative and other related expenses | 219,171 | 213,004 | 125,771 | 118,694 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Non-recurring items within: | ||||
| Administrative and other related expenses | ||||
| voluntary retirement costs (Note 24) | 1,862 | 2,286 | 1,862 | 2,286 |
| Movement in provisions for pensions (Note 20) | (2,254) | - | (2,254) | - |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Annual statutory audit | 356 | 273 | 244 | 207 |
| Other assurance services | 30 | 80 | 30 | 80 |
| Other non-audit services | 16 | 1 | 6 | 1 |
| 402 | 354 | 280 | 288 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Wages and salaries | 45,613 | 45,359 | 25,466 | 26,344 |
| Share-based compensation | - | 99 | - | - |
| Social security costs | 3,049 | 3,222 | 1,441 | 1,509 |
| Capitalised labour costs | (9,495) | (9,332) | (4,362) | (4,920) |
| 39,167 | 39,348 | 22,545 | 22,933 | |
| Voluntary retirement costs | 1,862 | 2,286 | 1,862 | 2,286 |
| Movement in provisions for pensions | (2,254) | - | (2,254) | - |
| Total employee benefit expense | 38,775 | 41,634 | 22,153 | 25,219 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Operational expenses | 8,381 | 8,134 | 3,010 | 3,276 |
| Administrative and other related expenses | 30,394 | 33,500 | 19,143 | 21,943 |
| 38,775 | 41,634 | 22,153 | 25,219 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| Operational | 266 | 285 | 151 | 179 |
| Management and administration | 911 | 935 | 445 | 465 |
| 1,177 | 1,220 | 596 | 644 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Fees | 280 | 280 | 280 | 280 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Rent receivable | 259 | 299 | 283 | 299 |
| Unrealised and realised operating exchange | ||||
| gains | 64 | 51 | 64 | 45 |
| Late payment charges | 541 | 463 | 541 | 463 |
| Others | 2,185 | 2,644 | 1,963 | 1,925 |
| 3,049 | 3,457 | 2,851 | 2,732 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Unrealised and realised operating exchange | ||||
| losses | 92 | 71 | 38 | 14 |
| Loss on disposal of assets | 232 | - | - | - |
| Others | - | 22 | - | 19 |
| 324 | 93 | 38 | 33 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Dividend income from subsidiaries | - | - | 5,049 | 3,923 |
| Interest receivable from subsidiaries | - | - | 7,104 | 1,071 |
| Late payment interest receivable | 224 | 246 | 224 | 246 |
| Other interest receivable | 110 | 182 | 22 | 122 |
| 334 | 428 | 12,399 | 5,362 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Bank loan interest | 2,365 | 2,613 | 1,207 | 1,496 |
| Other bank interest and charges | 523 | 330 | 228 | 87 |
| Bond interest | 3,780 | 3,776 | 2,100 | 2,100 |
| Interest charges on lease liabilities | 1,474 | 1,483 | 1,025 | 1,073 |
| Other | 1,500 | 723 | 161 | 144 |
| 9,642 | 8,925 | 4,721 | 4,900 | |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Current tax | ||||
| Current tax expense | 7,436 | 8,123 | 5,661 | 6,113 |
| Deferred tax | ||||
| Deferred tax expense | 686 | 2,927 | 1,641 | 2,925 |
| Total tax expense | 8,122 | 11,050 | 7,302 | 9,038 |
| 2025 | 2024 | |||||
| Before tax | Tax (charge)/credit | Net of Tax | Before tax | Tax (charge)/credit | Net of tax | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
| Group | ||||||
| Movements from changes | ||||||
| in fair value of equity | ||||||
| investments at fair value | ||||||
| through other | ||||||
| comprehensive income | 66 | (23) | 43 | 1,707 | (544) | 1,163 |
| Release of fair value | ||||||
| of available for sale | ||||||
| investments | (1,136) | 398 | (738) | - | - | - |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Profit before tax | 28,789 | 26,738 | 21,921 | 178,929 |
| Tax on profit at 35% applicable to taxable | ||||
| profits in Malta | 10,076 | 9,358 | 7,673 | 62,625 |
| Tax effect of: | ||||
| Expenses and losses disallowed for tax | ||||
| purposes | 817 | 874 | 90 | 103 |
| Different tax rate applied to taxable income | ||||
| attributable to subsidiary (see below) | 948 | 64 | - | - |
| Income taxed at different rate | (5) | 24 | (5) | (10) |
| Income not subject to tax | (606) | (222) | (529) | (53,725) |
| Others | 96 | 952 | 73 | 45 |
| Remeasured deferred tax (note 12) | (401) | - | - | - |
| Unrecognised deferred tax in current period | 210 | - | - | - |
| Unrecognised deferred tax in previous period (note 12) | (3,013) | - | - | - |
| Tax expense | 8,122 | 11,050 | 7,302 | 9,038 |
| Group | ||
| 2025 | 2024 | |
| Profit attributable to equity holders of the Company (€000) | 20,142 | 14,485 |
| Weighted average number of shares in issue (thousands) (Note 16) | 101,310 | 101,310 |
| Earnings per share (euro cent) | 19c9 | 14c3 |
| Company | ||
| 2025 | 2024 | |
| €000 | €000 | |
| Net dividends paid on ordinary shares for the current financial year | 15,196 | 25,329 |
| Dividends per share (euro cent) | ||
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Operating profit | 37,917 | 35,235 | 14,243 | 23,610 |
| Adjustments for: | ||||
| Depreciation and amortisation | 54,052 | 55,338 | 29,748 | 31,790 |
| Net movement in provisions and write-downs | ||||
| in relation to receivables and inventories | 1,105 | 1,592 | 1,673 | 727 |
| Gains/(loss) on disposal of property, plant | ||||
| and equipment | 305 | - | - | - |
| Movement in provisions for pensions | (2,254) | - | (2,254) | - |
| Changes in working capital: | ||||
| Inventories | 2,077 | 1,232 | 3,862 | 856 |
| Trade and other receivables | 3,251 | 13,340 | (1,660) | 5,060 |
| Trade and other payables | (2,853) | (15,060) | (6,142) | (14,865) |
| Group undertakings’ balances | - | - | 10,987 | 1,080 |
| Cash generated from operations | 93,600 | 91,677 | 50,457 | 48,258 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Contracted for: | ||||
| Property, plant and equipment | 5,570 | 5,990 | 3,868 | 4,953 |
| Intangible assets | 471 | 355 | - | - |
| Authorised but not contracted for: | ||||
| Property, plant and equipment | 14,000 | 16,806 | 14,000 | 16,806 |
| Intangible assets | - | 752 | - | 752 |
| 20,041 | 23,903 | 17,868 | 22,511 | |
| Transferred asset(s) | Fair Value (€’000) | Valuation methodology | Key inputs and assumptions |
| GO Brand | 67,090 | Multiple of Revenue and Relief from Royalty (RFR) as a cross-check | -Branded revenue generated by GO in the last 12 months -Multiple of Revenue based on an analysis of Brand value to revenue multiples for comparable companies -Implied royalty rate -Tax adjustment -Discount rate, including a risk premium over basic WACC -Terminal value growth rate -Tax amortisation benefit (‘TAB’) |
| Software | 5,100 | Depreciated replacement cost | -Capitalised development costs of development employees and apportionment of the relevant overheads, reflecting increases in salaries and wages of software developers over the respective years |
| All other IP | 86,410 | Multi-period excess earnings method (MEEM) | -Future cashflows to be generated by GO p.l.c.-Contribution factor of IP-Contributary asset charges (mainly for net working capital, PPE, GO brand and workforce)-Tax adjustment-Discount rate, including a risk premium over basic WACC-Tax amortisation benefit (‘TAB’) |
| Total (including | |||
| TAB) | 158,600 |
| Notes | Company | |
| €’000 | ||
| Contractual consideration | 158,600 | |
| Less: Property Plant and Equipment disposal | 5 | (1,201) |
| Less: Intangible assets disposal | 7 | (2,542) |
| Gain on disposal of Intellectual Property rights and relevant assets | 154,857 | |
| Other impacts: | ||
| Loan receivable from subsidiary | 10 | 158,600 |
| Royalty fee | 23 | 808 |
| Interest income | 28 | 399 |
| Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €000 | €000 | €000 | €000 | |
| Current ultimate parent and related | ||||
| entities | ||||
| Dividends paid to | 9,938 | 16,564 | 9,938 | 16,564 |
| Former ultimate parent and related | ||||
| entities | ||||
| Payments relating to leases treated in | ||||
| accordance with IFRS 16 requirements | 2,215 | 3,584 | 2,019 | 3,703 |
| Company | ||
| 2025 | 2024 | |
| €000 | €000 | |
| Subsidiaries | ||
| Loans advanced to (excluding the loan to GO IP Holdings)* | 1,950 | 3,400 |
| Services provided to | 1,259 | 2,218 |
| Services provided by | 4,355 | 4,173 |
| Royalty fees | 15,820 | 808 |
| Goods for resale bought from | 1,353 | - |
| Goods for resale sold to | 1,487 | 1,415 |
| Rent received from | 24 | - |
| Cash dividends received from | 1,181 | - |
| Scrip dividends received from | 2,100 | 3,923 |
| Interest received from | 7,104 | 625 |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
| €M | €M | €M | €M | €M | |
| Revenue | 254.4 | 244.9 | 235.9 | 214.6 | 193.7 |
| Results from operating activities | 37.9 | 35.2 | 34.9 | 28.4 | 23.5 |
| Profit before income tax | 28.8 | 26.7 | 26.7 | 22.1 | 17.9 |
| Profit for the year | 20.7 | 15.7 | 15.5 | 12.2 | 10.4 |
| Total assets | 469.9 | 430.6 | 458.1 | 396.2 | 368.6 |
| Total liabilities | 380.9 | 344.4 | 358.6 | 297.2 | 258.7 |
| Total equity | 88.9 | 86.2 | 99.4 | 99.0 | 109.9 |
| Operating cash flow | 81.6 | 76.0 | 85.3 | 75.4 | 67.9 |
| Investing cash flow | (66.6) | (65.1) | (62.2) | (61.4) | (50.5) |
| Financing cash flow | (19.4) | (50.2) | 14.0 | (43.3) | (6.3) |
| Earnings per share | €0.20 | €0.14 | €0.14 | €0.11 | €0.10 |
| Dividends per share | €0.15 | €0.25 | €0.16 | €0.15 | €0.16 |
In our opinion:
· The Group financial statements and the Parent Company financial statements (the “financial statements”) of GO p.l.c. give a true and fair view of the Group and the Parent Company’s financial position as at 31 December 2025, and of their financial performance and cash flows for the year then ended in accordance with International Financial Reporting Standards (‘IFRSs’) as adopted by the EU; and
· The financial statements have been prepared in accordance with the requirements of the Maltese Companies Act (Cap. 386).
Our opinion is consistent with our additional report to the Audit Committee.
What we have audited
GO p.l.c.’s financial statements comprise:
· the Consolidated and Parent Company statements of financial position as at 31 December 2025;
· the Consolidated and Parent Company income statements and statements of comprehensive income for the year then ended;
· the Consolidated and Parent Company statements of changes in equity for the year then ended;
· the Consolidated and Parent Company statements of cash flows for the year then ended; and
· the notes to the financial statements, comprising material accounting policy information and other explanatory information.
We conducted our audit in accordance with International Standards on Auditing (ISAs). 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 believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Independence
We are independent of the Group and the Parent Company in accordance with the ethical requirements of the Accountancy Profession (Code of Ethics for Warrant Holders) Directive issued in terms of the Accountancy Profession Act (Cap. 281) that are relevant to audits of financial statements of an EU Public Interest Entity in Malta and the International Code of Ethics for Professional Accountants (including International Independence Standards) issued by the International Ethics Standards Board for Accountants (IESBA Code) as applicable to audits of financial statements of public interest entities. We have also fulfilled our other ethical responsibilities in accordance with these Codes.
To the best of our knowledge and belief, we declare that non-audit services that we have provided to the parent company and its subsidiaries are in accordance with the applicable law and regulations in Malta and that we have not provided non-audit services that are prohibited under Article 18A of the Accountancy Profession Act (Cap. 281).
The non-audit services that we have provided to the parent company and its subsidiaries, in the period from 1 January 2025 to 31 December 2025, are disclosed in note 23 to the financial statements.
Overview
|
|
As part of designing our audit, we determined materiality and assessed the risks of material misstatement in the financial statements. In particular, we considered where the directors made subjective judgements; for example, in respect of significant accounting estimates that involved making assumptions and considering future events that are inherently uncertain. As in all of our audits, we also addressed the risk of management override of internal controls, including among other matters, consideration of whether there was evidence of bias that represented a risk of material misstatement due to fraud.
Materiality
The scope of our audit was influenced by our application of materiality. An audit is designed to obtain reasonable assurance whether the financial statements are free from material misstatement. Misstatements may arise due to fraud or error. They are considered material if individually or in aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of the financial statements.
Based on our professional judgement, we determined certain quantitative thresholds for materiality, including the overall group materiality for the financial statements as a whole as set out in the table below. These, together with qualitative considerations, helped us to determine the scope of our audit and the nature, timing and extent of our audit procedures and to evaluate the effect of misstatements, both individually and in aggregate on the financial statements as a whole.
|
Overall group materiality |
€1,200,000 |
|
How we determined it |
approximately 4% of profit before tax |
|
Rationale for the materiality benchmark applied |
We chose profit before tax as the benchmark because, in our view, it is the benchmark against which the performance of the Group is most commonly measured by users, and is a generally accepted benchmark. We chose approximately 4% which is within the range of quantitative materiality thresholds that we consider acceptable. |
We agreed with the Audit Committee that we would report to them
misstatements identified during our audit above €120,000 as
well as misstatements below that amount that, in our view,
warranted reporting for qualitative reasons.
Key audit matters
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial statements of the current period. These matters were addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
|
Key audit matter |
How our audit addressed the key audit matter |
|
Impairment assessment of goodwill and intangible assets with an indefinite useful life relating to the Cyprus Telecommunication CGU at Group and related investments at Company level
At Group level, goodwill with a carrying amount of €23.6 million and intangible assets with an indefinite useful life having a carrying amount of €4.3 million as at 31 December 2025, have arisen from the acquisition of Cablenet Communications Systems p.l.c. during the preceding financial years. At Company level, the investment in subsidiary as at 31 December 2025 had a carrying value of €48.3 million, whilst loans and other receivables from Cablenet Communications Systems p.l.c. amount to €20.7 million. Given the subjectivity and uncertainty relating to future performance, as well as the significance of the exposure at Group and Company level to the Cyprus Telecommunication CGU, particular attention was directed to the recoverability of assets and the carrying amounts at both consolidation and standalone level, specifically attributable to Cablenet Communications Systems p.l.c. An assessment is required annually to establish whether goodwill and intangible assets that have an indefinite useful life should continue to be recognised, or if any impairment is required. The assessment was performed at the lowest level at which the Group could allocate and assess goodwill, which is referred to as a cash generating unit (CGU). Goodwill and intangible assets arising from the Cablenet Communications Systems p.l.c. acquisition have been allocated to the Cyprus Telecommunication CGU. The impairment assessment relied on the calculation of a value in use for the Cyprus Telecommunication CGU. This calculation was based on estimated future cash flows for the Cyprus Telecommunication CGU, including assumptions around revenue growth, margins and EBITDA levels, discounted at an appropriate weighted average cost of capital. Management used the business plan of Cablenet Communications Systems p.l.c. as the basis for the first 5 years of cash flows and then extrapolated returns into perpetuity using a terminal growth factor. The assumptions supporting the underlying forecast cash flows reflect significant judgements as these are affected by unexpected future market or economic conditions. The estimation of future cash flows and the level to which they are discounted is inherently uncertain and requires judgement. At Company level, management assessed the recoverability of the investment in the subsidiary as well as the loans receivable using the value in use calculation described above. The extent of judgement and the size of the goodwill and intangible assets at Group level and the investment in subsidiary and loans receivable at Company level resulted in this matter being identified as an area of audit focus. Relevant references in the Annual Financial Report and Consolidated Financial Statements: · Material accounting policies: Note 1.6 and 1.7 · Critical accounting estimates and judgements: Note 3.1 · Note on intangible assets (Note 7), investment in subsidiaries (Note 8) and loans receivable from subsidiaries and associates (Note 10). |
Our work relating to the goodwill impairment assessment included the following procedures outlined below. We evaluated the suitability and appropriateness of the methodology applied for the impairment assessment which was based on a value in use (VIU) assessment. The calculations used in the VIU model were re-performed to check the mathematical accuracy of the workings, and the key inputs in the model were agreed to approved sources. We assessed the appropriateness of the assumptions underlying the cash flow projections used in the VIU model prepared by management. Management’s cash flow projections used in the VIU model were assessed by: · testing that the forecasts agreed to the most recent business plan which had been approved by the Board of Directors; · considering current year performance against plan and the reasons for any deviation also through discussion with management due to subjectivity and uncertainty on future performance; and · assessing historical forecasting accuracy through reviewing the historical achievement of the business plan by comparing the actual historical cash flow results to previous forecasts. We also focused on understanding and challenging management’s future plans for the CGU and understanding the manner in which the related cash flow forecasts were prepared. We independently calculated a weighted average cost of capital by making reference to market data and benchmarked the in-perpetuity growth rates assumed in the Terminal Value calculation to market data. Our valuation experts critically assessed the appropriateness of the methodology underlying the VIU model, discount rate and in-perpetuity growth rate applied in the discounted cash flow model. We, together with our valuation experts, determined that the application of the key assumptions was considered to be reasonable. We also performed independent sensitivity analysis, making adjustments to a number of modelled assumptions simultaneously to identify the impact on the VIU calculation. We critically assessed whether or not a reasonable possible change to the assumptions could result in an impairment, and whether this sensitivity was appropriately disclosed. Our discussions with the Audit Committee in respect of this key audit matter focused on the key assumptions, both individually and aggregated. During these discussions, management confirmed their view that the forecast for the CGU remained appropriate and that the key assumptions were subject to oversight. The appropriateness of disclosures made in relation to goodwill and intangible assets was also reviewed and deemed appropriate.
|
How we tailored our group audit scope
We tailored the scope of our audit in order to perform sufficient work to enable us to provide an opinion on the financial statements as a whole, taking into account the structure of the Group, the accounting processes and controls, and the industry in which the Group operates.
The Group’s accounting process is structured around a group finance function at its head office. Supporting finance functions exist for each of the key business operating areas (Malta and Cyprus), and these report to the Group finance team as appropriate.
The group auditor in Malta carried out a full scope audit on the Parent Company and nine of the subsidiaries located in Malta. The financial statements of Cablenet Communications Systems p.l.c., predominantly based in Cyprus were audited by a component auditor. We issued instructions to the component auditor auditing Cablenet Communications Systems p.l.c. and performed oversight procedures on the work of the component auditor. We determined the level of involvement we needed to have in the component auditor’s work to be able to conclude whether sufficient appropriate audit evidence had been obtained as a basis for our opinion on the Group financial statements as a whole.
The group auditor performed all of this work by applying the overall Group materiality, together with additional procedures performed on the consolidation. This gave us sufficient appropriate audit evidence for our opinion on the Group financial statements as a whole.
The directors are responsible for the other information. The other information comprises all of the information in the Annual Financial Report and Consolidated Financial Statements 2025 (but does not include the financial statements and our auditor’s report thereon).
Our opinion on the financial statements does not cover the other information and we do not express any form of assurance conclusion thereon except as explicitly stated within the Report on other legal and regulatory requirements.
In connection with our audit of the financial statements, our responsibility is to read the other information identified above and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated.
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.
The directors are responsible for the preparation of financial statements that give a true and fair view in accordance with IFRSs as adopted by the EU and the requirements of the Maltese Companies Act (Cap. 386), 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 Group’s and 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 Group or the Parent Company or to cease operations, or have no realistic alternative but to do so.
Those charged with governance are responsible for overseeing the Group’s financial reporting process.
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 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.
As part of an audit in accordance with ISAs, we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
· Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
· Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Group’s and the Parent Company’s internal control.
· Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
· Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group’s or the Parent Company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Group or the Parent Company to cease to continue as a going concern.
· Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
· Plan and perform the group audit to obtain sufficient appropriate audit evidence regarding the financial information of the entities or business units within the Group as a basis for forming an opinion on the consolidated financial statements. We are responsible for the direction, supervision and review of the audit work performed for purposes of the group audit. We remain solely responsible for our audit opinion.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, actions taken to eliminate threats or safeguards applied.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
We have undertaken a reasonable assurance engagement in accordance with the requirements of Directive 6 issued by the Accountancy Board in terms of the Accountancy Profession Act (Cap. 281) - the Accountancy Profession (European Single Electronic Format) Assurance Directive (the “ESEF Directive 6”) on the Annual Financial Report of GO p.l.c. for the year ended 31 December 2025, entirely prepared in a single electronic reporting format.
Responsibilities of the directors
The directors are responsible for the preparation of the Annual Financial Report, including the consolidated financial statements and the relevant mark-up requirements therein, by reference to Capital Markets Rule 5.56A, in accordance with the requirements of the ESEF RTS.
Our responsibilities
Our responsibility is to obtain reasonable assurance about whether the Annual Financial Report, including the consolidated financial statements and the relevant electronic tagging therein, complies in all material respects with the ESEF RTS based on the evidence we have obtained. We conducted our reasonable assurance engagement in accordance with the requirements of ESEF Directive 6.
Our procedures included:
· Obtaining an understanding of the entity's financial reporting process, including the preparation of the Annual Financial Report, in accordance with the requirements of the ESEF RTS.
· Obtaining the Annual Financial Report and performing validations to determine whether the Annual Financial Report has been prepared in accordance with the requirements of the technical specifications of the ESEF RTS.
· Examining the information in the Annual Financial Report to determine whether all the required taggings therein have been applied and whether, in all material respects, they are in accordance with the requirements of the ESEF RTS.
We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Opinion
In our opinion, the Annual Financial Report for the year ended 31 December 2025 has been prepared, in all material respects, in accordance with the requirements of the ESEF RTS.
The Annual Financial Report and Consolidated Financial Statements 2025 contains other areas required by legislation or regulation on which we are required to report. The Directors are responsible for these other areas.
The table below sets out these areas presented within the Annual Financial Report, our related responsibilities and reporting, in addition to our responsibilities and reporting reflected in the Other information section of our report. Except as outlined in the table, we have not provided an audit opinion or any form of assurance.
|
Area of the Annual Financial Report and Consolidated Financial Statements 2025 and the related Directors’ responsibilities |
Our responsibilities |
Our reporting |
|
Directors’ report |
We are required to consider whether the information given in the Directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements. We are also required to express an opinion as to whether the Directors’ report has been prepared in accordance with the applicable legal requirements. In addition, we are required to state whether, in the light of the knowledge and understanding of the Company and its environment obtained in the course of our audit, we have identified any material misstatements in the Directors’ report, and if so to give an indication of the nature of any such misstatements. With respect to the information required by paragraphs 8 and 11 of the Sixth Schedule to the Act, our responsibility is limited to ensuring that such information has been provided. |
In our opinion: · the information given in the Directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and · the Directors’ report has been prepared in accordance with the Maltese Companies Act (Cap. 386). We have nothing to report to you in respect of the other responsibilities, as explicitly stated within the Other information section.
|
|
Corporate Governance - Statement of Compliance The Capital Markets Rules issued by the Malta Financial Services Authority require the directors to prepare and include in the Annual Financial Report a Statement of Compliance with the Code of Principles of Good Corporate Governance within Appendix 5.1 to Chapter 5 of the Capital Markets Rules. The Statement’s required minimum contents are determined by reference to Capital Markets Rule 5.97. The Statement provides explanations as to how the Company has complied with the provisions of the Code, presenting the extent to which the Company has adopted the Code and the effective measures that the Board has taken to ensure compliance throughout the accounting period with those Principles. |
We are required to report on the Statement of Compliance by expressing an opinion as to whether, in light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have identified any material misstatements with respect to the information referred to in Capital Markets Rules 5.97.4 and 5.97.5, giving an indication of the nature of any such misstatements. We are also required to assess whether the Statement of Compliance includes all the other information required to be presented as per Capital Markets Rule 5.97. We are not required to, and we do not, consider whether the Board’s statements on internal control included in the Statement of Compliance cover all risks and controls, or form an opinion on the effectiveness of the Company’s corporate governance procedures or its risk and control procedures. |
In our opinion, the Statement of Compliance has been properly prepared in accordance with the requirements of the Capital Markets Rules issued by the Malta Financial Services Authority. We have nothing to report to you in respect of the other responsibilities, as explicitly stated within the Other information section. |
|
Remuneration report The Capital Markets Rules issued by the Malta Financial Services Authority require the directors to prepare a Remuneration report, including the contents listed in Appendix 12.1 to Chapter 12 of the Capital Markets Rules. |
We are required to consider whether the information that should be provided within the Remuneration report, as required in terms of Appendix 12.1 to Chapter 12 of the Capital Markets Rules, has been included. |
In our opinion, the Remuneration report has been properly prepared in accordance with the requirements of the Capital Markets Rules issued by the Malta Financial Services Authority. |
|
|
Other matters on which we are required to report by exception We also have responsibilities under the Maltese Companies Act (Cap. 386) to report to you if, in our opinion: · adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us. · the financial statements are not in agreement with the accounting records and returns. · we have not received all the information and explanations which, to the best of our knowledge and belief, we require for our audit. We also have responsibilities under the Capital Markets Rules to review the statement made by the directors that the business is a going concern together with supporting assumptions or qualifications as necessary. |
We have nothing to report to you in respect of these responsibilities. |
Our report, including the opinions, has been prepared for and only for the Parent Company’s shareholders as a body in accordance with Article 179 of the Maltese Companies Act (Cap. 386) and for no other purpose. We do not, in giving these opinions, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior written consent.
We were first appointed as auditors of the Company on 17 May 2010. Our appointment has been renewed annually by shareholder resolution representing a total period of uninterrupted engagement appointment of 16 years.
Stefan Bonello
Principal
For and on behalf of
PricewaterhouseCoopers
78, Mill Street
Zone 5, Central Business District
Qormi
Malta
25 March 2026