Half-year Financial Report

Tortilla Mexican Grill PLC

29 September 2026

 

29 September 2026

Tortilla Mexican Grill plc

("Tortilla", the "Group" or the "Company")

Unaudited Interim Results for the 26 weeks ended 28 June 2026

Tortilla Mexican Grill plc, the largest fast-casual Mexican restaurant business in the UK and Europe, today announces its unaudited interim results for the 26 weeks ended 28 June 2026 ("H1 FY26", "the Period"). All numbers are shown on an IFRS basis unless otherwise stated.

Strong H1 FY26 sales growth across both in-store and delivery, with UK LFL sales materially outperforming the restaurant sector

·    Total Group system sales[1] reached £100.9m on a twelve-month trailing basis, an all-time high.

·    Group revenue in H1 was £38.5m, an increase of £2.1m or +5.9% vs H1 FY25[2].

·    Total UK LFL sales grew +13.9% in H1 FY26 with in-store sales +6.5% and delivery sales +32.7%.

·    UK LFL momentum strengthened in the Period, helped by the re-introduction of a multi-aggregator delivery model in week 13:

o  In the 12 weeks to 22 March[3], LFL sales were +6.7%, with in-store +6.0% and delivery +8.2%.

o  In the 14 weeks to 28 June, LFL sales were +19.7%, with in-store +6.9% and delivery +54.1%.

Progress in France and positive indicators from converted stores

·    Seven former Fresh Burritos sites now trading under the Tortilla brand, with three Fresh Burritos stores closed during H1, and a further two since the Period end, significantly reducing losses in the division and leaving one unconverted Fresh Burritos store.

·    LFL sales in the converted Tortilla stores were +18.2% in H1 FY26, with Q1 +14.0% and Q2 +22.1%.

·    Store level gross margin in the converted Tortilla stores reached 70% at the end of H1.

·    Head office restructured to reduce people costs by half on an annualised basis.

·    While considerable work is still to be done to align the France division's profitability with that of the UK, management is confident that a renewed 'One Tortilla' approach to France coupled with a comprehensive 'levelling-up' programme will drive further sales and margin improvements.

Food and menu innovation

·    Launched our year-round innovation strategy of four seasonal and limited-time-offer menus a year. The successful Summer Edit Menu, led by the Cali Caesar Wrap, tested wraps as a new category alongside Hibiscus Lemonade, the first of a new house drinks range.

·    Launched a limited-edition collaboration with independent hot sauce brand Thiccc Sauce for autumn, introducing our Ghost Chilli Chicken. Winter Menu to include Quesabirria, three Horchatas and the national rollout of churros, further building out our drinks and dessert categories.

·    Continued investment in the core menu, with improvements to key proteins, salsas and other toppings, with trials underway for the launch of a preservative-free tortilla wrap.

Embracing technology

·    Commenced migration to Oracle's market-leading EPOS platform in UK and France which is due to complete in Q4 and which provides a solid foundation for further enhancements to the Company's tech stack.

·    Overhauled digital kiosk ordering systems which will result in simplified and more personalised kiosk and delivery customer journeys.

·    All suitable stores now have self-ordering kiosks.

·    Deployment of a fourth menu screen is complete across all French stores, improving product display and providing step-by-step ordering guidance; now being scoped for UK rollout.

·    Additional technology initiatives include a comprehensive integration of data feeds into the Company's data warehouse, agentic-AI reporting to streamline financial operations, harmonisation of the French division's Sage accounting platform with that of the UK, deployment of an upgraded facilities management platform, and the development of an enhanced delivery reporting platform.

Financial position

·    Group adjusted EBITDA (pre‑IFRS 16)[4] for H1 FY26 was £0.5m (H1 FY25: loss £0.4m).

·    The UK business generated £2.6m adjusted EBITDA, an increase of £0.2m over the prior half year (H1 FY25: £2.4m), reflecting strong sales growth, offset by investment in the business and £0.5m of employment cost headwinds. Improvements to profit conversion remain a key focus for H2 FY26 and beyond.

·    Group adjusted net debt[5] was £12.4m at Period end (H1 FY25: £9.9m).

Current trading and outlook

·     Trading in the UK since the Period end continues to be strong with LFL sales of +19.4% for the 13 weeks to 27 September, with in-store +9.1% and delivery +45.2%.

·     In France, sales growth at our seven converted Tortilla stores has accelerated, with LFLs of +24.4% for the 13 weeks to 27 September, including in-store +19.5% and delivery +88.4%.

·     Total Group system sales reached £102.9m on a twelve-month trailing basis at August 2026.

Brandon Stephens, Founder and Group CEO of Tortilla, commented:

"I am thrilled that the Group achieved a significant milestone of trailing twelve-month system sales surpassing £100m in June 2026. This was supported by strong progress made in the UK during the first half, where LFL sales grew by 13.9%, materially outperforming the CGA NIQ RSM Hospitality Business Tracker benchmark which reported that sector LFLs grew only 1.0%. Encouragingly this momentum has continued into Q3 with UK LFL sales growth of 19.4% for the 13 weeks to 27 September, fuelled by in-store LFL growth of 9.1% and delivery LFL growth of 45.2%. This momentum, together with a focus on driving Average Unit Volume[6] ("AUV") across the portfolio, will start to lead to improved profit conversion in the future.

Our ongoing investment in food quality, technology and brand marketing continues to resonate with customers. The Summer Edit Menu introduced our latest products, a Cali Caesar Wrap and Cali Caesar Salad, inspired by the classic Caesar - originally developed in Tijuana, Mexico but given a Tortilla twist - and a new range of summer drinks. Both have been well received, supported by the growth of our Burrito Society loyalty app, which now has over 385,000 members.

In France, the transformation has moved at pace with seven restaurants now trading under the Tortilla brand, following decisive action to close five loss-making Fresh Burritos stores. LFL sales in the converted Tortilla stores were up 18.2% in H1 FY26. This momentum has carried on into Q3 with LFL sales up 24.4% in the 13 weeks to 27 September.

We are making solid progress on each of the Ten Key Objectives outlined in the 2025 Annual Report & Accounts, with long-term food and technology roadmaps in place, further brand enhancements and improvements to customer journeys across all channels, additional interest from franchisees following a renewed outreach programme, estate rationalisation where required, improved unit economics in both the UK and France, a reset of our governance and financial forecasting principles, and the development of a comprehensive Value Creation Plan. We have strong momentum."

ENQUIRIES:

Tortilla Mexican Grill plc - Via Eggmedia ·   Brandon Stephens, Founder & Group CEO ·   Richard Haley, Chief Financial Officer

Eggmedia Ltd (Public Relations) - Tel: [phone] ·   Ian Edmondson - [e-mail]

Panmure Liberum Limited (Nominated Adviser, Sole Broker) - Tel: [phone] ·   Edward Thomas ·   Ailsa MacMaster ·   Gaya Bhatt

About Tortilla Mexican Grill plc

Founded in 2007, Tortilla is Europe's largest fast-casual Mexican restaurant brand. Through the acquisition of Chilango in the UK in 2022 and Fresh Burritos in France in 2024, as well as franchise partnerships with SSP Group plc and Compass Group UK & Ireland Limited in the UK, and Eathos in the Middle East, the brand continues to expand globally.

Tortilla breaks the mould of typical takeaways, combining quick-service with quality ingredients to serve affordable, made-to-order meals in under 90 seconds, in cosy environments catering for lunch or dinner, and for beers with friends. The menu is fully customisable, with thousands of flavour combinations to try, and features only higher welfare meats. Toppings are prepared using fresh ingredients that are free from artificial flavours and preservatives, with 70% of the toppings plant-based and vegan-friendly. Emphasising sustainability, Tortilla only uses recycled and recyclable packaging, 100% renewable electricity and sends zero waste to landfill. Headquartered in London and listed on London's Alternative Investment Market (AIM: MEX), Tortilla employs over 1,200 people.

As at 28 June 2026, the Group operated 64 corporate restaurants and 14 franchised restaurants in the UK, 10 corporate restaurants and seven franchised restaurants in France, and 12 franchised restaurants in the UAE, giving a total estate of 107 sites.

Business review

TORTILLA'S TEN KEY OBJECTIVES - PROGRESS IN H1 FY26

Six months into our reset strategy, we are encouraged by the progress made across the estate. System sales passed £100m on a trailing twelve-month basis for the first time in H1 FY26, and the Board is pleased with the momentum building behind our Ten Key Objectives.

1. Reach best-in-class parity on product
Menu innovation continued at pace through H1. Fuel Bowls launched in March, and our Summer Edit Menu range: the Cali Caesar Wrap and Salad, Hibiscus Lemonade, and a canned Mirror Margarita - our first alcohol-adjacent drink available on delivery - launched in June to strong trading, with delivery taking a materially higher share of sales than previous launches. A churros trial is substantially complete and on track for wider rollout, alongside a new preservative-free, frozen-supply-chain tortilla wrap and new salsa recipes currently in development. Refinement of recipes for various toppings has been ongoing and has contributed to strong in-store LFLs. Additional quarterly limited time offers (LTOs) are in development, with our latest Ghost Chilli burrito campaign having just launched.

2. Build emotional connection with our customers
National Burrito Day delivered a step-change in brand reach early in the Period, adding over 40,000 new Burrito Society members and taking the app to the number one position in the UK Apple App Store's Food & Drink category. Burrito Society membership has grown to over 385,000 by June, with revenue from members up roughly 50% in the Period. The Board approved a three-year loyalty growth strategy during H1 FY26, and further brand-building initiatives are planned for H2 to build on this momentum.

3. Embrace technology and AI
Under the leadership of the Founder and the Technology Director, we deployed Anthropic's Claude across our support office early in the Period, integrated with our core business systems, and have developed an initial suite of AI-driven tools - including automated reporting and competitor-pricing insight - with support from two AI-focused interns. We signed contractual terms for a Group-wide Oracle EPOS and kiosk platform upgrade during the Period, with a successful trial completed and estate-wide deployment underway. We successfully completed a full disaster-recovery test of our core infrastructure, are integrating multiple data feeds into our data warehouse for more insightful and actionable reporting, are in the process of harmonising our Sage accounting platforms across the UK and France, and are in the planning phase of a camera deployment programme to measure footfall, improve customer throughput, optimise labour costs, and counter erroneous missing orders claims from our delivery channel.

4. Grow UK and Ireland franchise partnerships
We held constructive discussions with several prospective UK franchise partners during the Period, including established multi-site operators, and shared indicative unit-economics models to support their evaluation. Compass Group will be opening a new franchise site at Addenbrooke's Hospital in the coming weeks, and we look forward to updating shareholders on further franchise progress as agreements are concluded.

5. Complete the brand conversion in France
The estate in France now includes seven stores trading as Tortilla with a single Fresh Burritos site remaining following the closure of five unconverted Fresh Burritos stores. This has significantly reduced losses in the French division while clustering much of the estate in Paris for operational viability.

6. Prove a compelling unit economic model for Western European franchising
LFL sales in our converted French stores grew 18.2% in H1 FY26, accelerating to 24.4% since the Period end. With gross margins in the France estate moving from 57.8% in H1 FY25 to 65.5% across H1 FY26 and reaching 70% by the end of H1 FY26, the converted French sites are increasingly demonstrating that the Tortilla model can work well once fully embedded. While the cost base remains above UK levels, a comprehensive action plan is underway to bring this further in line and to prove a franchisable four-wall economic model - a key priority as we look toward wider European franchise opportunities.

7. Address the short tail of underperforming UK sites
Following the closure of three sites in FY25, a further two UK equity sites closed in H1 FY26 as part of our ongoing estate rationalisation. Encouragingly, due to product quality improvements and improved local marketing efforts, previously loss-making stores launched in secondary and tertiary locations during 2022 and 2023 are now showing robust growth, effectively reducing the number of sites on the 'watch list', with comprehensive turnaround plans in place for the reduced number of sites that continue to fall short of our target returns.

8. Modernise the UK estate with "Tortilla 2.0"
We opened a new site in Leeds during the Period showcasing our refreshed branding and store design, including a dedicated production line for digital orders, effectively doubling order-throughput in that store. In parallel, we are in the process of finalising a comprehensive brand standards manual and associated cost modelling across three store formats, giving us a clear blueprint for upgrading and refreshing our estate as capital allocation allows.

9. Build a three-year Value Creation Plan
A comprehensive, bottom-up review across every functional department during Q1 identified a substantial pipeline of growth and efficiency initiatives. These have been categorised, prioritised and sequenced, with the personnel resources required to deliver them mapped over the coming years. Management is now finalising the cost plan and quantified upside, with clear financial milestones attached to each workstream. Board approval is expected in early Q4.

10. Set realistic targets - and hit them
Tortilla's Board has agreed a governance approach on disciplined budgeting, proper capital allocation, and targets that are deliverable.

FINANCIAL REVIEW

Revenue

In H1 FY26, revenue increased by 5.9% to £38.5m (H1 FY25: £36.3m). Growth was driven by the following factors:

·    Total UK revenue was £35.4m (H1 FY25: £33.0m), with LFL sales up by 13.9% fuelled by delivery LFL of 32.7% which accelerated after the return to a multi-aggregator model;

·      France revenue was £3.1m (H1 FY25: £3.3m), with LFL sales from the Tortilla converted stores up 18.2% vs the prior Period; and

·      Franchise income, included in total Group and UK revenue, was £0.7m, £0.2m lower than the previous Period due to the ongoing conflict in the Middle East.

Gross profit margin

Gross profit margin was 74.7% in H1 FY26 (H1 FY25: 75.2%). The reported reduction principally reflects the reclassification of £0.3m of discounts into cost of sales, which were included in administrative expenses in H1 FY25 (£0.2m). On a comparable basis, gross margin was in line with the prior Period. In the UK, food inflation, particularly in produce and meat, reduced margin by around 0.6 percentage points, partly offset by improved drinks purchasing and central production unit efficiencies. Lower franchise royalty income, as a result of the conflict in the Middle East, reduced group margin by around 0.2 percentage points. These headwinds were offset by a significant improvement in France, where gross margin increased from 57.8% to 65.5% as the converted Tortilla stores became established.

Administrative expenses

	26 weeks ended 28 June 2026			26 weeks ended 29 June 2025
	UK	France	Group	UK	France	Group
	£'000	£'000	£'000	£'000	£'000	£'000
Administrative expenses	24,960	3,948	28,908	24,898	5,330	30,228
Exceptional items and pre-opening costs	(815)	(423)	(1,238)	(175)	(373)	(548)
Administrative expenses before exceptional items	24,145	3,525	27,670	24,723	4,957	29,680

Administrative expenses of £28.9m in H1 FY26 (H1 FY25: £30.2m) declined £1.3m year on year and from 83.2% of sales to 75.2% of sales, driven by lower depreciation and amortisation charges following FY25's impairment and the actions taken to reduce costs in France.

Administrative expenses incorporate several items that are excluded from Adjusted EBITDA. These include: exceptional costs totalling £1.1m comprising store closure costs of £0.6m, restructuring costs of £0.4m, legal and professional fees of £0.1m; and pre-opening costs of £0.1m. Administrative costs after adjusting for these items were £27.7m (H1 FY25: £29.7m) a reduction of £2.0m.

In the UK, administrative expenses were broadly flat at £25.0m (H1 FY25: £24.9m). Delivery-driven costs, principally aggregator commissions, promotions and packaging, increased by £0.9m in line with delivery sales growth, while above inflationary increases in employer's National Insurance and the National Living Wage added £0.5m of labour costs. These increases were offset by £1.1m lower depreciation and a £0.5m gain on the write back of lease liabilities on disposal, cost savings from the store closures and a lower share-based payments charge. Additionally, discounts totalling £0.3m (H1 FY25: £0.2m) have been included in cost of sales for H1 FY26; these were included in administrative expense in H1 FY25. Excluding depreciation, disposals, exceptional items and share-based payments, UK administrative costs grew more slowly than revenue.

In France, administrative expenses reduced from £5.3m to £3.9m as the actions to reset the business started to yield cost benefits during the Period. The business benefitted from lower depreciation on right-of-use assets and tangible fixed assets of £0.5m, a £0.4m gain on disposal of fixed assets and lease exits and £0.5m from the reset of the French business including head office costs, and restaurant costs and legal and professional fees. There is further opportunity to bring store administrative expenses closer to the benchmark metrics of the UK business.

Adjusted EBITDA (pre-IFRS 16)

Adjusted EBITDA (pre-IFRS 16) is the key performance metric that the Group utilises to assess the underlying trading performance. A reconciliation of this measure compared to loss from operations is as follows:

			26 weeks ended		26 weeks ended
			28 June 2026		29 June 2025
			£'000		£'000
Operating loss			(186)		(2,901)
Adjusted EBITDA items
Pre-opening costs			117		314
Share-based payments			14		144
Depreciation and amortisation			3,959		4,971
(Gain)/loss on disposal of assets			(856)		352
FX loss			3		50
Exceptional items			1,121		234
Adjusted EBITDA			4,172		3,164
Total IFRS Adjustments			(3,670)		(3,533)
Adjusted EBITDA (pre-IFRS 16)			502		(369)

Group adjusted EBITDA (pre-IFRS 16) was £0.5m in H1 FY26 (H1 FY25: loss £0.4m).

The UK business generated £2.6m adjusted EBITDA, an increase of £0.2m over the prior Period (H1 FY25: £2.4m), reflecting the benefits of strong sales momentum tempered by investment in the business and employment cost headwinds. Focus remains on driving efficiencies and maximising EBITDA flow through from the strong sales growth via initiatives to drive AUV across the portfolio.

The French business contributed an adjusted EBITDA loss of £2.1m in the Period (H1 FY25: loss £2.8m). Transformation has moved at pace with five out of the six non-converted stores now closed, stemming losses and seven restaurants now trading under the Tortilla brand, positioning the business for long-term growth.

Finance expense

Finance expense of £1.4m (H1 FY25: £1.2m) is comprised of £0.9m of interest charged in relation to lease liabilities (a consequence of the accounting treatment of leases under IFRS 16) and £0.5m of interest on the Group's debt facility.

Cash flow and net debt

Net cash generated from operations increased by 80% to £3.6m (H1 FY25: £2.0m). This was driven by a significant improvement in underlying trading with the loss for the Period narrowing by £2.2m to £1.6m (H1 FY25: £3.8m) and a £0.6m working capital inflow (H1 FY25: £0.6m outflow). The Period also includes a non-cash gain of £0.9m on the exit of leases and write back of lease liabilities, arising from the store closures in France and the UK, which has been deducted in arriving at operating cash flow.

The Group invested £1.2m in tangible fixed assets (H1 FY25: £2.0m) to support the growth of the business. This included two new site openings (our "Tortilla 2.0" restaurant in Leeds and a compact site in Wembley BoxPark), as well as the roll-out of self-ordering kiosks. With the restructuring of the French estate now largely complete, capital is being deployed in a disciplined way into the formats, technology and locations that deliver the strongest returns.

Net cash used in financing activities was £4.5m (H1 FY25: £2.9m). Lease payments were broadly unchanged at £3.7m (H1 FY25: £3.7m), while interest paid increased to £0.5m (H1 FY25: £0.3m), reflecting higher average borrowings. 

Overall net cash and cash equivalents decreased by £2.1m in the Period (H1 FY25: £3.1m).

As at 28 June 2026, the Group had adjusted net debt of £12.4m (H1 FY25: £9.9m), drawn against total available facilities of £14.4m.

Adjusted net debt
	28 June 2026		29 June 2025
	£'000		£'000
Statutory net debt	(44,622)		(45,231)
Less IFRS 16 lease liabilities	31,969		34,914
Delivery cash in transit	283		407
Adjusted net debt	(12,370)		(9,910)

Dividend

The Board is not recommending an interim dividend for H1 FY26. The Group's capital remains focused on the funding of the strategic agenda including product and ambience, customer, wider European growth, optimising and modernising the UK estate and strengthening the balance sheet. The Group's dividend policy will be kept under review as the Group's underlying profitability and cash generation develops over time.

Consolidated statement of comprehensive income
For the 26 weeks ended 28 June 2026
			Unaudited		Unaudited Restated*
			26 weeks ended		26 weeks ended
			28 June 2026		29 June 2025
	Note		£'000		£'000
Revenue			38,454		36,316
Cost of sales			(9,732)		(8,989)
Gross profit			28,722		27,327
Administrative expenses			(28,908)		(30,228)
Operating loss	4		(186)		(2,901)
Finance income	5		4		8
Finance expense	5		(1,423)		(1,160)
Loss before tax			(1,605)		(4,053)
Tax on loss			3		281
Loss for the Period and comprehensive income attributable to equity holders of the parent company			(1,602)		(3,772)
FX translation			150		73
Total other comprehensive income for the Period			150		73
Total comprehensive income for the Period			(1,452)		(3,699)
Loss per share attributable to the owners of the parent during the Period
Basic and diluted (pence)	6		(4.1)		(9.8)

* The comparative Period has been restated to correct for revenue and certain operating costs that had been recorded in the balance sheet instead of being recognised through the income statement as well as to correct misclassifications in the statement of financial position. See Note 3.   

Consolidated statement of financial position
As at 28 June 2026
								Unaudited				Audited				Unaudited Restated*
								28 June 2026				28 December 2025				29 June 2025
		Note						£'000				£'000				£'000
Non-current assets
Right-of-use assets		7						22,596				24,567				29,072
Finance lease receivable		8						155				201				-
Intangible assets		9						1,886				1,894				4,926
Tangible assets		10						12,157				12,847				14,608
								36,794				39,509				48,606
Current assets
Inventories								422				550				419
Trade and other receivables		11						4,030				4,163				5,027
Cash and cash equivalents								1,527				1,609				1,601
Finance lease receivable		8						93				93				-
								6,072				6,415				7,047
Current liabilities
Trade and other payables		12						(13,046)				(12,706)				(12,543)
Lease liabilities		7						(6,612)				(6,656)				(6,934)
Loans and borrowings								(3,784)				(12,190)				(2,012)
								(23,442)				(31,552)				(21,489)
Net current liabilities								(17,370)				(25,137)				(14,442)
Total assets less current liabilities								19,424				14,372				34,164
Non-current liabilities
Loans and borrowings								(10,396)				(407)				(9,906)
Lease liabilities			7					(25,357)				(28,853)				(27,980)
Deferred taxation								(954)				(957)				(319)
Net liabilities								(17,283)				(15,845)				(4,041)
Equity attributable to equity holders of the company
Called up share capital								387				387				387
Share premium account								4,433				4,433				4,433
Share based payment reserve								805				791				578
Merger reserve								4,793				4,793				4,793
FX reserve								(95)				(245)				73
Retained earnings								(27,606)				(26,004)				(14,305)
Total equity								(17,283)				(15,845)				(4,041)

* The comparative Period has been restated to correct for revenue and certain operating costs that had been recorded in the balance sheet instead of being recognised through the income statement as well as to correct misclassifications in the statement of financial position. See Note 3.

Consolidated statement of changes in equity
For the 26 weeks ended 28 June 2026
		Called up share capital		Share premium account		Share-based payment reserve		Merger reserve		FX reserve		Profit and loss account Restated*		Total
		£'000		£'000		£'000		£'000		£'000		£'000		£'000
At 30 December 2024		387		4,433		795		4,793		-		(10,894)		(486)
Loss for the Period		-		-		-		-		-		(3,772)		(3,772)
Share-based payments		-		-		144		-		-		-		144
FX translation		-		-		-		-		73		-		73
Other movements		-		-		(361)		-		-		361		-
At 29 June 2025 - Restated*		387		4,433		578		4,793		73		(14,305)		(4,041)
At 29 December 2025		387		4,433		791		4,793		(245)		(26,004)		(15,845)
Loss for the Period		-		-		-		-		-		(1,602)		(1,602)
Share-based payments		-		-		14		-		-		-		14
FX translation		-		-		-		-		150		-		150
At 28 June 2026		387		4,433		805		4,793		(95)		(27,606)		(17,283)

For the 52 weeks ended 28 December 2025
		Called up share capital		Share premium account		Share-based payment reserve		Merger reserve		FX reserve		Profit and loss account		Total
		£'000		£'000		£'000		£'000		£'000		£'000		£'000
At 30 December 2024		387		4,433		795		4,793		-		(10,894)		(486)
Loss for the Period		-		-		-		-		-		(15,110)		(15,110)
Share-based payments		-		-		(4)		-		-		-		(4)
FX translation		-		-		-		-		(245)		-		(245)
At 28 December 2025		387		4,433		791		4,793		(245)		(26,004)		(15,845)

* The comparative Period has been restated to correct for revenue and certain operating costs that had been recorded in the balance sheet instead of being recognised through the income statement as well as to correct misclassifications in the statement of financial position. See Note 3.

Consolidated statement of cash flows
For the 26 weeks ended 28 June 2026
			Unaudited		Unaudited Restated*
			26 weeks ended		26 weeks ended
			28 June 2026		29 June 2025
	Note		£'000		£'000
Cash flows from operating activities
Loss for the financial Period			(1,602)		(3,772)
Adjustments for:
Amortisation of intangible assets	9		14		17
Depreciation of right-of-use assets	7		2,106		2,712
Depreciation of property, plant and equipment	10		1,839		2,242
(Gain) / loss on disposal of non-current assets	10		(856)		352
Decrease in finance lease receivable	8		46		-
Net finance expense	5		502		255
Taxation (credit)			(3)		(281)
Decrease / (increase) in inventories			128		(129)
Decrease in trade and other receivables	11		132		1,194
Increase / (decrease) in trade and other payables	12		340		(1,643)
Share-based payments			14		144
Finance cost on lease liabilities	7		917		897
Net cash generated from operations			3,577		1,988
Cash flows from investing activities
Purchase of intangible fixed assets	9		(6)		(34)
Purchase of tangible fixed assets	10		(1,162)		(2,015)
Interest received	5		4		8
Deferred consideration paid on prior year acquisitions			-		(176)
Net cash from investing activities			(1,164)		(2,217)
Cash flows from financing activities
Interest paid	5		(506)		(263)
Payments made in respect of lease liabilities	7		(3,712)		(3,724)
Loan drawdown			-		1,116
Loan repayments			(280)		-
Net cash used in financing activities			(4,498)		(2,871)
Net decrease in cash and cash equivalents			(2,085)		(3,100)
Cash and cash equivalents at the beginning of Period			(305)		2,761
Foreign exchange gain / (loss)			133		(72)
Cash and cash equivalents at the end of Period	(a)		(2,257)		(411)

For the purposes of the Consolidated Statement of Cash Flows, the closing cash balance comprises cash and cash equivalents together with the Group's overdraft facility with Santander, which is presented as 'Borrowings' within current liabilities on the Consolidated Statement of Financial Position. * The comparative Period has been restated to correct for revenue and certain operating costs that had been recorded in the balance sheet instead of being recognised through the income statement as well as to correct misclassifications in the statement of financial position. See Note 3.

(a). Reconciliation to cash flow statement

The above figures reconcile to the amount of cash shown in the statement of cash flows at the end of the Period as follows:

		26 weeks ended		26 weeks ended
		28 June 2026		29 June 2025
		£'000		£'000
Cash at bank and in hand		1,527		1,601
Bank overdraft		(3,784)		(2,012)
		(2,257)		(411)

NOTES TO THE CONSOLIDATED FINANCIAL INFORMATION

1.     General information

Tortilla Mexican Grill plc, the "Company" together with its subsidiaries, "the Group", is a public limited company whose shares are publicly traded on the Alternative Investment Market ("AIM") and is incorporated and domiciled in the United Kingdom and registered in England and Wales. The registered address of Tortilla Mexican Grill plc and all subsidiaries is 142-144 New Cavendish Street, London, W1W 6YF, United Kingdom. The Group's principal activity is the operation and management of restaurants trading under the Tortilla, Chilango and Fresh Burritos brands in the United Kingdom, France and the Middle East.

2.     Accounting policies

Basis of preparation

The consolidated interim financial information has been prepared in accordance with International Financial Reporting Standards, International Accounting Standards and Interpretations (collectively IFRSs), as adopted by the UK.

Unless otherwise stated, all amounts in this condensed consolidated financial information are presented in thousands of pounds sterling (£'000).

The Group's Annual Report and Accounts for the Period ending 27 December 2026 are expected to be prepared under IFRS.

The comparative financial information for the Period ended 28 December 2025 in this interim report does not constitute statutory accounts for that Period under section 435 of the Companies Act 2006.

Statutory accounts for the Period ended 28 December 2025 have been delivered to the Registrar of Companies.

The auditors' report on the statutory accounts for 28 December 2025 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under section 498(2) or 498(3) of the Companies Act 2006.

Significant accounting policies

The consolidated interim financial information has been prepared in accordance with accounting policies that are consistent with the Group's Annual Report and Accounts for the Period ended 28 December 2025 which is published on the Tortilla website, located at www.tortillagroup.co.uk.

Going concern

In adopting the going concern basis for preparing the consolidated interim financial information, the Directors have considered the business model and strategies, as well as taking into account the current cash position and facilities.

As a result of the identification of the accounting issues within the French business during FY25 and the requirements to restate Adjusted EBITDA within our covenants tests, the Group retrospectively breached its net leverage and fixed charge cover covenants at the December 2025 and March 2026 quarterly test dates. The breaches arose retrospectively from an accounting misstatement in the French business, in which £2.7m of revenue and operating expenditure had been incorrectly recorded in the Group's French balance sheet. The correction of these errors reduced Group FY25 Adjusted EBITDA Pre IFRS 16 to £1.1m. Santander UK plc formally waived the breaches at both test dates and agreed revised covenant thresholds for June, September and December 2026, reverting to original levels from 2027. The facility remains fully available. The breach entitled Santander UK plc to require repayment on demand at the covenant test dates. On that basis, the Group did not have the right at 28 December 2025 to defer settlement of the affected borrowings for at least twelve months after the reporting date. Accordingly, those borrowings were classified as current liabilities in the consolidated statement of financial position at 28 December 2025.

Following covenant waivers received in the Period, the term loan is no longer repayable on demand.

The Group was compliant with its banking covenants as at 28 June 2026 and therefore has presented the portion of bank borrowings due after 12 months from the reporting date as non-current liabilities. On 8 May 2026 the Group agreed an incremental short-term overdraft facility, repayable on demand, of £1.3m with Santander UK plc to provide additional liquidity headroom. The Group has access to other sources of funding, if required in the event of the overdraft ceasing to be available. Together with the Group's ongoing working capital management, the Directors consider that the Group has access to sufficient resources to meet its liabilities as they fall due.

The Group initiated a structural reset of the French business to address its losses and accelerate the path to profitability. Actions already taken include a significant reduction of support office costs, estate rationalisation - five sites have been exited to date - and actions to drive further growth in converted stores.

Management has prepared detailed cash flow forecasts covering 12 months from the date of approval of the consolidated interim financial information, including a base case, and a downside case incorporating Management's quantification of plausible adverse scenarios. The base case demonstrates compliance with banking covenants at each quarterly test date. In reviewing the downside scenarios and assessing the mitigating actions available to management, a key mitigating action would be for the Group to exit the French business in full through a liquidation or administration process. This could immediately stem any cash losses and their associated cash outflows from the Group's forecasts and would discharge most of the liabilities of the French business, further reducing forecast cash outflows. This would leave the Group with a strong, cash generative UK business and provide significant headroom on the Group's financial covenants.

Having considered these matters, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for at least 12 months from the date of approval of the consolidated interim financial information. Accordingly, the consolidated interim financial information has been prepared on a going concern basis.

3.     Restatement of prior Period comparatives

The comprehensive review of the Group's French business in early 2026 found that revenue and certain operating costs totalling £2.7m had been recorded in the balance sheet instead of being recognised through the income statement in the relevant reporting Periods for the whole of FY25. Whilst the FY25 financial statements correctly recorded the required adjustments, the prior interim consolidated financial information has been restated to reflect those elements of the FY25 adjustments relating to H1 FY25 as well as to correct misclassifications in the statement of financial position at H1 FY25. The impact of the restatements totalling £1.7m in H1 FY25 is set out in the tables below.

Consolidated statement of comprehensive income
For the 26 weeks ended 29 June 2025
		As previously reported	Restatement	As restated
		26 weeks ended	26 weeks ended	26 weeks ended
		29 June 2025	29 June 2025	29 June 2025
		£'000	£'000	£'000
Revenue		36,010	306	36,316
Cost of sales		(8,292)	(697)	(8,989)
Gross profit		27,718	(391)	27,327
Administrative expenses		(28,902)	(1,326)	(30,228)
Operating loss		(1,184)	(1,717)	(2,901)
Finance income		8	-	8
Finance expense		(1,160)	-	(1,160)
Loss before tax		(2,336)	(1,717)	(4,053)
Tax on loss		282	(1)	281
Loss for the Period and comprehensive income attributable to equity holders of the parent company		(2,054)	(1,718)	(3,772)
Loss per share attributable to the owners of the parent during the Period
Basic and diluted (pence)		(5.3)	(4.5)	(9.8)

Consolidated statement of financial position
As at 29 June 2025
								As previously reported				Restatement				As restated
								29 June 2025				29 June 2025				29 June 2025
								£'000				£'000				£'000
Non-current assets
Right-of-use assets								29,072				-				29,072
Finance lease receivable								-				-				-
Intangible assets								4,926				-				4,926
Tangible assets								14,608				-				14,608
								48,606				-				48,606
Current assets
Inventories								483				(64)				419
Trade and other receivables								3,679				1,348				5,027
Cash and cash equivalents								1,647				(46)				1,601
Finance lease receivable								-				-				-
								5,809				1,238				7,047
Current liabilities
Trade and other payables								(9,668)				(2,875)				(12,543)
Lease liabilities								(6,934)				-				(6,934)
Loans and borrowings								(2,012)				-				(2,012)
								(18,614)				(2,875)				(21,489)
Net current liabilities								(12,805)				(1,637)				(14,442)
Total assets less current liabilities								35,801				(1,637)				34,164
												-
Non-current liabilities												-
Loans and borrowings								(9,825)				(81)				(9,906)
Lease liabilities								(27,980)				-				(27,980)
Deferred taxation								(319)				-				(319)
Net liabilities								(2,323)				(1,718)				(4,041)
Equity attributable to equity holders of the company
Called up share capital								387				-				387
Share premium account								4,433				-				4,433
Share based payment reserve								578				-				578
Merger reserve								4,793				-				4,793
FX reserve								73				-				73
Retained earnings								(12,587)				(1,718)				(14,305)
Total equity								(2,323)				(1,718)				(4,041)

4.     Operating loss

		26 weeks ended		26 weeks ended
		28 June 2026		29 June 2025 Restated
		£'000		£'000
Depreciation and amortisation		3,959		4,971
(Gain)/loss on disposal of assets		(856)		352
Variable lease payments		506		683
Inventories - amounts charged as an expense		9,732		8,989
Share option expense		14		144
Pre-opening costs		117		314
Exceptional items		1,121		234
Bank arrangement fee amortisation		29		37
		26 weeks ended		26 weeks ended
		28 June 2026		29 June 2025
		£'000		£'000
Pre-opening & site conversion costs		117		314
Number of site openings in Period		2		-

The Group reports costs incurred prior to the opening of a site as a separate expense and excludes these from the calculation of adjusted EBITDA. This approach is in line with the standard industry practice and the methodology used by the Group's bank for the purposes of assessing covenant compliance. The Directors view this as a better way to analyse the underlying performance of the Group since it excludes costs which are not trading related.

The exceptional costs for the half year to June 2026 relate to:

		26 weeks ended	26 weeks ended
		28 June 2026	29 June 2025
Nature of exceptionals		£'000	£'000
Store closures		573		69
Legal and professional fees		113		-
Restructuring costs		403		98
Other		32		67
Total		1,121		234

5.     Finance income and expenses

		26 weeks ended			26 weeks ended
		28 June 2026			29 June 2025
		£'000			£'000
Bank interest income		4			8
		26 weeks ended			26 weeks ended
		28 June 2026			29 June 2025
		£'000			£'000
Bank interest		506			263
Finance cost on lease liabilities		917			897
		1,423			1,160

6.     Loss per share

Basic earnings per share is calculated by dividing the profit / (loss) attributable to equity shareholders by the weighted average number of shares outstanding during the Period.

		26 weeks ended		26 weeks ended Restated
		28 June 2026		29 June 2025
Loss used in calculating basic and diluted loss (£'000)		(1,602)		(3,772)
Weighted average number of shares for the purpose of basic and diluted earnings per share ('000)		38,664		38,664
Basic and diluted loss per share (pence)		(4.1)		(9.8)

Potential ordinary shares have been disregarded in the calculation of diluted EPS as their inclusion would reduce the loss per share and they are therefore anti-dilutive.

7.     Leases

Right-of-use assets			Lease liabilities
	£'000				£'000
At 30 December 2024	31,592		At 30 December 2024		(37,550)
Additions	192		Additions		(191)
Disposals	-		Interest expense		(897)
Depreciation	(2,712)		Lease payments		3,724
Impairment	-		Disposals		-
At 29 June 2025	29,072		At 29 June 2025		(34,914)
At 29 December 2025	24,567		At 29 December 2025		(35,509)
Additions	193		Additions		(193)
Disposals	(42)		Interest expense		(917)
Depreciation	(2,106)		Lease payments		3,712
Impairment	-		Disposals		898
FX	(16)		FX		40
At 28 June 2026	22,596		At 28 June 2026		(31,969)

8.     Finance lease receivable

		28 June 2026		28 December 2025		29 June 2025
		£'000		£'000		£'000
Current (due within one year)		93		93		-
Non-current (due after more than one year)		155		201		-
		248		294		-

The finance lease receivable represents the present value of future minimum payments receivable. The current portion represents amounts due within twelve months of the balance sheet date.

9.     Intangible assets

	Computer software		Leasehold rights		Goodwill		Total
	£'000		£ '000		£'000		£'000
Cost
At 30 December 2024	28		83		5,510		5,621
Additions	34		-		-		34
At 29 June 2025	62		83		5,510		5,655
At 29 December 2025	45		83		5,403		5,531
Additions	6		-		-		6
At 28 June 2026	51		83		5,403		5,537
Amortisation and impairment
At 30 December 2024	18		9		685		712
Amortisation charge	5		12		-		17
At 29 June 2025	23		21		685		729
At 29 December 2025	22		39		3,576		3,637
Amortisation charge	2		12		-		14
At 28 June 2026	24		51		3,576		3,651
Net book value
At 28 June 2026	27		32		1,827		1,886
At 28 December 2025	23		44		1,827		1,894
At 29 June 2025	39		62		4,825		4,926

10.  Tangible assets

	Long-term leasehold property		Plant and machinery		Fixtures and fittings		Total
	£'000		£'000		£'000		£'000
Cost
At 30 December 2024	18,363		9,285		9,078		36,726
Additions	60		1,506		834		2,400
Disposals	(450)		(59)		(46)		(555)
At 29 June 2025	17,973		10,732		9,866		38,571
At 29 December 2025	18,090		11,242		10,082		39,414
Additions	415		267		480		1,162
Disposals	(575)		(210)		(473)		(1,258)
FX	(1)		(12)		(15)		(28)
At 28 June 2026	17,929		11,287		10,074		39,290
Depreciation
At 30 December 2024	11,564		4,517		5,843		21,924
Charge for the Period	548		733		961		2,242
Disposals	(165)		(22)		(16)		(203)
At 29 June 2025	11,947		5,228		6,788		23,963
At 29 December 2025	13,172		5,514		7,881		26,567
Charge for the Period	363		806		670		1,839
Disposals	(575)		(210)		(473)		(1,258)
FX	-		(3)		(12)		(15)
At 28 June 2026	12,960		6,107		8,066		27,133
Net book value
At 28 June 2026	4,969		5,180		2,008		12,157
At 28 December 2025	4,918		5,728		2,201		12,847
At 29 June 2025	6,026		5,504		3,078		14,608

11.  Trade and other receivables

	28 June 2026			28 December 2025		29 June 2025 Restated
	£'000			£'000		£'000
Trade receivables		1,416		817		1,734
Other receivables		1,453		1,224		1,708
Prepayments and accrued income		939		1,179		1,145
Other taxation and social security		222		943		440
	4,030			4,163		5,027

Trade receivables primarily relate to sales due from third party delivery providers and these are settled the week immediately following the week in which the sale was recorded. There are also amounts owed by the Group's franchise partners, which are due within 30 days of the end of the Period.

Other receivables consist of deposits held by third parties, generally landlords, and amounts accrued but not yet invoiced to third parties. These amounts not invoiced are franchise income and produce from the Group's central kitchen which is sold and bought back to the Group's main food supplier, who provides the distribution across the Group's estate.

The Group held no collateral against these receivables at the balance sheet dates. The Directors consider that the carrying amount of receivables is recoverable in full and that any expected credit losses are immaterial.

12.  Trade and other payables

	28 June 2026		28 December 2025		29 June 2025 Restated
	£'000		£'000		£'000
Trade payables	(4,399)		(5,109)		(5,729)
Other taxation and social security	(3,470)		(2,490)		(2,237)
Other payables	(2,084)		(1,821)		(2,466)
Accruals and deferred income	(3,093)		(3,286)		(2,111)
	(13,046)		(12,706)		(12,543)

13.  Alternative performance measures (Non-GAAP)

			26 weeks ended		26 weeks ended
			28 June 2026		29 June 2025 Restated
			£'000		£'000
Operating loss			(186)		(2,901)
Adjusted EBITDA items
Pre-opening costs			117		314
Share-based payments			14		144
Depreciation and amortisation			3,959		4,971
(Gain)/loss on disposal of assets			(856)		352
FX loss			3		50
Exceptional items			1,121		234
Adjusted EBITDA			4,172		3,164
Total IFRS Adjustments			(3,670)		(3,533)
Adjusted EBITDA (pre-IFRS 16)			502		(369)

Adjusted EBITDA (pre-IFRS 16) is an alternative performance measure (APM). It is defined as statutory operating profit before interest, tax, depreciation and amortisation (before application of IFRS 16 and excluding exceptional costs), includes other income, and reflects the underlying trade of the Group.

Management use Group adjusted EBITDA (pre-IFRS 16) as a key performance measure of the business and it is considered by management to be a measure that investors look at to reflect the underlying business.

Adjusted net debt
	28 June 2026		29 June 2025 Restated
	£'000		£'000
Statutory net debt	(44,622)		(45,231)
Less IFRS 16 lease liabilities	31,969		34,914
Delivery cash in transit	283		407
Adjusted net debt	(12,370)		(9,910)

Adjusted net debt is an APM. It is defined as net debt / cash, cash equivalent and cash in transit (including card and delivery receipts), excluding lease liabilities arising from application of IFRS 16. Management consider this more accurately reflects the underlying net debt of the Group. 

---

[1] System sales represent the sum of all sales (excluding VAT) made by both franchised and corporate stores to consumers in UK, France and the UAE.

[2] The comparative period has been restated to correct for revenue and certain operating costs that had been recorded in the balance sheet instead of being recognised through the income statement as well as to correct misclassifications in the statement of financial position.

[3] Timeframes stated are tied to the trading periods before and after the introduction of the multi-aggregator delivery model rather than Q1 and Q2 to provide clarity around the impact of this strategic change to sales.

[4] Adjusted EBITDA is defined as statutory operating profit before interest, tax, depreciation and amortisation (before application of IFRS 16 and excluding exceptional costs), includes other income, and reflects the underlying trade of the Group.

[5] Defined as net debt / cash, cash equivalents & cash in transit excluding lease liabilities arising from application of IFRS 16.

[6] Average Unit Volume is the average annual sales generated by a restaurant site and is calculated by dividing total sales from all restaurants by the number of restaurants.

 

END