| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Revenue | 27.59 | n/a | n/a | n/a | n/a |
| Operating Profit / Loss | (45.56) | (22.06) | (36.47) | (13.12) | (5.18) |
| Net Interest | (28.25) | (4.51) | (6.74) | (2.86) | (0.20) |
| Pre Tax Profit | (67.35) | (30.11) | (47.14) | (14.19) | (5.70) |
| Post Tax Profit | (62.49) | (30.11) | (47.14) | (14.19) | (5.69) |
| Profit for the Period | (62.49) | (30.11) | (47.14) | (14.19) | (5.69) |
| Equity Holders of Parent Company | (62.49) | (30.11) | (47.14) | (13.92) | (5.18) |
| Minority Interests | n/a | n/a | n/a | (0.27) | (0.52) |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (19.83USX) | (10.66USX) | (17.59p) | (6.32p) | (5.93p) |
| Earnings per Share (Diluted) | (19.83USX) | (10.66USX) | (17.59p) | (6.32p) | (5.93p) |
| Earnings per Share (Adjusted) | (19.83USX) | (10.66USX) | (17.59p) | (6.32p) | (5.93p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (19.83USX) | (10.66USX) | (17.59p) | (6.32p) | (5.93p) |
| Earnings per Share (Diluted) | (19.83USX) | (10.66USX) | (17.59p) | (6.32p) | (5.93p) |
| Earnings per Share (Adjusted) | (19.83USX) | (10.66USX) | (17.59p) | (6.32p) | (5.93p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 8.50 | 8.50 | 8.50 | 31.90 | 36.48 |
| Property, Plant and Equipment | 285.92 | 224.04 | 86.81 | 30.61 | 1.21 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 6.43 | 1.68 | n/a | n/a | n/a |
| Total Non-Current Assets | 300.86 | 234.22 | 95.31 | 62.51 | 37.69 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 16.77 | 1.55 | n/a | n/a | n/a |
| Trade and Other Receivables | 13.40 | 13.21 | 18.83 | 2.22 | 0.65 |
| Cash at Bank and in Hand | 20.70 | 44.86 | 60.59 | 112.51 | 29.58 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 50.86 | 59.62 | 79.42 | 114.73 | 30.24 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 351.72 | 293.84 | 174.73 | 177.24 | 67.92 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 83.56 | 48.87 | 2.38 | 0.14 | 0.14 |
| Other Current Liabilities | 37.34 | 32.81 | 5.34 | 5.48 | 4.42 |
| Total Current Liabilities | 120.90 | 81.68 | 7.72 | 5.62 | 4.56 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 107.05 | 100.07 | 48.31 | 16.70 | 11.81 |
| Provisions | 5.40 | 3.67 | 4.43 | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | 6.37 | 2.50 | 3.05 |
| Total Non-Current Liabilities | 112.45 | 103.74 | 59.11 | 19.20 | 14.86 |
| | | | | | |
| Net Assets | 118.37 | 108.42 | 107.90 | 152.42 | 48.51 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 6.25 | 5.71 | 5.38 | 5.28 | 2.77 |
| Share Premium Account | 243.45 | 174.15 | 143.83 | 143.26 | 34.52 |
| Other Reserves | 30.81 | 31.14 | 32.44 | 32.61 | 23.52 |
| Retained Earnings | (162.14) | (102.59) | (73.75) | (28.74) | (14.30) |
| Shareholders Funds | 118.37 | 108.42 | 107.90 | 152.42 | 46.51 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | 2.00 |
| Total Equity | 118.37 | 108.42 | 107.90 | 152.42 | 48.51 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (165.15%) | n/a | n/a | n/a | n/a |
| Return on Capital Employed | (12.78%) | (10.14%) | (26.15%) | (8.25%) | (45.49%) |
| Dividend Cover | n/a | n/a | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a | n/a | n/a |
| PE Ratio | n/a | n/a | n/a | n/a | n/a |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | $0.32 | $0.29 | 28.79p | 34.90p | 3.48p |