| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 30 Nov '24 | 31 Dec '23 | 30 Nov '23 | 30 Nov '22 |
|---|
| Revenue | 26.31 | 26.31 | 47.82 | 47.82 | 91.13 |
| Operating Profit / Loss | (12.50) | (12.50) | (63.93) | (63.93) | (16.60) |
| Net Interest | (1.96) | (1.96) | (0.76) | (0.76) | (0.31) |
| Pre Tax Profit | (14.46) | (14.46) | (64.70) | (64.70) | (16.91) |
| Post Tax Profit | (13.96) | (13.96) | (63.50) | (63.50) | (17.42) |
| Profit for the Period | (13.96) | (13.96) | (63.50) | (63.50) | (17.42) |
| Equity Holders of Parent Company | (13.96) | (13.96) | (63.50) | (63.50) | (17.42) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (147.88USX) | (12.56USX) | (62.00USX) | (67.27USX) | (20.48USX) |
| Earnings per Share (Diluted) | (147.88USX) | (12.56USX) | (62.00USX) | (67.27USX) | (20.48USX) |
| Earnings per Share (Adjusted) | (90.78USX) | (7.71USX) | (7.98USX) | (8.66USX) | 6.60USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (147.88USX) | (12.56USX) | (62.00USX) | (67.27USX) | (20.48USX) |
| Earnings per Share (Diluted) | (147.88USX) | (12.56USX) | (62.00USX) | (67.27USX) | (20.48USX) |
| Earnings per Share (Adjusted) | (90.78USX) | (7.71USX) | (7.98USX) | (8.66USX) | 6.60USX |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | $0.01 |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 30 Nov '24 | 31 Dec '23 | 30 Nov '23 | 30 Nov '22 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 23.27 | 23.27 | 29.27 | 29.27 | 81.02 |
| Property, Plant and Equipment | 1.11 | 1.11 | 1.36 | 1.36 | 2.77 |
| 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 | 0.18 | 0.18 | 0.53 | 0.53 | 0.18 |
| Total Non-Current Assets | 24.57 | 24.57 | 31.16 | 31.16 | 83.98 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 2.43 | 2.43 | 5.10 | 5.10 | 9.22 |
| Trade and Other Receivables | 5.58 | 5.32 | 9.98 | 9.13 | 20.50 |
| Cash at Bank and in Hand | 2.27 | 2.27 | 5.77 | 5.77 | 11.52 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | 0.26 | n/a | 0.86 | n/a |
| Total Current Assets | 10.28 | 10.28 | 20.85 | 20.85 | 41.25 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 34.84 | 34.84 | 52.02 | 52.02 | 125.22 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 13.51 | 13.51 | 11.24 | 11.24 | 8.65 |
| Other Current Liabilities | 10.57 | 10.57 | 15.88 | 15.88 | 34.04 |
| Total Current Liabilities | 24.08 | 24.08 | 27.12 | 27.12 | 42.69 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 2.53 | 2.53 | 1.99 | 1.99 | 1.18 |
| Provisions | 0.67 | 0.67 | 0.58 | 0.58 | 1.40 |
| Other Non-Current Liabilities | 0.05 | 0.05 | 0.03 | 0.03 | 1.07 |
| Total Non-Current Liabilities | 3.24 | 3.24 | 2.60 | 2.60 | 3.65 |
| | | | | | |
| Net Assets | 7.52 | 7.52 | 22.30 | 22.30 | 78.88 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | n/a | n/a | n/a | n/a | 1.49 |
| Share Premium Account | 1.82 | 1.82 | 1.82 | 1.82 | 39.77 |
| Other Reserves | 79.28 | 79.28 | 80.11 | 80.11 | 35.53 |
| Retained Earnings | (73.58) | (73.58) | (59.64) | (59.64) | 3.59 |
| Shareholders Funds | 7.52 | 7.52 | 22.30 | 22.30 | 78.88 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 7.52 | 7.52 | 22.30 | 22.30 | 78.88 |
| | | | | | |
| | 31 Dec '24 | 30 Nov '24 | 31 Dec '23 | 30 Nov '23 | 30 Nov '22 |
|---|
| Operating Margin | (47.52%) | (47.52%) | (133.69%) | (133.69%) | (18.21%) |
| Return on Capital Employed | (15,626.43%) | (1,446.03%) | (11,013.48%) | (935.39%) | (182.55%) |
| Dividend Cover | n/a | n/a | n/a | n/a | 6.60 |
| Dividend Yield | n/a | n/a | n/a | n/a | 0.80 |
| PE Ratio | n/a | n/a | n/a | n/a | 18.00 |
| 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 | ($0.14) | ($0.14) | ($0.06) | ($0.06) | ($0.02) |