| 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 | 47.02 | 50.56 | 58.58 | 74.20 | 18.96 |
| Operating Profit / Loss | (15.32) | (19.74) | (80.68) | 42.82 | 1.60 |
| Net Interest | (6.81) | (11.56) | (22.66) | (2.14) | (0.16) |
| Pre Tax Profit | (54.76) | (34.64) | (240.69) | 39.27 | 1.44 |
| Post Tax Profit | (55.10) | (34.64) | (228.96) | 30.77 | 1.44 |
| Profit for the Period | (55.10) | (34.64) | (228.96) | 30.76 | 1.44 |
| Equity Holders of Parent Company | (55.10) | (34.64) | (228.96) | 30.76 | 1.44 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.09USX) | (0.07USX) | (0.48USX) | 7.70p | 0.50p |
| Earnings per Share (Diluted) | (0.09USX) | (0.07USX) | (0.48USX) | 7.40p | 0.40p |
| Earnings per Share (Adjusted) | (0.09USX) | (0.07USX) | (0.48USX) | 7.70p | 0.50p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.09USX) | (0.07USX) | (0.48USX) | 7.70p | 0.50p |
| Earnings per Share (Diluted) | (0.09USX) | (0.07USX) | (0.48USX) | 7.40p | 0.40p |
| Earnings per Share (Adjusted) | (0.09USX) | (0.07USX) | (0.48USX) | 7.70p | 0.50p |
| | | | | | |
| 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 | 0.18 | 0.89 | 2.10 | 5.60 | 0.37 |
| Property, Plant and Equipment | 7.07 | 59.73 | 77.52 | 111.95 | 17.90 |
| Investments | 0.30 | 0.40 | 3.28 | 14.22 | 1.39 |
| 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 | n/a | n/a | n/a | n/a | 4.11 |
| Total Non-Current Assets | 7.55 | 61.02 | 82.90 | 131.78 | 23.78 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 3.08 | 3.84 | 6.80 | 63.36 | 2.17 |
| Cash at Bank and in Hand | 8.63 | 7.44 | 20.09 | 11.80 | 2.05 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | 0.38 | 0.44 | 80.76 | 4.64 |
| Total Current Assets | 11.71 | 11.66 | 27.34 | 155.92 | 8.86 |
| | | | | | |
| Other Assets | n/a | 3.26 | n/a | n/a | n/a |
| Total Assets | 19.26 | 75.94 | 110.23 | 287.70 | 32.64 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.86 | 14.32 | 11.61 | 23.40 | 3.47 |
| Other Current Liabilities | 8.58 | 13.27 | 9.78 | 31.28 | 0.94 |
| Total Current Liabilities | 9.44 | 27.59 | 21.39 | 54.68 | 4.41 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 39.30 | 48.20 | 64.26 | 30.67 | 3.91 |
| Provisions | n/a | n/a | n/a | 0.54 | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 39.30 | 48.20 | 64.26 | 31.21 | 3.91 |
| | | | | | |
| Net Assets | (29.48) | 0.16 | 24.58 | 201.81 | 24.33 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.94 | 0.71 | 0.63 | 0.47 | 0.30 |
| Share Premium Account | 232.26 | 209.78 | 202.10 | 139.58 | 1.54 |
| Other Reserves | (15.60) | (18.36) | (20.82) | 8.92 | 0.52 |
| Retained Earnings | (247.08) | (191.97) | (157.34) | 52.84 | 21.96 |
| Shareholders Funds | (29.48) | 0.16 | 24.58 | 201.81 | 24.33 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | (29.48) | 0.16 | 24.58 | 201.81 | 24.33 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (32.59%) | (39.04%) | (137.72%) | 57.71% | 8.43% |
| Return on Capital Employed | (456.69%) | (37.36%) | (221.69%) | 16.51% | 5.10% |
| 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 | 12.70 | 66.00 |
| 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 | ($0.05) | $0.00 | $0.04 | 30.83p | 3.77p |