| Standard | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | |
| | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Revenue | 0.82 | 1.40 | 0.42 | n/a |
| Operating Profit / Loss | (17.69) | (8.13) | (5.19) | (1.95) |
| Net Interest | n/a | n/a | (0.03) | (0.03) |
| Pre Tax Profit | (18.52) | (8.15) | (5.21) | (1.98) |
| Post Tax Profit | (18.52) | (8.15) | (5.21) | (1.98) |
| Profit for the Period | (18.52) | (8.15) | (5.21) | (1.98) |
| Equity Holders of Parent Company | (18.52) | (8.15) | (5.21) | (1.98) |
| Minority Interests | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (14.20USX) | (5.50USX) | (5.50USX) | (0.04USX) |
| Earnings per Share (Diluted) | (14.20USX) | (5.50USX) | (5.50USX) | (0.04USX) |
| Earnings per Share (Adjusted) | (14.20USX) | (5.50USX) | (5.50USX) | (0.04USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (14.20USX) | (5.50USX) | (5.50USX) | (0.04USX) |
| Earnings per Share (Diluted) | (14.20USX) | (5.50USX) | (5.50USX) | (0.04USX) |
| Earnings per Share (Adjusted) | (14.20USX) | (5.50USX) | (5.50USX) | (0.04USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 9.99 | 8.67 | 0.05 | n/a |
| Property, Plant and Equipment | 0.32 | 0.40 | 0.28 | 0.39 |
| Investments | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a |
| Other Financial Assets | 0.00 | 0.00 | n/a | n/a |
| Other Non-Current Assets | 1.95 | n/a | 6.72 | 4.13 |
| Total Non-Current Assets | 12.26 | 9.07 | 7.05 | 4.52 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 3.32 | 8.43 | 0.31 | n/a |
| Trade and Other Receivables | 4.31 | 4.05 | 2.76 | 0.20 |
| Cash at Bank and in Hand | 0.93 | 2.04 | 15.89 | 0.52 |
| Current Asset Investments | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a |
| Total Current Assets | 8.56 | 14.53 | 18.96 | 0.72 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a |
| Total Assets | 20.82 | 23.60 | 26.00 | 5.24 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 3.07 | 3.05 | 1.08 | 0.23 |
| Total Current Liabilities | 3.07 | 3.05 | 1.08 | 0.23 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a |
| Provisions | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 0.06 | 0.20 | 0.25 | 0.34 |
| Total Non-Current Liabilities | 0.06 | 0.20 | 0.25 | 0.34 |
| | | | | | |
| Net Assets | 17.69 | 20.35 | 24.67 | 4.67 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 1.85 | 1.66 | 1.55 | 0.82 |
| Share Premium Account | 37.49 | 33.38 | 26.03 | 0.56 |
| Other Reserves | 6.99 | (4.38) | (0.55) | 0.60 |
| Retained Earnings | (28.64) | (10.31) | (2.35) | 2.69 |
| Shareholders Funds | 17.69 | 20.35 | 24.67 | 4.67 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a |
| Total Equity | 17.69 | 20.35 | 24.67 | 4.67 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (2,144.48%) | (581.47%) | (1,233.99%) | n/a |
| Return on Capital Employed | (240.37%) | (69.79%) | (21.06%) | (41.66%) |
| Dividend Cover | n/a | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a | n/a |
| PE Ratio | n/a | n/a | n/a | n/a |
| PEG | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | $0.05 | $0.07 | $0.15 | $0.03 |