| 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 | 3.45 | 3.59 | 4.27 | 4.36 | 1.42 |
| Operating Profit / Loss | (1.94) | (19.86) | (4.24) | (18.29) | (13.56) |
| Net Interest | (0.31) | (0.10) | 1.68 | (5.62) | (0.43) |
| Pre Tax Profit | (2.13) | (19.53) | 6.18 | (23.66) | (13.98) |
| Post Tax Profit | (2.10) | (19.56) | 6.15 | (23.70) | (13.99) |
| Profit for the Period | (1.05) | (13.42) | 4.38 | (23.70) | (13.99) |
| Equity Holders of Parent Company | (1.05) | (13.42) | 4.38 | (23.70) | (13.99) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.98USX) | (10.00USX) | 4.00USX | (180.00USX) | (225.46USX) |
| Earnings per Share (Diluted) | (0.98USX) | (10.00USX) | 3.50USX | (180.00USX) | (225.46USX) |
| Earnings per Share (Adjusted) | (0.98USX) | (10.00USX) | 4.00USX | (180.00USX) | (225.46USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.49USX) | (7.00USX) | 2.50USX | (180.00USX) | (225.46USX) |
| Earnings per Share (Diluted) | (0.49USX) | (7.00USX) | 2.50USX | (180.00USX) | (225.46USX) |
| Earnings per Share (Adjusted) | (0.49USX) | (7.00USX) | 2.50USX | (180.00USX) | (225.46USX) |
| | | | | | |
| 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 | 94.77 | 95.73 | 99.27 | 99.02 | 79.87 |
| Property, Plant and Equipment | 3.86 | 9.73 | 19.56 | 22.76 | 25.88 |
| Investments | n/a | n/a | n/a | n/a | 0.05 |
| 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 | 2.99 | 6.24 | 8.91 | 8.49 | 10.27 |
| Total Non-Current Assets | 101.61 | 111.70 | 127.73 | 130.27 | 116.07 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 0.15 | 0.28 | 0.17 | 0.26 | 0.17 |
| Trade and Other Receivables | 2.71 | 3.20 | 2.72 | 4.27 | 5.31 |
| Cash at Bank and in Hand | 8.43 | 1.00 | 2.45 | 1.56 | 17.86 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 1.30 | 0.82 | 0.82 | 0.56 | 0.95 |
| Total Current Assets | 12.59 | 5.31 | 6.16 | 6.65 | 24.29 |
| | | | | | |
| Other Assets | n/a | n/a | 2.59 | n/a | n/a |
| Total Assets | 114.20 | 117.01 | 136.49 | 136.92 | 140.36 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | 0.02 | 0.68 | 0.60 |
| Other Current Liabilities | 7.64 | 8.18 | 8.10 | 23.54 | 18.62 |
| Total Current Liabilities | 7.64 | 8.18 | 8.12 | 24.22 | 19.22 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | 0.19 | 1.64 |
| Provisions | 6.18 | 10.38 | 12.96 | 13.23 | 15.29 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 6.18 | 10.38 | 12.96 | 13.42 | 16.93 |
| | | | | | |
| Net Assets | 100.38 | 98.45 | 108.96 | 99.28 | 104.21 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 3.21 | 2.75 | 2.54 | 0.22 | 0.12 |
| Share Premium Account | 183.24 | 180.51 | 180.24 | 171.73 | 152.72 |
| Other Reserves | 24.71 | 24.86 | 23.18 | 28.71 | 29.05 |
| Retained Earnings | (110.77) | (109.67) | (97.00) | (101.38) | (77.68) |
| Shareholders Funds | 100.38 | 98.45 | 108.96 | 99.28 | 104.21 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 100.38 | 98.45 | 108.96 | 99.28 | 104.21 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (56.25%) | (553.57%) | (99.41%) | (419.54%) | (956.95%) |
| Return on Capital Employed | (15.45%) | (148.32%) | 19.86% | (125.55%) | (32.38%) |
| 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 | 1.60 | 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 | $0.02 | $0.01 | $0.04 | $0.00 | $0.10 |