| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 29 Jun '23 | 29 Jun '22 | 30 Jun '21 | 29 Jun '21 | 30 Jun '20 |
|---|
| Revenue | 545.43 | 415.48 | 281.34 | 285.10 | 199.08 |
| Operating Profit / Loss | 36.51 | 7.60 | (38.51) | (34.75) | (24.90) |
| Net Interest | 4.52 | (2.29) | (109.11) | (109.11) | (2.02) |
| Pre Tax Profit | 41.03 | 5.31 | (147.62) | (143.86) | (26.93) |
| Post Tax Profit | 58.96 | 1.46 | (149.59) | (145.83) | (28.67) |
| Profit for the Period | 58.96 | 1.46 | (149.59) | (145.83) | (28.67) |
| Equity Holders of Parent Company | 58.96 | 1.46 | (149.59) | (145.83) | (28.67) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 9.00USX | n/a | (29.00USX) | (28.30USX) | (5.40USX) |
| Earnings per Share (Diluted) | 9.00USX | n/a | (29.00USX) | (28.30USX) | (5.40USX) |
| Earnings per Share (Adjusted) | 9.00USX | n/a | (29.00USX) | (28.30USX) | (5.40USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 9.00USX | n/a | (29.00USX) | (28.30USX) | (5.40USX) |
| Earnings per Share (Diluted) | 9.00USX | n/a | (29.00USX) | (28.30USX) | (5.40USX) |
| Earnings per Share (Adjusted) | 9.00USX | n/a | (29.00USX) | (28.30USX) | (5.40USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 29 Jun '23 | 29 Jun '22 | 30 Jun '21 | 29 Jun '21 | 30 Jun '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 50.73 | 53.81 | 7.09 | 7.09 | 6.05 |
| Property, Plant and Equipment | 110.23 | 119.16 | 82.32 | 82.32 | 80.87 |
| 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 | 70.26 | 42.82 | 29.36 | 29.36 | 19.55 |
| Total Non-Current Assets | 231.23 | 215.79 | 118.77 | 118.77 | 106.48 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 0.10 | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 123.60 | 95.48 | 76.87 | 76.87 | 60.36 |
| Cash at Bank and in Hand | 356.99 | 390.62 | 342.36 | 342.36 | 53.94 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 39.96 | 27.46 | 17.42 | 17.42 | 12.16 |
| Total Current Assets | 520.64 | 513.57 | 436.65 | 436.65 | 126.46 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 751.86 | 729.36 | 555.41 | 555.41 | 232.94 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 4.87 | 3.71 | 4.28 | 4.28 | 4.90 |
| Other Current Liabilities | 400.56 | 320.06 | 231.79 | 228.03 | 147.76 |
| Total Current Liabilities | 405.44 | 323.77 | 236.08 | 232.32 | 152.66 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 52.74 | 60.13 | 30.96 | 30.96 | 30.64 |
| Provisions | 1.74 | 1.34 | 0.51 | 30.11 | n/a |
| Other Non-Current Liabilities | 28.44 | 29.43 | 29.60 | n/a | 25.78 |
| Total Non-Current Liabilities | 82.91 | 90.90 | 61.08 | 61.08 | 56.42 |
| | | | | | |
| Net Assets | 263.51 | 314.69 | 258.26 | 262.02 | 23.86 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 9.78 | 9.81 | 9.76 | 9.76 | 0.03 |
| Share Premium Account | 16.31 | 16.12 | 224.78 | 224.78 | 170.40 |
| Other Reserves | 243.30 | 360.86 | 336.35 | 336.35 | 16.47 |
| Retained Earnings | (5.88) | (72.10) | (312.63) | (308.87) | (163.04) |
| Shareholders Funds | 263.51 | 314.69 | 258.26 | 262.02 | 23.86 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 263.51 | 314.69 | 258.26 | 262.02 | 23.86 |
| | | | | | |
| | 29 Jun '23 | 29 Jun '22 | 30 Jun '21 | 29 Jun '21 | 30 Jun '20 |
|---|
| Operating Margin | 6.69% | 1.83% | (13.69%) | (12.19%) | (12.51%) |
| Return on Capital Employed | 13.42% | 2.33% | (13.42%) | (10.85%) | (46.68%) |
| 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 | 42.80 | 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 | $0.30 | $37.21 | $0.36 | $0.36 | $0.03 |