| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 29 Jun '25 | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 29 Jun '21 |
|---|
| Revenue | 0.01 | 0.03 | 0.10 | 0.01 | 0.01 |
| Operating Profit / Loss | (2.44) | (3.94) | (7.31) | (4.31) | (6.31) |
| Net Interest | n/a | n/a | n/a | n/a | n/a |
| Pre Tax Profit | (2.44) | (3.94) | (7.31) | (4.31) | (6.31) |
| Post Tax Profit | (2.44) | (3.94) | (7.31) | (4.31) | (6.31) |
| Profit for the Period | (2.44) | (3.94) | (7.31) | (4.31) | (6.31) |
| Equity Holders of Parent Company | (2.44) | (3.94) | (7.31) | (4.31) | (6.31) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.40USX) | (0.91USX) | (1.82USX) | (1.23USX) | (4.10USX) |
| Earnings per Share (Diluted) | (0.40USX) | (0.91USX) | (1.82USX) | (1.23USX) | (4.10USX) |
| Earnings per Share (Adjusted) | (0.40USX) | (0.91USX) | (1.82USX) | (1.23USX) | (4.10USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.40USX) | (0.91USX) | (1.82USX) | (1.23USX) | (4.10USX) |
| Earnings per Share (Diluted) | (0.40USX) | (0.91USX) | (1.82USX) | (1.23USX) | (4.10USX) |
| Earnings per Share (Adjusted) | (0.40USX) | (0.91USX) | (1.82USX) | (1.23USX) | (4.10USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 29 Jun '25 | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 29 Jun '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 17.86 | 17.86 | 16.61 | n/a | n/a |
| Property, Plant and Equipment | 0.03 | 0.05 | 0.06 | 0.04 | 0.08 |
| 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 | n/a | n/a | n/a | 19.77 | 17.02 |
| Total Non-Current Assets | 17.89 | 17.91 | 16.67 | 19.80 | 17.10 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 0.01 | 0.01 | 0.12 | 0.08 | 0.18 |
| Cash at Bank and in Hand | 3.93 | 2.29 | 2.71 | 3.33 | 9.56 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 3.93 | 2.30 | 2.83 | 3.41 | 9.73 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 21.83 | 20.21 | 19.50 | 23.21 | 26.83 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | 0.07 |
| Other Current Liabilities | 0.66 | 0.38 | 0.61 | 1.07 | 2.03 |
| Total Current Liabilities | 0.66 | 0.38 | 0.61 | 1.07 | 2.10 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | 0.01 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | n/a | n/a | n/a | n/a | 0.01 |
| | | | | | |
| Net Assets | 21.16 | 19.83 | 18.89 | 22.15 | 24.72 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 44.41 | 40.80 | 36.52 | 29.69 | 29.24 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 2.61 | 2.45 | 3.63 | 3.08 | 1.79 |
| Retained Earnings | (25.86) | (23.42) | (21.26) | (10.62) | (6.31) |
| Shareholders Funds | 21.16 | 19.83 | 18.89 | 22.15 | 24.72 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 21.16 | 19.83 | 18.89 | 22.15 | 24.72 |
| | | | | | |
| | 29 Jun '25 | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 29 Jun '21 |
|---|
| Operating Margin | (20,045.54%) | (13,718.84%) | (7,403.66%) | (63,217.06%) | (76,920.20%) |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| 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 | 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 | $0.00 | $0.00 | $0.00 | $0.02 | $0.03 |