| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Revenue | 0.06 | n/a | n/a | n/a | n/a |
| Operating Profit / Loss | (2.30) | (1.97) | (3.21) | (3.98) | (4.45) |
| Net Interest | (0.27) | (0.99) | (0.13) | (0.01) | (0.24) |
| Pre Tax Profit | (2.57) | (2.96) | (3.34) | (3.99) | (4.70) |
| Post Tax Profit | (2.60) | (2.96) | (3.34) | (3.99) | (4.70) |
| Profit for the Period | (2.60) | (2.96) | (3.34) | (3.99) | (4.70) |
| Equity Holders of Parent Company | (2.59) | (2.96) | (3.34) | (3.99) | (4.69) |
| Minority Interests | (0.01) | (0.01) | 0.00 | 0.00 | 0.00 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.20USX) | (0.30USX) | (0.30USX) | (0.40USX) | (0.50USX) |
| Earnings per Share (Diluted) | (0.20USX) | (0.30USX) | (0.30USX) | (0.40USX) | (0.50USX) |
| Earnings per Share (Adjusted) | (0.20USX) | (0.30USX) | (0.30USX) | (0.40USX) | (0.50USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.20USX) | (0.30USX) | (0.30USX) | (0.40USX) | (0.50USX) |
| Earnings per Share (Diluted) | (0.20USX) | (0.30USX) | (0.30USX) | (0.40USX) | (0.50USX) |
| Earnings per Share (Adjusted) | (0.20USX) | (0.30USX) | (0.30USX) | (0.40USX) | (0.50USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 56.80 | 50.29 | 51.29 | 42.98 | 40.20 |
| Property, Plant and Equipment | n/a | n/a | n/a | 0.01 | 0.01 |
| 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 | 2.83 | 2.10 | 2.20 | 2.11 | 2.26 |
| Total Non-Current Assets | 59.63 | 52.39 | 53.49 | 45.09 | 42.47 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 1.28 | 3.03 | 0.05 | 0.08 | 0.07 |
| Cash at Bank and in Hand | 0.17 | 6.82 | 7.99 | 16.79 | 8.89 |
| 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 | 1.45 | 9.85 | 8.05 | 16.86 | 8.97 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 61.09 | 62.24 | 61.54 | 61.96 | 51.44 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.01 | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 1.75 | 0.99 | 2.33 | 0.33 | 0.41 |
| Total Current Liabilities | 1.76 | 0.99 | 2.33 | 0.33 | 0.41 |
| | | | | | |
| 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 | n/a |
| Provisions | 17.26 | 16.59 | 16.20 | 15.60 | 11.77 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 17.26 | 16.59 | 16.20 | 15.60 | 11.77 |
| | | | | | |
| Net Assets | 42.07 | 44.66 | 43.00 | 46.02 | 39.26 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 406.68 | 406.68 | 402.12 | 402.12 | 392.17 |
| Share Premium Account | n/a | n/a | n/a | 47.06 | n/a |
| Other Reserves | 47.45 | 47.45 | 47.38 | n/a | 46.25 |
| Retained Earnings | (412.74) | (410.15) | (407.20) | (403.86) | (399.87) |
| Shareholders Funds | 41.39 | 43.98 | 42.30 | 45.32 | 38.56 |
| | | | | | |
| Minority Interests / Other Equity | 0.68 | 0.69 | 0.70 | 0.70 | 0.70 |
| Total Equity | 42.07 | 44.66 | 43.00 | 46.02 | 39.26 |
| | | | | | |
| | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Operating Margin | (3647.62%) | n/a | n/a | n/a | (222700.00%) |
| Return on Capital Employed | (90.51%) | (17.98%) | (40.55%) | (21.34%) | (41.11%) |
| 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 | ($0.01) | ($0.01) | ($0.01) | $0.00 | $0.00 |