| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
|---|
| Revenue | 285.64 | 235.91 | 182.00 | 246.81 | 234.86 |
| Operating Profit / Loss | 8.81 | (2.78) | (1.55) | (7.92) | 7.85 |
| Net Interest | (9.76) | (3.49) | (2.28) | (3.96) | (0.17) |
| Pre Tax Profit | (0.95) | (7.77) | (7.10) | (11.46) | 8.25 |
| Post Tax Profit | (1.37) | (6.26) | (8.58) | (11.46) | 6.81 |
| Profit for the Period | (1.37) | (6.26) | (8.58) | (11.46) | 6.04 |
| Equity Holders of Parent Company | (1.65) | (5.55) | (8.62) | (11.55) | 6.04 |
| Minority Interests | 0.28 | (0.70) | 0.05 | 0.10 | 0.00 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (2.60USX) | (8.70USX) | (13.60USX) | (18.20USX) | (57.50USX) |
| Earnings per Share (Diluted) | (2.60USX) | (8.70USX) | (13.60USX) | (18.20USX) | (57.50USX) |
| Earnings per Share (Adjusted) | (13.90USX) | (12.70USX) | (23.10USX) | 0.70USX | 11.30USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (2.60USX) | (8.70USX) | (13.60USX) | (18.20USX) | (58.80USX) |
| Earnings per Share (Diluted) | (2.60USX) | (8.70USX) | (13.60USX) | (18.20USX) | (58.80USX) |
| Earnings per Share (Adjusted) | (13.90USX) | (12.70USX) | (23.10USX) | 0.70USX | 11.30USX |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | $0.03 |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 32.35 | 37.89 | 32.82 | 84.21 | 28.47 |
| Property, Plant and Equipment | 59.99 | 89.87 | 90.08 | 35.32 | 22.25 |
| Investments | n/a | n/a | 2.00 | 15.11 | 18.29 |
| 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 | 7.51 | 4.21 | 13.03 | 6.47 | 1.93 |
| Total Non-Current Assets | 99.85 | 131.97 | 137.93 | 141.12 | 70.93 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 7.28 | 8.91 | 5.98 | 7.27 | 7.24 |
| Trade and Other Receivables | 58.27 | 63.83 | 49.36 | 72.96 | 58.83 |
| Cash at Bank and in Hand | 22.41 | 10.24 | 16.14 | 8.46 | 10.04 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | 1.28 | 3.74 | n/a |
| Total Current Assets | 87.95 | 82.99 | 72.75 | 92.43 | 76.12 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 187.80 | 214.96 | 210.69 | 233.56 | 147.05 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 42.28 | 48.15 | 9.57 | 17.21 | 11.14 |
| Other Current Liabilities | 59.10 | 49.86 | 51.45 | 55.58 | 54.83 |
| Total Current Liabilities | 101.38 | 98.00 | 61.02 | 72.80 | 65.96 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 46.51 | 67.01 | 89.77 | 89.23 | 1.39 |
| Provisions | 2.09 | 0.35 | 2.88 | 1.41 | 0.62 |
| Other Non-Current Liabilities | 3.66 | 2.08 | 0.69 | 4.38 | n/a |
| Total Non-Current Liabilities | 52.27 | 69.44 | 93.34 | 95.03 | 2.01 |
| | | | | | |
| Net Assets | 34.16 | 47.52 | 56.32 | 65.73 | 79.08 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.96 | 0.95 | 0.95 | 0.95 | 0.95 |
| Share Premium Account | 63.71 | 63.50 | 63.47 | 63.47 | 63.47 |
| Other Reserves | 5.11 | 10.28 | 10.95 | 5.62 | 5.88 |
| Retained Earnings | (35.99) | (27.30) | (19.85) | (5.06) | 8.11 |
| Shareholders Funds | 33.78 | 47.43 | 55.52 | 64.98 | 78.42 |
| | | | | | |
| Minority Interests / Other Equity | 0.37 | 0.09 | 0.80 | 0.75 | 0.66 |
| Total Equity | 34.16 | 47.52 | 56.32 | 65.73 | 79.08 |
| | | | | | |
| | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
|---|
| Operating Margin | 3.08% | (1.18%) | (0.85%) | (3.21%) | 3.34% |
| Return on Capital Employed | 9.50% | (3.42%) | (3.83%) | (8.39%) | 13.20% |
| Dividend Cover | n/a | n/a | n/a | n/a | 5.65 |
| Dividend Yield | n/a | n/a | n/a | n/a | 1.30 |
| PE Ratio | n/a | n/a | n/a | 113.00 | 13.30 |
| 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 | $0.03 | $0.15 | $0.37 | ($0.29) | $0.79 |