| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Revenue | 167.11 | 150.52 | 162.78 | 185.07 | 156.87 |
| Operating Profit / Loss | 6.76 | (32.72) | (7.17) | 31.97 | 13.26 |
| Net Interest | (21.73) | (10.52) | (4.12) | (7.27) | (6.04) |
| Pre Tax Profit | (18.65) | (44.26) | (14.36) | 26.28 | 9.40 |
| Post Tax Profit | (25.82) | (39.99) | (12.74) | 25.15 | 7.84 |
| Profit for the Period | (25.82) | (39.99) | (12.74) | 25.15 | 7.84 |
| Equity Holders of Parent Company | (24.36) | (34.28) | (12.66) | 19.02 | 5.42 |
| Minority Interests | (1.46) | (5.71) | (0.08) | 6.13 | 2.42 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (4.30USX) | (8.71USX) | (3.22USX) | 5.35USX | 1.53USX |
| Earnings per Share (Diluted) | (4.30USX) | (8.71USX) | (3.22USX) | 5.02USX | 1.50USX |
| Earnings per Share (Adjusted) | (4.30USX) | (8.71USX) | (3.22USX) | 5.35USX | 1.53USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (4.30USX) | (8.71USX) | (3.22USX) | 5.35USX | 1.53USX |
| Earnings per Share (Diluted) | (4.30USX) | (8.71USX) | (3.22USX) | 5.02USX | 1.50USX |
| Earnings per Share (Adjusted) | (4.30USX) | (8.71USX) | (3.22USX) | 5.35USX | 1.53USX |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 120.95 | 129.79 | 91.52 | 75.78 | 87.08 |
| Property, Plant and Equipment | 381.54 | 229.88 | 180.58 | 164.04 | 129.73 |
| Investments | 0.10 | 0.13 | 0.13 | 0.17 | 0.10 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 0.99 | 1.53 | 3.53 | 7.72 | 6.10 |
| Other Non-Current Assets | 32.47 | 9.57 | 3.87 | 0.68 | n/a |
| Total Non-Current Assets | 536.05 | 370.91 | 279.63 | 248.40 | 223.02 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 16.01 | 15.75 | 13.15 | 20.35 | 18.08 |
| Trade and Other Receivables | 30.79 | 51.85 | 25.15 | 12.72 | 11.56 |
| Cash at Bank and in Hand | 15.24 | n/a | 32.57 | 6.55 | 4.40 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 2.03 | 3.89 | 4.17 | 4.52 | 4.13 |
| Total Current Assets | 64.07 | 71.49 | 75.04 | 44.14 | 38.17 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 600.12 | 442.40 | 354.67 | 292.55 | 261.19 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 124.33 | 57.42 | 9.96 | 24.10 | 38.78 |
| Other Current Liabilities | 134.19 | 83.69 | 49.32 | 54.44 | 54.81 |
| Total Current Liabilities | 258.51 | 141.11 | 59.28 | 78.54 | 93.59 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 119.14 | 87.68 | 89.37 | 2.38 | 13.81 |
| Provisions | 39.33 | 27.12 | 21.64 | 16.12 | 14.88 |
| Other Non-Current Liabilities | 7.50 | 28.60 | 13.72 | 6.84 | n/a |
| Total Non-Current Liabilities | 165.96 | 143.40 | 124.73 | 25.34 | 28.69 |
| | | | | | |
| Net Assets | 175.64 | 157.89 | 170.65 | 183.26 | 138.90 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 8.84 | 5.83 | 5.81 | 5.34 | 5.30 |
| Share Premium Account | 39.14 | 17.43 | 17.43 | 0.49 | n/a |
| Other Reserves | n/a | n/a | n/a | 17.41 | n/a |
| Retained Earnings | 59.40 | 97.18 | 137.90 | 150.25 | 129.95 |
| Shareholders Funds | 107.38 | 120.43 | 161.13 | 173.49 | 135.25 |
| | | | | | |
| Minority Interests / Other Equity | 68.26 | 37.46 | 9.52 | 9.78 | 3.65 |
| Total Equity | 175.64 | 157.89 | 170.65 | 183.26 | 138.90 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | 4.04% | (21.74%) | (4.40%) | 17.27% | 8.45% |
| Return on Capital Employed | 0.91% | (16.84%) | (5.12%) | 22.35% | 12.94% |
| 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 | 7.90 | 17.70 |
| 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 | $0.07 | $0.04 | $0.10 | $0.13 | $0.06 |