| 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 | n/a | n/a | n/a | n/a | n/a |
| Operating Profit / Loss | 1.03 | (7.74) | (2.62) | (2.35) | (1.85) |
| Net Interest | (6.35) | (5.63) | 0.24 | (0.82) | (0.09) |
| Pre Tax Profit | (5.32) | (13.37) | (2.39) | (3.17) | (1.94) |
| Post Tax Profit | (5.32) | (13.37) | (2.28) | (3.17) | (1.94) |
| Profit for the Period | (5.32) | (13.37) | (2.28) | (3.17) | (1.94) |
| Equity Holders of Parent Company | (5.32) | (13.37) | (2.28) | (3.17) | (1.94) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.31USX) | (0.78USX) | (3.14p) | (4.38p) | (2.72p) |
| Earnings per Share (Diluted) | (0.31USX) | (0.78USX) | (3.14p) | (4.38p) | (2.72p) |
| Earnings per Share (Adjusted) | (0.31USX) | (0.78USX) | (3.14p) | (4.38p) | (2.72p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.31USX) | (0.78USX) | (3.14p) | (4.38p) | (2.72p) |
| Earnings per Share (Diluted) | (0.31USX) | (0.78USX) | (3.14p) | (4.38p) | (2.72p) |
| Earnings per Share (Adjusted) | (0.31USX) | (0.78USX) | (3.14p) | (4.38p) | (2.72p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | 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 | 13.21 | 8.31 | 6.00 | 7.06 | 35.74 |
| Property, Plant and Equipment | 278.86 | 70.97 | 31.00 | 32.26 | n/a |
| 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 | 0.06 | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 9.97 | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 302.10 | 79.28 | 37.00 | 39.32 | 35.74 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 48.77 | 13.80 | 0.27 | 0.13 | 0.02 |
| Cash at Bank and in Hand | 154.03 | 210.49 | 10.94 | 17.76 | 6.53 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 15.34 | 4.95 | 1.76 | 2.25 | n/a |
| Total Current Assets | 218.14 | 229.24 | 12.96 | 20.14 | 6.55 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 520.24 | 308.52 | 50.02 | 59.46 | 42.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.27 | 0.06 | n/a | n/a | n/a |
| Other Current Liabilities | 29.43 | 22.52 | 0.63 | 0.68 | 1.64 |
| Total Current Liabilities | 29.70 | 22.58 | 0.63 | 0.68 | 1.64 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 178.05 | 44.82 | n/a | n/a | n/a |
| Provisions | 0.63 | n/a | n/a | 0.21 | 0.23 |
| Other Non-Current Liabilities | 12.43 | 11.84 | 27.98 | 26.82 | 3.46 |
| Total Non-Current Liabilities | 191.11 | 56.66 | 27.98 | 27.03 | 3.69 |
| | | | | | |
| Net Assets | 299.43 | 229.28 | 21.41 | 31.75 | 36.96 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 70.33 | 52.22 | 14.49 | 14.46 | 14.33 |
| Share Premium Account | 306.72 | 245.39 | 41.85 | 41.79 | 41.66 |
| Other Reserves | (27.44) | (23.26) | (12.82) | (4.67) | (2.04) |
| Retained Earnings | (50.19) | (45.06) | (22.11) | (19.84) | (16.99) |
| Shareholders Funds | 299.43 | 229.28 | 21.41 | 31.75 | 36.96 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 299.43 | 229.28 | 21.41 | 31.75 | 36.96 |
| | | | | | |
| | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
|---|
| Operating Margin | n/a | n/a | n/a | n/a | n/a |
| Return on Capital Employed | 0.22% | (2.91%) | (17.02%) | (9.44%) | (127.70%) |
| 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 | $1.07 | $0.82 | 5.74p | 9.20p | 0.46p |