| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 30 Mar '25 | 31 Mar '24 | 30 Mar '23 | 30 Mar '22 | 31 Mar '21 |
|---|
| Revenue | 29.65 | 42.93 | 63.03 | 53.71 | 48.53 |
| Operating Profit / Loss | 26.38 | 36.56 | 54.76 | 45.94 | 44.48 |
| Net Interest | n/a | n/a | n/a | n/a | n/a |
| Pre Tax Profit | 26.39 | 36.12 | 54.87 | 45.96 | 44.08 |
| Post Tax Profit | (357.58) | 20.18 | 30.88 | 35.21 | 27.93 |
| Profit for the Period | (357.58) | 20.18 | 30.88 | 35.21 | 27.93 |
| Equity Holders of Parent Company | (357.58) | 20.18 | 30.88 | 35.21 | 27.93 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (195.00USX) | 11.00USX | 17.00USX | 19.00USX | 15.00USX |
| Earnings per Share (Diluted) | (195.00USX) | 11.00USX | 17.00USX | 19.00USX | 15.00USX |
| Earnings per Share (Adjusted) | (195.00USX) | 11.00USX | 17.00USX | 19.00USX | 15.00USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (195.00USX) | 11.00USX | 17.00USX | 19.00USX | 15.00USX |
| Earnings per Share (Diluted) | (195.00USX) | 11.00USX | 17.00USX | 19.00USX | 15.00USX |
| Earnings per Share (Adjusted) | (195.00USX) | 11.00USX | 17.00USX | 19.00USX | 15.00USX |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 30 Mar '25 | 31 Mar '24 | 30 Mar '23 | 30 Mar '22 | 31 Mar '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | n/a | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | 776.14 | 1,291.62 | 1,223.43 | 1,149.22 | 1,080.95 |
| 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 | 0.34 | 0.77 | 1.15 | 1.21 | 0.92 |
| Total Non-Current Assets | 776.48 | 1,292.40 | 1,224.58 | 1,150.44 | 1,081.87 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 6.90 | 8.94 | 9.93 | 9.46 | 8.54 |
| Trade and Other Receivables | 109.88 | 107.93 | 113.99 | 140.51 | 157.35 |
| Cash at Bank and in Hand | 0.24 | 2.07 | 11.77 | 4.45 | 1.00 |
| 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 | 117.02 | 118.94 | 135.69 | 154.43 | 166.88 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 893.50 | 1,411.34 | 1,360.27 | 1,304.86 | 1,248.75 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 4.51 | 20.58 | 28.46 | 172.75 | 24.49 |
| Other Current Liabilities | 721.46 | 27.01 | 2.37 | 6.92 | 9.31 |
| Total Current Liabilities | 725.97 | 47.58 | 30.83 | 179.67 | 33.80 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 159.58 | 159.69 | 175.48 | 39.24 | 207.96 |
| Provisions | 1.90 | 162.02 | 146.29 | 122.39 | 111.57 |
| Other Non-Current Liabilities | n/a | 678.41 | 664.24 | 651.01 | 618.07 |
| Total Non-Current Liabilities | 161.48 | 1,000.12 | 986.00 | 812.63 | 937.60 |
| | | | | | |
| Net Assets | 6.05 | 363.63 | 343.44 | 312.56 | 277.35 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 |
| Share Premium Account | 46.73 | 46.73 | 46.73 | 46.73 | n/a |
| Other Reserves | 10.26 | 10.26 | 10.26 | 10.26 | 56.99 |
| Retained Earnings | (54.56) | 303.02 | 282.83 | 251.95 | 216.74 |
| Shareholders Funds | 6.05 | 363.63 | 343.44 | 312.56 | 277.35 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 6.05 | 363.63 | 343.44 | 312.56 | 277.35 |
| | | | | | |
| | 30 Mar '25 | 31 Mar '24 | 30 Mar '23 | 30 Mar '22 | 31 Mar '21 |
|---|
| Operating Margin | 88.97% | 85.15% | 86.87% | 85.53% | 91.66% |
| Return on Capital Employed | 15.34% | 5.12% | 7.91% | 7.10% | 7.09% |
| 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 | 6.30 | 17.10 | 17.20 | 20.50 |
| PEG | n/a | n/a | 0.30 | 1.40 | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | $0.03 | $1.99 | $1.88 | $1.71 | $1.52 |