| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 30 Jul '23 | 31 Dec '22 | 30 Jul '22 |
|---|
| Revenue | 38.63 | 41.29 | 8.00 | 44.26 | 10.64 |
| Operating Profit / Loss | (51.20) | (48.30) | (13.95) | (27.36) | (7.71) |
| Net Interest | 10.14 | 10.38 | n/a | 3.79 | n/a |
| Pre Tax Profit | (41.05) | (37.92) | (11.25) | (23.57) | (6.43) |
| Post Tax Profit | (41.05) | (37.92) | (11.25) | (23.57) | (6.43) |
| Profit for the Period | (41.06) | (37.92) | (11.25) | (23.57) | (6.43) |
| Equity Holders of Parent Company | (41.06) | (37.92) | n/a | (23.57) | n/a |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (39.00USX) | (37.00USX) | (11.00USX) | (54.87USX) | (10.33USX) |
| Earnings per Share (Diluted) | (39.00USX) | (37.00USX) | (11.00USX) | (54.87USX) | (10.33USX) |
| Earnings per Share (Adjusted) | (39.00USX) | (37.00USX) | (11.00USX) | (54.87USX) | (10.33USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (39.00USX) | (37.00USX) | (11.00USX) | (54.87USX) | (10.33USX) |
| Earnings per Share (Diluted) | (39.00USX) | (37.00USX) | (11.00USX) | (54.87USX) | (10.33USX) |
| Earnings per Share (Adjusted) | (39.00USX) | (37.00USX) | (11.00USX) | (54.87USX) | (10.33USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 30 Jul '23 | 31 Dec '22 | 30 Jul '22 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | n/a | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | 30.47 | 34.75 | n/a | 33.58 | n/a |
| Investments | 35.78 | 42.94 | 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 | 52.39 | n/a | 34.13 |
| Other Non-Current Assets | 1.53 | 0.39 | n/a | 0.81 | n/a |
| Total Non-Current Assets | 67.79 | 78.08 | 52.39 | 34.39 | 34.13 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 8.91 | 12.23 | n/a | 8.58 | n/a |
| Trade and Other Receivables | 8.29 | 9.38 | n/a | 16.35 | n/a |
| Cash at Bank and in Hand | 27.88 | 46.51 | n/a | 11.06 | n/a |
| Current Asset Investments | 126.60 | 121.78 | n/a | 216.27 | n/a |
| Other Current Assets | 126.60 | 121.78 | n/a | 216.27 | n/a |
| Total Current Assets | 298.28 | 311.68 | n/a | 468.54 | n/a |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 239.47 | 268.27 | 266.73 | 286.65 | 286.41 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.86 | 0.77 | n/a | 0.16 | n/a |
| Other Current Liabilities | 14.91 | 17.08 | n/a | 15.27 | n/a |
| Total Current Liabilities | 15.78 | 17.85 | n/a | 15.43 | n/a |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 17.17 | 17.97 | n/a | 15.94 | n/a |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 0.27 | 0.28 | n/a | 1.32 | n/a |
| Total Non-Current Liabilities | 17.44 | 18.25 | n/a | 17.26 | n/a |
| | | | | | |
| Net Assets | 206.25 | 232.17 | 233.38 | 253.97 | 254.43 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 423.10 | 407.96 | n/a | 1.02 | n/a |
| Share Premium Account | n/a | n/a | n/a | 390.82 | n/a |
| Other Reserves | n/a | n/a | n/a | n/a | n/a |
| Retained Earnings | (216.85) | (175.80) | n/a | (137.88) | n/a |
| Shareholders Funds | 206.25 | 232.17 | 233.38 | 253.97 | 254.43 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 206.25 | 232.17 | 233.38 | 253.97 | 254.43 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 30 Jul '23 | 31 Dec '22 | 30 Jul '22 |
|---|
| Operating Margin | (132.54%) | (116.98%) | (174.31%) | (61.82%) | (72.46%) |
| Return on Capital Employed | (22.83%) | (19.25%) | (8.30%) | (10.13%) | (4.35%) |
| 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 | $1.95 | $2.19 | $2.24 | $2.40 | $2.44 |