| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Revenue | 4.90 | 10.91 | 10.03 | 8.48 | 7.10 |
| Operating Profit / Loss | (4.55) | (3.33) | (3.57) | (1.51) | (6.05) |
| Net Interest | (0.01) | (0.01) | n/a | (0.24) | (0.12) |
| Pre Tax Profit | (2.64) | (3.34) | (3.57) | (1.13) | (5.77) |
| Post Tax Profit | (2.72) | (3.71) | (3.99) | (1.43) | (6.09) |
| Profit for the Period | (2.72) | (3.71) | (3.99) | (1.42) | (6.09) |
| Equity Holders of Parent Company | (2.72) | (3.71) | (3.99) | (1.42) | (6.09) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (12.00USX) | (16.00USX) | (18.00USX) | (7.00USX) | (31.00USX) |
| Earnings per Share (Diluted) | (12.00USX) | (16.00USX) | (18.00USX) | (7.00USX) | (31.00USX) |
| Earnings per Share (Adjusted) | (12.00USX) | (16.00USX) | (18.00USX) | (7.00USX) | (31.00USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (12.00USX) | (16.00USX) | (18.00USX) | (7.00USX) | (31.00USX) |
| Earnings per Share (Diluted) | (12.00USX) | (16.00USX) | (18.00USX) | (7.00USX) | (31.00USX) |
| Earnings per Share (Adjusted) | (12.00USX) | (16.00USX) | (18.00USX) | (7.00USX) | (31.00USX) |
| | | | | | |
| 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 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 0.70 | 0.76 | 0.73 | 0.77 | 0.79 |
| Property, Plant and Equipment | 2.16 | 3.44 | 4.41 | 4.71 | 7.24 |
| 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 | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 2.87 | 4.20 | 5.14 | 5.48 | 8.03 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 4.00 | 3.42 | 3.74 | 4.32 | 5.64 |
| Trade and Other Receivables | 1.80 | 2.19 | 2.88 | 2.24 | 1.56 |
| Cash at Bank and in Hand | 1.26 | 0.38 | 1.65 | 3.13 | 3.29 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.12 | 0.20 | 0.22 | 0.48 | 0.61 |
| Total Current Assets | 7.18 | 6.19 | 8.48 | 10.18 | 11.10 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 10.05 | 10.39 | 13.62 | 15.66 | 19.13 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.38 | 0.28 | 0.33 | 0.25 | 1.27 |
| Other Current Liabilities | 3.53 | 2.34 | 1.57 | 1.57 | 2.25 |
| Total Current Liabilities | 3.91 | 2.63 | 1.90 | 1.82 | 3.52 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 0.88 | 0.61 | 0.89 | 1.22 | 1.82 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 0.88 | 0.61 | 0.89 | 1.22 | 1.82 |
| | | | | | |
| Net Assets | 5.26 | 7.16 | 10.83 | 12.62 | 13.79 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.61 | 0.57 | 0.57 | 0.49 | 0.49 |
| Share Premium Account | 44.59 | 44.80 | 44.77 | n/a | n/a |
| Other Reserves | n/a | n/a | n/a | 42.66 | 42.40 |
| Retained Earnings | (40.94) | (38.22) | (34.51) | (30.52) | (29.09) |
| Shareholders Funds | 5.26 | 7.16 | 10.83 | 12.62 | 13.79 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 5.26 | 7.16 | 10.83 | 12.62 | 13.79 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (92.86%) | (30.55%) | (35.64%) | (17.79%) | (85.21%) |
| Return on Capital Employed | (45.13%) | (45.73%) | (31.58%) | (6.68%) | (35.10%) |
| 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 | n/a | n/a | n/a | n/a | n/a |