| 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 | 2.04 | 2.82 | 4.02 | 2.28 | 1.02 |
| Operating Profit / Loss | (1.10) | (0.13) | (0.40) | (0.93) | (1.36) |
| Net Interest | (0.41) | (0.35) | (0.20) | (0.16) | (0.21) |
| Pre Tax Profit | (1.51) | (0.47) | (0.55) | (1.09) | (1.30) |
| Post Tax Profit | (1.51) | (0.47) | (0.55) | (1.09) | (1.30) |
| Profit for the Period | (1.51) | (0.47) | (0.55) | (1.09) | (1.30) |
| Equity Holders of Parent Company | (1.51) | (0.47) | (0.55) | (1.09) | (1.30) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.08USX) | (0.06USX) | (0.07USX) | (0.16USX) | (0.35USX) |
| Earnings per Share (Diluted) | (0.08USX) | (0.06USX) | (0.07USX) | (0.16USX) | (0.35USX) |
| Earnings per Share (Adjusted) | (0.08USX) | (0.06USX) | (0.07USX) | (0.16USX) | (0.35USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.08USX) | (0.06USX) | (0.07USX) | (0.16USX) | (0.35USX) |
| Earnings per Share (Diluted) | (0.08USX) | (0.06USX) | (0.07USX) | (0.16USX) | (0.35USX) |
| Earnings per Share (Adjusted) | (0.08USX) | (0.06USX) | (0.07USX) | (0.16USX) | (0.35USX) |
| | | | | | |
| 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 | 2.52 | 2.39 | 2.22 | 2.01 | 2.03 |
| Property, Plant and Equipment | 1.20 | 1.23 | 1.31 | 0.92 | 0.78 |
| 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 | 3.71 | 3.62 | 3.53 | 2.93 | 2.81 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 0.48 | 0.58 | 0.62 | 0.36 | 0.38 |
| Cash at Bank and in Hand | 0.11 | 0.03 | 0.13 | 0.04 | 0.07 |
| 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 | 0.59 | 0.60 | 0.76 | 0.41 | 0.45 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 4.30 | 4.22 | 4.29 | 3.34 | 3.26 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.05 | 0.11 | 0.09 | 0.52 | 0.86 |
| Other Current Liabilities | 0.92 | 0.92 | 1.05 | 0.95 | 0.57 |
| Total Current Liabilities | 0.97 | 1.03 | 1.15 | 1.47 | 1.44 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 4.25 | 4.32 | 3.89 | 2.46 | 2.16 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 0.43 | 0.38 | 0.34 | 0.30 | 0.27 |
| Total Non-Current Liabilities | 4.68 | 4.70 | 4.23 | 2.76 | 2.42 |
| | | | | | |
| Net Assets | (1.35) | (1.51) | (1.08) | (0.89) | (0.60) |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 8.97 | 8.14 | 8.14 | 8.09 | 7.92 |
| Share Premium Account | 22.90 | 22.11 | 22.11 | 21.98 | 21.51 |
| Other Reserves | (0.15) | (0.21) | (0.25) | (0.37) | (0.53) |
| Retained Earnings | (33.07) | (31.56) | (31.09) | (30.58) | (29.49) |
| Shareholders Funds | (1.35) | (1.51) | (1.08) | (0.89) | (0.60) |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | (1.35) | (1.51) | (1.08) | (0.89) | (0.60) |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (53.97%) | (4.47%) | (9.90%) | (40.84%) | (133.33%) |
| Return on Capital Employed | (255.22%) | (23.95%) | (51.56%) | (1,210.39%) | (275.25%) |
| 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 | 0.00USX | 0.00USX | $0.00 | $0.00 | $0.00 |