| 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 | 52.91 | 63.76 | 71.41 | 61.41 | 31.03 |
| Operating Profit / Loss | (85.10) | (84.35) | (20.15) | (13.03) | (11.59) |
| Net Interest | 0.62 | 1.17 | 0.09 | (1.29) | (0.61) |
| Pre Tax Profit | (84.48) | (83.19) | (19.92) | (14.32) | (12.19) |
| Post Tax Profit | (84.72) | (83.41) | (20.21) | (14.32) | (12.19) |
| Profit for the Period | (84.72) | (83.41) | (20.21) | (14.32) | (12.19) |
| Equity Holders of Parent Company | (84.72) | (83.41) | (20.21) | (14.32) | (12.19) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 54.00p | 54.00p | (13.00p) | (13.00p) | (12.00p) |
| Earnings per Share (Diluted) | 54.00p | 54.00p | (13.00p) | (13.00p) | (12.00p) |
| Earnings per Share (Adjusted) | 54.00p | 54.00p | (13.00p) | (13.00p) | (12.00p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 54.00p | 54.00p | (13.00p) | (13.00p) | (12.00p) |
| Earnings per Share (Diluted) | 54.00p | 54.00p | (13.00p) | (13.00p) | (12.00p) |
| Earnings per Share (Adjusted) | 54.00p | 54.00p | (13.00p) | (13.00p) | (12.00p) |
| | | | | | |
| 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 | 16.35 | 61.10 | 110.88 | 107.06 | 106.17 |
| Property, Plant and Equipment | 5.24 | 7.34 | 8.41 | 5.68 | 3.24 |
| 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 | 7.38 | 5.39 |
| Total Non-Current Assets | 21.59 | 68.44 | 119.29 | 120.12 | 114.80 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 3.62 | 4.52 | 5.64 | 8.21 | 5.62 |
| Trade and Other Receivables | 19.78 | 16.81 | 16.65 | 24.04 | 14.32 |
| Cash at Bank and in Hand | 5.21 | 48.74 | 74.10 | 46.11 | 2.94 |
| Current Asset Investments | n/a | n/a | n/a | 50.00 | n/a |
| Other Current Assets | 5.56 | 6.73 | 6.23 | n/a | n/a |
| Total Current Assets | 34.17 | 76.81 | 102.62 | 128.37 | 22.88 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 55.76 | 145.24 | 221.91 | 248.48 | 137.68 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 2.21 | 2.37 | 4.48 | 1.60 | 1.21 |
| Other Current Liabilities | 34.14 | 36.76 | 31.05 | 36.33 | 19.66 |
| Total Current Liabilities | 36.35 | 39.13 | 35.53 | 37.94 | 20.87 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 1.54 | 3.55 | 2.00 | 3.09 | 11.51 |
| Provisions | 0.27 | 0.22 | 0.30 | 7.62 | 5.54 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | 1.00 |
| Total Non-Current Liabilities | 1.81 | 3.77 | 2.30 | 10.71 | 18.04 |
| | | | | | |
| Net Assets | 17.61 | 102.35 | 184.09 | 199.84 | 98.77 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.16 | 0.15 | 0.15 | 0.15 | n/a |
| Share Premium Account | 139.89 | 139.89 | 139.89 | 140.06 | 26.40 |
| Other Reserves | 3.33 | 7.01 | 5.33 | 0.95 | n/a |
| Retained Earnings | (125.77) | (44.70) | 38.71 | 58.68 | 72.37 |
| Shareholders Funds | 17.61 | 102.35 | 184.09 | 199.84 | 98.77 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 17.61 | 102.35 | 184.09 | 199.84 | 98.77 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (160.83%) | (132.31%) | (28.22%) | (21.22%) | (37.34%) |
| Return on Capital Employed | (1,614.17%) | (178.04%) | (25.02%) | (12.40%) | (106.64%) |
| 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 | 0.20 | 0.40 | 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 | 0.80p | 26.29p | 46.66p | 59.13p | (4.71p) |