| Standard | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | |
| | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '21 | 29 Jun '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Revenue | 31.88 | 15.03 | n/a | n/a |
| Operating Profit / Loss | (30.31) | (15.11) | (18.26) | (16.18) |
| Net Interest | (6.23) | n/a | 0.46 | 0.45 |
| Pre Tax Profit | (36.90) | (15.88) | (27.80) | (21.82) |
| Post Tax Profit | (34.92) | (15.84) | (26.95) | (21.82) |
| Profit for the Period | (34.92) | (15.84) | (26.95) | (21.82) |
| Equity Holders of Parent Company | (34.92) | n/a | (26.95) | (21.82) |
| Minority Interests | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.08CAX) | (8.07CAX) | (7.00CAX) | (7.00CAX) |
| Earnings per Share (Diluted) | (0.08CAX) | (8.07CAX) | (7.00CAX) | (7.00CAX) |
| Earnings per Share (Adjusted) | (0.08CAX) | (8.07CAX) | (7.00CAX) | (7.00CAX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.08CAX) | (8.07CAX) | (7.00CAX) | (7.00CAX) |
| Earnings per Share (Diluted) | (0.08CAX) | (8.07CAX) | (7.00CAX) | (7.00CAX) |
| Earnings per Share (Adjusted) | (0.08CAX) | (8.07CAX) | (7.00CAX) | (7.00CAX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '21 | 29 Jun '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | 273.36 | n/a | 192.88 | 48.81 |
| Investments | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | 251.78 | n/a | n/a |
| Other Non-Current Assets | 0.84 | n/a | 0.40 | 10.10 |
| Total Non-Current Assets | 274.20 | 251.78 | 193.28 | 58.91 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 8.87 | n/a | 3.17 | n/a |
| Trade and Other Receivables | 3.80 | n/a | 5.63 | 1.37 |
| Cash at Bank and in Hand | 8.45 | n/a | 44.91 | 70.28 |
| Current Asset Investments | 0.17 | n/a | 1.49 | 0.02 |
| Other Current Assets | 0.17 | n/a | 1.49 | 0.02 |
| Total Current Assets | 21.47 | n/a | 56.68 | 71.69 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a |
| Total Assets | 295.50 | 285.10 | 248.47 | 130.58 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 13.68 | n/a | 5.89 | 0.91 |
| Other Current Liabilities | 29.60 | n/a | 30.00 | 7.28 |
| Total Current Liabilities | 43.28 | n/a | 35.89 | 8.20 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 119.47 | n/a | 91.57 | 18.67 |
| Provisions | 19.75 | n/a | 21.72 | 16.51 |
| Other Non-Current Liabilities | 42.31 | n/a | 38.83 | 37.61 |
| Total Non-Current Liabilities | 181.53 | n/a | 152.12 | 72.80 |
| | | | | | |
| Net Assets | 70.69 | 74.70 | 60.46 | 49.59 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 235.35 | n/a | 192.88 | 156.77 |
| Share Premium Account | n/a | n/a | n/a | n/a |
| Other Reserves | 20.16 | n/a | 17.49 | 15.78 |
| Retained Earnings | (184.83) | n/a | (149.91) | (122.96) |
| Shareholders Funds | 70.69 | 74.70 | 60.46 | 49.59 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a |
| Total Equity | 70.69 | 74.70 | 60.46 | 49.59 |
| | | | | | |
| | 31 Dec '21 | 29 Jun '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | (95.08%) | (100.53%) | n/a | n/a |
| Return on Capital Employed | (13.72%) | (42.87%) | (15.73%) | (25.99%) |
| Dividend Cover | n/a | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a | n/a |
| PE Ratio | n/a | n/a | n/a | n/a |
| PEG | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | 0.16CAD | 0.17CAD | 0.13CAD | 0.11CAD |