| 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 | 15.40 | 17.88 | 49.28 | 39.98 | 24.03 |
| Operating Profit / Loss | (7.79) | (9.43) | 6.42 | 9.29 | (16.64) |
| Net Interest | (0.79) | (1.92) | (1.64) | (0.44) | (3.81) |
| Pre Tax Profit | (8.59) | (11.35) | 4.79 | 8.84 | (8.46) |
| Post Tax Profit | (9.71) | (13.02) | 1.63 | 8.42 | (9.30) |
| Profit for the Period | (9.71) | (13.02) | 1.63 | 8.42 | (9.30) |
| Equity Holders of Parent Company | (9.71) | (13.02) | 1.63 | 8.42 | (9.30) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (8.00USX) | (11.00USX) | 1.00USX | 7.00USX | (300.00USX) |
| Earnings per Share (Diluted) | (8.00USX) | (11.00USX) | 1.00USX | 1.00USX | (300.00USX) |
| Earnings per Share (Adjusted) | (8.00USX) | (11.00USX) | 1.00USX | 7.00USX | (300.00USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (8.00USX) | (11.00USX) | 1.00USX | 7.00USX | (300.00USX) |
| Earnings per Share (Diluted) | (8.00USX) | (11.00USX) | 1.00USX | 1.00USX | (300.00USX) |
| Earnings per Share (Adjusted) | (8.00USX) | (11.00USX) | 1.00USX | 7.00USX | (300.00USX) |
| | | | | | |
| 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 | 10.67 | 10.70 | 10.53 | 5.04 | 0.01 |
| Property, Plant and Equipment | 45.10 | 56.53 | 63.00 | 72.12 | 78.31 |
| 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 | 55.77 | 67.23 | 73.53 | 77.16 | 78.33 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 0.65 | 0.70 | 0.70 | 0.66 | n/a |
| Trade and Other Receivables | 5.40 | 8.14 | 10.01 | 7.40 | 8.88 |
| Cash at Bank and in Hand | 1.37 | 1.33 | 4.85 | 8.43 | 6.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 1.13 | 1.17 | 1.09 | 1.14 | 1.16 |
| Total Current Assets | 8.56 | 11.34 | 16.65 | 17.62 | 16.04 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 64.33 | 78.57 | 90.18 | 94.78 | 94.36 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.18 | 0.14 | 0.28 | 0.19 | 0.16 |
| Other Current Liabilities | 17.71 | 16.79 | 16.29 | 16.80 | 22.07 |
| Total Current Liabilities | 17.89 | 16.93 | 16.57 | 16.99 | 22.24 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 0.50 | 0.42 | 0.47 | 0.25 | 0.42 |
| Provisions | 31.65 | 37.45 | 36.35 | 40.11 | 40.33 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 32.15 | 37.87 | 36.81 | 40.36 | 40.75 |
| | | | | | |
| Net Assets | 14.29 | 23.78 | 36.80 | 37.43 | 31.38 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 401.64 | 401.43 | 401.43 | 401.43 | 401.43 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 21.74 | 21.73 | 21.73 | (362.62) | 26.36 |
| Retained Earnings | (409.09) | (399.38) | (386.36) | (1.37) | (396.41) |
| Shareholders Funds | 14.29 | 23.78 | 36.80 | 37.43 | 31.38 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 14.29 | 23.78 | 36.80 | 37.43 | 31.38 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (50.59%) | (52.74%) | 13.03% | 23.23% | (69.25%) |
| Return on Capital Employed | (21.67%) | (18.45%) | 10.14% | 12.73% | (6.43%) |
| 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 | 14.30 | 27.80 | 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 | $0.02 | $0.09 | $0.18 | $0.22 | $0.21 |