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 |