| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 29 Jun '25 | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 30 Jun '21 |
|---|
| Revenue | n/a | n/a | n/a | n/a | n/a |
| Operating Profit / Loss | (14.38) | (20.80) | (38.48) | (21.43) | (12.87) |
| Net Interest | (21.65) | (18.00) | (13.10) | (11.73) | (9.61) |
| Pre Tax Profit | (35.75) | (62.31) | (49.31) | 2.84 | (22.74) |
| Post Tax Profit | (36.25) | (60.30) | (50.44) | (1.70) | (22.89) |
| Profit for the Period | (36.25) | (60.30) | (50.44) | (1.70) | (22.89) |
| Equity Holders of Parent Company | (36.25) | (60.30) | (50.34) | (1.59) | (22.81) |
| Minority Interests | n/a | n/a | (0.10) | (0.11) | (0.08) |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (1.20USX) | (2.00USX) | (2.00USX) | (0.10USX) | (1.10USX) |
| Earnings per Share (Diluted) | (1.20USX) | (2.00USX) | (2.00USX) | (0.10USX) | (1.10USX) |
| Earnings per Share (Adjusted) | (1.20USX) | (2.00USX) | (2.00USX) | (0.10USX) | (1.10USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (1.20USX) | (2.00USX) | (2.00USX) | (0.10USX) | (1.10USX) |
| Earnings per Share (Diluted) | (1.20USX) | (2.00USX) | (2.00USX) | (0.10USX) | (1.10USX) |
| Earnings per Share (Adjusted) | (1.20USX) | (2.00USX) | (2.00USX) | (0.10USX) | (1.10USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 29 Jun '25 | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 30 Jun '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 450.28 | 425.55 | 411.43 | 365.58 | 308.43 |
| Property, Plant and Equipment | 22.91 | 23.02 | 23.67 | 22.08 | 15.68 |
| 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 | 0.47 | 1.71 | 1.73 | 7.10 | 6.83 |
| Other Non-Current Assets | 5.60 | 4.41 | n/a | n/a | 1.46 |
| Total Non-Current Assets | 479.26 | 454.68 | 436.84 | 394.77 | 332.40 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 2.32 | 3.14 | 9.02 | 8.30 | 14.95 |
| Cash at Bank and in Hand | 11.84 | 6.03 | 32.48 | 26.10 | 109.56 |
| 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 | 14.16 | 9.17 | 41.50 | 34.40 | 124.52 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 493.42 | 463.85 | 478.34 | 429.16 | 456.91 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.02 | 10.07 | 0.38 | 0.42 | 0.34 |
| Other Current Liabilities | 6.97 | 7.22 | 13.41 | 6.51 | 7.85 |
| Total Current Liabilities | 6.99 | 17.29 | 13.79 | 6.92 | 8.18 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 210.73 | 189.08 | 147.19 | 84.40 | 107.18 |
| Provisions | 1.15 | 1.78 | 4.20 | 4.20 | n/a |
| Other Non-Current Liabilities | 35.58 | 1.08 | 0.24 | 2.39 | 2.93 |
| Total Non-Current Liabilities | 247.45 | 191.94 | 151.63 | 90.99 | 110.11 |
| | | | | | |
| Net Assets | 238.99 | 254.61 | 312.93 | 331.25 | 338.62 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 40.45 | 40.45 | 40.45 | 32.35 | 32.35 |
| Share Premium Account | 459.99 | 459.99 | 459.99 | 426.79 | 426.82 |
| Other Reserves | 88.03 | 60.52 | 59.58 | 5.88 | 22.28 |
| Retained Earnings | (349.48) | (306.35) | (247.10) | (132.59) | (142.25) |
| Shareholders Funds | 238.99 | 254.61 | 312.93 | 332.44 | 339.20 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | (1.19) | (0.58) |
| Total Equity | 238.99 | 254.61 | 312.93 | 331.25 | 338.62 |
| | | | | | |
| | 29 Jun '25 | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 30 Jun '21 |
|---|
| Operating Margin | n/a | n/a | n/a | n/a | n/a |
| Return on Capital Employed | (2,358.76%) | (147.71%) | (67.98%) | 26.64% | (9.54%) |
| 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 | ($0.07) | ($0.06) | ($0.03) | ($0.01) | $0.01 |