| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 30 Jun '21 | 29 Jun '21 |
|---|
| Revenue | 0.01 | 0.02 | n/a | n/a | n/a |
| Operating Profit / Loss | (3.16) | (3.59) | (4.09) | (2.05) | (2.05) |
| Net Interest | (1.09) | (0.65) | (0.24) | n/a | n/a |
| Pre Tax Profit | (4.25) | (4.24) | (4.24) | (2.05) | (2.05) |
| Post Tax Profit | (4.25) | (4.21) | (4.33) | (2.05) | (2.05) |
| Profit for the Period | (4.25) | (4.21) | (4.33) | (2.05) | (2.05) |
| Equity Holders of Parent Company | (4.25) | (4.21) | (4.33) | (2.05) | (2.05) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.40USX) | (0.50USX) | (0.70USX) | (0.40USX) | (0.40USX) |
| Earnings per Share (Diluted) | (0.40USX) | (0.50USX) | (0.70USX) | (0.40USX) | (0.40USX) |
| Earnings per Share (Adjusted) | (0.40USX) | (0.50USX) | (0.70USX) | (0.40USX) | (0.40USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.40USX) | (0.50USX) | (0.70USX) | (0.40USX) | (0.40USX) |
| Earnings per Share (Diluted) | (0.40USX) | (0.50USX) | (0.70USX) | (0.40USX) | (0.40USX) |
| Earnings per Share (Adjusted) | (0.40USX) | (0.50USX) | (0.70USX) | (0.40USX) | (0.40USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 30 Jun '21 | 29 Jun '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 71.99 | n/a | n/a | 48.86 | 48.86 |
| Property, Plant and Equipment | 1.28 | 1.40 | 0.37 | 0.84 | 0.84 |
| 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 | 0.00 | n/a | n/a | n/a |
| Other Non-Current Assets | 0.58 | 60.93 | 50.78 | 0.63 | 0.63 |
| Total Non-Current Assets | 73.86 | 62.33 | 51.15 | 50.33 | 50.33 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 0.50 | 1.31 | 0.42 | 0.27 | 0.27 |
| Cash at Bank and in Hand | 2.52 | 6.85 | 7.88 | 6.39 | 6.39 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.66 | 1.14 | 0.18 | n/a | n/a |
| Total Current Assets | 3.67 | 9.30 | 8.48 | 6.65 | 6.65 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 77.53 | 71.63 | 59.63 | 56.98 | 56.98 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.50 | 0.02 | 0.01 | 0.01 | 0.01 |
| Other Current Liabilities | 1.95 | 2.82 | 1.58 | 0.43 | 0.43 |
| Total Current Liabilities | 2.45 | 2.84 | 1.59 | 0.45 | 0.45 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 12.22 | 2.04 | 0.06 | 0.07 | 0.07 |
| Provisions | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 |
| Other Non-Current Liabilities | 0.14 | 8.21 | 7.33 | n/a | n/a |
| Total Non-Current Liabilities | 12.50 | 10.38 | 7.50 | 0.19 | 0.19 |
| | | | | | |
| Net Assets | 62.59 | 58.41 | 50.53 | 56.35 | 56.35 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 130.02 | 121.51 | 106.76 | n/a | 106.76 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | (9.42) | (9.35) | (6.72) | 101.53 | (5.23) |
| Retained Earnings | (58.01) | (53.76) | (49.51) | (45.19) | (45.19) |
| Shareholders Funds | 62.59 | 58.41 | 50.53 | 56.35 | 56.35 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 62.59 | 58.41 | 50.53 | 56.35 | 56.35 |
| | | | | | |
| | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 30 Jun '21 | 29 Jun '21 |
|---|
| Operating Margin | (24,338.46%) | (16,336.36%) | (45,413,324.56%) | n/a | (426,190.23%) |
| Return on Capital Employed | (91.63%) | (5.93%) | (7.88%) | (26.71%) | (26.70%) |
| 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 | ($0.01) | $0.05 | $0.04 | $0.01 | $0.01 |