| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Revenue | 9.52 | 7.85 | 0.08 | 1.67 | n/a |
| Operating Profit / Loss | (1.11) | (1.67) | (3.68) | (2.05) | (0.38) |
| Net Interest | (2.63) | (6.00) | (1.71) | n/a | n/a |
| Pre Tax Profit | 3.80 | (4.63) | (4.40) | 1.65 | (0.69) |
| Post Tax Profit | 2.39 | (3.68) | (3.54) | 1.71 | (0.69) |
| Profit for the Period | 2.39 | (3.68) | (3.54) | 1.71 | (0.69) |
| Equity Holders of Parent Company | 2.39 | (3.68) | (3.54) | 1.71 | (0.69) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 0.82USX | (1.28USX) | (2.15USX) | 2.45USX | (4.66USX) |
| Earnings per Share (Diluted) | 0.82USX | (1.28USX) | (2.15USX) | 2.45USX | (4.66USX) |
| Earnings per Share (Adjusted) | 0.82USX | (1.28USX) | (2.15USX) | 2.45USX | (4.66USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 0.82USX | (1.28USX) | (2.15USX) | 2.45USX | (4.66USX) |
| Earnings per Share (Diluted) | 0.82USX | (1.28USX) | (2.15USX) | 2.45USX | (4.66USX) |
| Earnings per Share (Adjusted) | 0.82USX | (1.28USX) | (2.15USX) | 2.45USX | (4.66USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 134.75 | 104.97 | 44.90 | 11.02 | n/a |
| Property, Plant and Equipment | n/a | n/a | n/a | n/a | n/a |
| 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 | 1.49 | 9.66 | 8.50 | 7.66 | n/a |
| Total Non-Current Assets | 136.24 | 114.63 | 53.40 | 18.68 | n/a |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 9.81 | 10.40 | 1.21 | 0.78 | 0.01 |
| Cash at Bank and in Hand | 3.25 | 16.58 | 45.64 | 6.97 | 4.13 |
| 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 | 13.05 | 26.97 | 46.85 | 7.75 | 4.15 |
| | | | | | |
| Other Assets | n/a | 6.75 | n/a | n/a | n/a |
| Total Assets | 149.30 | 148.36 | 100.25 | 26.43 | 4.15 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 5.06 | 6.78 | 10.54 | n/a | n/a |
| Other Current Liabilities | 2.43 | 2.28 | 1.04 | 0.46 | 0.04 |
| Total Current Liabilities | 7.49 | 9.05 | 11.58 | 0.46 | 0.04 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 23.81 | 31.58 | n/a | n/a | n/a |
| Provisions | 0.64 | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 8.79 | 2.86 | 0.61 | 0.46 | n/a |
| Total Non-Current Liabilities | 33.25 | 34.44 | 0.61 | 0.46 | n/a |
| | | | | | |
| Net Assets | 108.56 | 104.87 | 88.07 | 25.51 | 4.10 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 3.85 | 3.83 | 3.31 | 1.33 | 0.33 |
| Share Premium Account | 107.22 | 106.39 | 87.05 | 23.29 | 4.79 |
| Other Reserves | 1.21 | 0.77 | 0.52 | 0.15 | (0.02) |
| Retained Earnings | (3.73) | (6.12) | (2.80) | 0.73 | (0.99) |
| Shareholders Funds | 108.56 | 104.87 | 88.07 | 25.51 | 4.10 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 108.56 | 104.87 | 88.07 | 25.51 | 4.10 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | (11.67%) | (21.32%) | (4,436.14%) | (123.14%) | n/a |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| 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 | 50.40 | n/a | n/a | 20.50 | 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 | ($0.09) | $0.00 | $0.15 | $0.05 | $0.01 |