| 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 | 7.94 | 23.11 | 17.46 | 15.26 | 19.46 |
| Operating Profit / Loss | (7.21) | (157.21) | 2.25 | 4.46 | (3.81) |
| Net Interest | (0.81) | (1.03) | (0.59) | (2.82) | (2.01) |
| Pre Tax Profit | (7.88) | (158.87) | 90.70 | (4.20) | (1.90) |
| Post Tax Profit | (8.12) | (111.19) | 90.11 | (6.39) | (1.95) |
| Profit for the Period | (8.13) | (111.19) | 90.11 | (6.54) | (4.84) |
| Equity Holders of Parent Company | (8.13) | (111.19) | 90.11 | (6.54) | (4.84) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.24USX) | (4.47USX) | 3.69USX | (0.51USX) | (0.67USX) |
| Earnings per Share (Diluted) | (0.24USX) | (4.47USX) | 3.65USX | (0.51USX) | (0.67USX) |
| Earnings per Share (Adjusted) | (0.24USX) | (4.47USX) | 3.69USX | (0.51USX) | (0.67USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.24USX) | (4.47USX) | 3.69USX | (0.52USX) | (1.31USX) |
| Earnings per Share (Diluted) | (0.24USX) | (4.47USX) | 3.65USX | (0.52USX) | (1.31USX) |
| Earnings per Share (Adjusted) | (0.24USX) | (4.47USX) | 3.69USX | (0.52USX) | (1.31USX) |
| | | | | | |
| 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 | n/a | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | 210.01 | 212.04 | 366.92 | 224.43 | 215.03 |
| 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 | 210.01 | 212.04 | 366.92 | 224.43 | 215.03 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 1.77 | 4.61 | 6.16 | 4.89 | 6.41 |
| Trade and Other Receivables | 5.40 | 6.33 | 4.62 | 3.76 | 6.12 |
| Cash at Bank and in Hand | 0.53 | 2.30 | 0.89 | 2.56 | 1.49 |
| 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 | 7.70 | 13.23 | 11.66 | 11.21 | 14.02 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 217.71 | 225.27 | 378.58 | 235.64 | 229.05 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 3.56 | 8.60 | 5.37 | 6.22 | 6.34 |
| Other Current Liabilities | 3.20 | 4.42 | 4.46 | 4.47 | 4.80 |
| Total Current Liabilities | 6.77 | 13.03 | 9.83 | 10.70 | 11.14 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 0.29 | 5.66 | 2.90 | 3.33 | 37.09 |
| Provisions | 58.68 | 58.67 | 106.47 | 64.79 | 62.65 |
| Other Non-Current Liabilities | n/a | n/a | 0.93 | n/a | 0.97 |
| Total Non-Current Liabilities | 58.97 | 64.34 | 110.30 | 68.12 | 100.72 |
| | | | | | |
| Net Assets | 151.97 | 147.91 | 258.45 | 156.83 | 117.19 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 35.84 | 32.62 | 32.53 | 31.12 | 6.76 |
| Share Premium Account | 75.02 | 65.55 | 65.25 | 58.61 | 35.13 |
| Other Reserves | (1.83) | (1.33) | (1.58) | (5.01) | (2.41) |
| Retained Earnings | 42.93 | 51.06 | 162.25 | 72.11 | 77.71 |
| Shareholders Funds | 151.97 | 147.91 | 258.45 | 156.83 | 117.19 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 151.97 | 147.91 | 258.45 | 156.83 | 117.19 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | (90.81%) | (680.34%) | 12.85% | 29.19% | (19.58%) |
| Return on Capital Employed | (3.30%) | (71.47%) | 24.46% | (0.60%) | 0.05% |
| 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 | 1.50 | 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 | $0.04 | $0.04 | $0.07 | $0.04 | $0.03 |