| Standard | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | |
| | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Revenue | 28.33 | 21.64 | 17.35 | 14.62 |
| Operating Profit / Loss | (7.98) | (15.51) | (12.53) | (3.85) |
| Net Interest | (0.87) | 3.69 | 0.59 | (0.17) |
| Pre Tax Profit | (8.85) | (19.20) | (13.12) | (4.03) |
| Post Tax Profit | (8.85) | (19.20) | (13.12) | (4.03) |
| Profit for the Period | (8.85) | (19.20) | (13.12) | (4.03) |
| Equity Holders of Parent Company | (8.85) | (19.20) | (13.12) | (4.03) |
| Minority Interests | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (10.00USX) | (22.00USX) | (55.00USX) | (23.00USX) |
| Earnings per Share (Diluted) | (10.00USX) | (22.00USX) | (55.00USX) | (23.00USX) |
| Earnings per Share (Adjusted) | (10.00USX) | (22.00USX) | (55.00USX) | (23.00USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (10.00USX) | (22.00USX) | (55.00USX) | (23.00USX) |
| Earnings per Share (Diluted) | (10.00USX) | (22.00USX) | (55.00USX) | (23.00USX) |
| Earnings per Share (Adjusted) | (10.00USX) | (22.00USX) | (55.00USX) | (23.00USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 0.49 | n/a | n/a | n/a |
| Property, Plant and Equipment | 2.27 | 2.75 | 1.19 | 1.63 |
| Investments | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 1.56 | 1.14 | 1.18 | 1.01 |
| Total Non-Current Assets | 4.32 | 3.90 | 2.37 | 2.64 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 6.76 | 5.31 | 3.08 | 1.75 |
| Cash at Bank and in Hand | 17.32 | 22.14 | 43.69 | 9.91 |
| Current Asset Investments | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a |
| Total Current Assets | 24.07 | 27.45 | 46.76 | 11.66 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a |
| Total Assets | 28.39 | 31.34 | 49.13 | 14.30 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.33 | 0.32 | 0.50 | 0.56 |
| Other Current Liabilities | 18.07 | 12.83 | 16.01 | 9.19 |
| Total Current Liabilities | 18.40 | 13.15 | 16.51 | 9.75 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 1.39 | 1.73 | n/a | 0.52 |
| Provisions | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 2.85 | 4.13 | 4.46 | 0.09 |
| Total Non-Current Liabilities | 4.24 | 5.86 | 4.46 | 0.61 |
| | | | | | |
| Net Assets | 5.76 | 12.34 | 28.16 | 3.94 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | n/a | 0.03 | 0.03 | 0.01 |
| Share Premium Account | 83.30 | 80.86 | 77.49 | n/a |
| Other Reserves | n/a | n/a | n/a | 40.17 |
| Retained Earnings | (77.54) | (68.55) | (49.35) | (36.23) |
| Shareholders Funds | 5.76 | 12.34 | 28.16 | 3.94 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a |
| Total Equity | 5.76 | 12.34 | 28.16 | 3.94 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (28.16%) | (71.66%) | (72.19%) | (26.35%) |
| Return on Capital Employed | (114.23%) | (159.17%) | (47.82%) | (76.74%) |
| Dividend Cover | n/a | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a | n/a |
| PE Ratio | n/a | n/a | n/a | n/a |
| PEG | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | $0.06 | $0.14 | $0.32 | $0.04 |