| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Revenue | 17.68 | 50.96 | 70.94 | 57.77 | 54.84 |
| Operating Profit / Loss | (15.02) | (43.27) | 6.17 | 1.14 | 0.91 |
| Net Interest | 0.14 | (0.21) | (1.75) | (0.24) | (0.14) |
| Pre Tax Profit | (16.59) | (43.24) | 4.99 | 1.22 | 1.11 |
| Post Tax Profit | (12.48) | (47.05) | 3.38 | 2.85 | 0.79 |
| Profit for the Period | (12.48) | (47.04) | (9.44) | 5.64 | 0.79 |
| Equity Holders of Parent Company | (12.48) | (47.04) | (9.44) | 5.64 | 0.53 |
| Minority Interests | n/a | n/a | n/a | n/a | 0.26 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (4.80USX) | (17.90USX) | 0.90USX | 1.20USX | 0.40USX |
| Earnings per Share (Diluted) | (4.80USX) | (17.90USX) | 0.90USX | 1.20USX | 0.40USX |
| Earnings per Share (Adjusted) | (4.80USX) | (17.90USX) | 0.90USX | 1.20USX | 0.40USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (4.80USX) | (17.90USX) | (3.60USX) | 2.30USX | 0.40USX |
| Earnings per Share (Diluted) | (4.80USX) | (17.90USX) | (3.60USX) | 2.30USX | 0.40USX |
| Earnings per Share (Adjusted) | (4.80USX) | (17.90USX) | (3.60USX) | 2.30USX | 0.40USX |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | n/a | 63.34 | 108.58 | 120.28 | 63.87 |
| Property, Plant and Equipment | n/a | 1.76 | 2.28 | 2.40 | 1.07 |
| Investments | n/a | n/a | n/a | n/a | 1.48 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | 0.24 | n/a | n/a |
| Other Non-Current Assets | n/a | n/a | 0.08 | 0.33 | 0.50 |
| Total Non-Current Assets | n/a | 65.11 | 111.17 | 123.02 | 66.91 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 4.02 | 7.92 | 9.15 | 14.82 | 11.37 |
| Cash at Bank and in Hand | 22.98 | 4.69 | 10.41 | 22.44 | 12.65 |
| Current Asset Investments | n/a | n/a | n/a | 2.16 | 1.23 |
| Other Current Assets | 24.19 | 0.18 | 0.34 | n/a | n/a |
| Total Current Assets | 51.19 | 12.79 | 19.91 | 39.41 | 25.25 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 51.19 | 77.90 | 131.08 | 162.43 | 92.16 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | 0.35 | 0.31 | 0.32 |
| Other Current Liabilities | 10.68 | 21.74 | 25.37 | 41.74 | 22.97 |
| Total Current Liabilities | 10.68 | 21.74 | 25.72 | 42.05 | 23.30 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | n/a | 1.17 | 1.18 | 1.24 | 0.37 |
| Provisions | n/a | 1.41 | 0.04 | 1.37 | 1.24 |
| Other Non-Current Liabilities | n/a | n/a | 3.88 | 8.54 | n/a |
| Total Non-Current Liabilities | n/a | 2.58 | 5.10 | 11.16 | 1.61 |
| | | | | | |
| Net Assets | 40.51 | 56.16 | 100.26 | 109.22 | 67.25 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | n/a | n/a | n/a | n/a | n/a |
| Share Premium Account | 122.07 | 122.07 | 122.07 | 122.07 | 86.02 |
| Other Reserves | 0.28 | 0.86 | 0.50 | 0.01 | (0.26) |
| Retained Earnings | (81.83) | (69.35) | (22.31) | (12.87) | (18.51) |
| Shareholders Funds | 40.51 | 53.58 | 100.26 | 109.22 | 67.25 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 40.51 | 56.16 | 100.26 | 109.22 | 67.25 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (84.96%) | (84.92%) | 8.70% | 1.97% | 1.66% |
| Return on Capital Employed | (41.31%) | 935.49% | (99.72%) | (17.93%) | 23.49% |
| 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 | 23.60 | 42.00 | 106.40 |
| PEG | n/a | n/a | n/a | 1.30 | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | $0.29 | ($0.05) | ($0.06) | ($0.08) | $0.02 |