Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Revenue | 1.54 | 0.48 | 2.69 | 5.56 | 5.00 |
Operating Profit / Loss | (12.12) | (14.94) | (49.20) | (91.54) | (104.47) |
Net Interest | (2.79) | (0.02) | 0.73 | 1.31 | 0.30 |
Pre Tax Profit | (16.24) | (55.50) | 50.25 | 45.35 | (111.01) |
Post Tax Profit | (16.24) | (55.50) | 50.25 | 45.35 | (111.01) |
Profit for the Period | (16.24) | (55.50) | 50.25 | 45.35 | (111.01) |
Equity Holders of Parent Company | (15.53) | (53.03) | 51.33 | 37.35 | (75.68) |
Minority Interests | (0.71) | (2.48) | (1.08) | 8.00 | (35.34) |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (6.00USX) | (22.00USX) | 21.00USX | 16.00USX | (32.00USX) |
Earnings per Share (Diluted) | (6.00USX) | (22.00USX) | 21.00USX | 16.00USX | (32.00USX) |
Earnings per Share (Adjusted) | (6.00USX) | (22.00USX) | 21.00USX | 16.00USX | (32.00USX) |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (6.00USX) | (22.00USX) | 21.00USX | 16.00USX | (32.00USX) |
Earnings per Share (Diluted) | (6.00USX) | (22.00USX) | 21.00USX | 16.00USX | (32.00USX) |
Earnings per Share (Adjusted) | (6.00USX) | (22.00USX) | 21.00USX | 16.00USX | (32.00USX) |
| | | | | |
Dividend per Share | n/a | n/a | $0.15 | n/a | n/a |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Non-Current Assets | | | | | |
Intangible Assets | n/a | n/a | 0.20 | 1.22 | 1.07 |
Property, Plant and Equipment | 1.20 | 2.25 | 2.50 | 6.00 | 26.63 |
Investments | 33.98 | 41.59 | 68.74 | 76.09 | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 0.04 | 0.58 | 1.26 | 0.43 | 0.67 |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 35.23 | 44.42 | 72.69 | 83.74 | 28.37 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 5.91 | 5.82 | 5.70 | 6.40 | 15.64 |
Cash at Bank and in Hand | 9.71 | 24.49 | 90.57 | 97.73 | 158.07 |
Current Asset Investments | n/a | n/a | n/a | n/a | 11.06 |
Other Current Assets | 5.05 | 2.28 | 1.58 | 2.90 | 0.02 |
Total Current Assets | 20.67 | 32.58 | 97.85 | 107.03 | 184.79 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 55.90 | 77.00 | 170.55 | 190.77 | 213.16 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 3.77 | 10.67 | 6.04 | n/a | n/a |
Other Current Liabilities | 7.26 | 5.80 | 8.14 | 69.56 | 200.20 |
Total Current Liabilities | 11.03 | 16.47 | 14.18 | 69.56 | 200.20 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 0.21 | 0.81 | 1.83 | n/a | n/a |
Provisions | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Liabilities | n/a | 1.44 | 1.96 | 0.44 | 0.87 |
Total Non-Current Liabilities | 0.21 | 2.25 | 3.80 | 0.44 | 0.87 |
| | | | | |
Net Assets | 44.66 | 58.29 | 152.57 | 120.78 | 12.09 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 3.77 | 3.77 | 3.76 | 3.74 | 3.71 |
Share Premium Account | n/a | n/a | n/a | 160.17 | 158.61 |
Other Reserves | 0.56 | 1.34 | 1.46 | 264.02 | 263.46 |
Retained Earnings | 40.16 | 55.44 | 147.24 | (325.64) | (354.44) |
Shareholders Funds | 44.49 | 60.55 | 152.46 | 102.30 | 71.33 |
| | | | | |
Minority Interests / Other Equity | 0.17 | (2.26) | 0.12 | 18.48 | (59.24) |
Total Equity | 44.66 | 58.29 | 152.57 | 120.78 | 12.09 |
| | | | | |
| 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Operating Margin | (784.84%) | (3,112.29%) | (1,827.75%) | (1,646.40%) | (2,088.92%) |
Return on Capital Employed | (27.67%) | (79.53%) | 30.90% | 36.84% | (1,010.32%) |
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 | 3.00 | 5.30 | 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 | $0.19 | $0.24 | $0.64 | $0.50 | $0.05 |