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 | 85.30 | 43.65 | 55.73 | 46.10 | 39.57 |
Operating Profit / Loss | 55.66 | 28.35 | 44.82 | 45.50 | 12.62 |
Net Interest | (7.61) | (2.83) | (1.30) | (0.96) | (0.78) |
Pre Tax Profit | 54.64 | (34.92) | 37.63 | 44.54 | 11.85 |
Post Tax Profit | 37.48 | (23.87) | 29.00 | 28.79 | 10.53 |
Profit for the Period | 37.48 | (23.87) | 29.00 | 28.79 | 10.53 |
Equity Holders of Parent Company | 37.48 | (23.87) | 29.00 | 28.79 | 10.53 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 18.03USX | (13.23USX) | 16.06p | 15.97p | 5.88p |
Earnings per Share (Diluted) | 18.00USX | (13.23USX) | 15.97p | 15.94p | 5.88p |
Earnings per Share (Adjusted) | 25.18USX | 15.69USX | 20.41p | 18.02p | 16.82p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 18.03USX | (13.23USX) | 16.06p | 15.97p | 5.88p |
Earnings per Share (Diluted) | 18.00USX | (13.23USX) | 15.97p | 15.94p | 5.88p |
Earnings per Share (Adjusted) | 25.18USX | 15.69USX | 20.41p | 18.02p | 16.82p |
| | | | | |
Dividend per Share | $0.02 | $0.12 | 9.00p | 8.00p | 7.00p |
| | | | | |
| 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 | 328.95 | 217.73 | 105.84 | 74.04 | 93.85 |
Property, Plant and Equipment | 0.80 | 1.04 | 0.95 | 0.02 | 0.04 |
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 | 53.79 | 99.92 | n/a | 46.21 | 10.87 |
Other Non-Current Assets | 80.02 | 29.74 | 184.01 | 133.30 | 131.70 |
Total Non-Current Assets | 463.55 | 348.43 | 290.80 | 253.57 | 236.46 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 34.91 | 14.71 | 9.55 | 10.27 | 8.70 |
Cash at Bank and in Hand | 21.99 | 27.51 | 7.60 | 5.22 | 8.10 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | 0.01 | n/a | 0.19 | 0.10 |
Total Current Assets | 56.90 | 42.24 | 17.14 | 15.68 | 16.90 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 520.46 | 390.67 | 307.95 | 269.25 | 253.36 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 11.73 | 6.75 | 14.00 | 7.11 | 2.50 |
Total Current Liabilities | 11.73 | 6.76 | 14.00 | 7.11 | 2.50 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 112.00 | 60.77 | 36.40 | 8.30 | n/a |
Provisions | 2.91 | 2.18 | 30.17 | 35.16 | 31.51 |
Other Non-Current Liabilities | 36.71 | 27.48 | 1.66 | 0.57 | 0.42 |
Total Non-Current Liabilities | 151.62 | 90.42 | 68.23 | 44.03 | 31.93 |
| | | | | |
Net Assets | 357.10 | 293.49 | 225.71 | 218.11 | 218.94 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 5.71 | 4.67 | 3.63 | 3.63 | 3.62 |
Share Premium Account | 87.88 | 83.21 | 62.78 | 62.78 | 61.97 |
Other Reserves | 118.64 | 94.95 | 40.35 | 47.28 | 64.75 |
Retained Earnings | 144.88 | 110.65 | 118.95 | 104.42 | 88.60 |
Shareholders Funds | 357.10 | 293.49 | 225.71 | 218.11 | 218.94 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 357.10 | 293.49 | 225.71 | 218.11 | 218.94 |
| | | | | |
| 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Operating Margin | 65.26% | 64.94% | 80.42% | 98.70% | 31.89% |
Return on Capital Employed | 43.51% | (23.13%) | 20.88% | 24.26% | 8.07% |
Dividend Cover | 3.60 | 1.74 | 2.27 | 2.25 | 2.40 |
Dividend Yield | 4.00 | 5.40 | 4.70 | 5.40 | 4.60 |
PE Ratio | 7.00 | 10.70 | 9.40 | 8.30 | 9.10 |
PEG | n/a | n/a | 0.30 | n/a | n/a |
Dividend per Share Growth | n/a | 28.57% | n/a | (11.11%) | (12.50%) |
Net Asset Value per Share | $0.13 | $0.35 | 56.15p | 67.48p | 58.59p |