Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 30 Jul '20 | 30 Jul '19 | 30 Jul '18 | 30 Jul '17 | 30 Jul '16 |
---|
Revenue | 49.57 | 54.14 | 52.22 | 25.40 | 19.37 |
Operating Profit / Loss | (18.37) | (24.39) | 4.86 | (2.61) | 1.88 |
Net Interest | (0.97) | (1.44) | (1.11) | (0.14) | (0.08) |
Pre Tax Profit | (19.34) | (25.82) | 3.75 | (2.75) | 1.80 |
Post Tax Profit | (19.36) | (26.52) | 5.35 | (2.77) | 2.48 |
Profit for the Period | (19.36) | (26.52) | 5.35 | (2.77) | 2.48 |
Equity Holders of Parent Company | (19.02) | (26.46) | 5.04 | (2.77) | 2.48 |
Minority Interests | (0.34) | (0.06) | 0.31 | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (19.90p) | (27.90p) | 5.40p | (5.90p) | 6.30p |
Earnings per Share (Diluted) | (19.90p) | (27.90p) | 5.30p | (5.70p) | 5.90p |
Earnings per Share (Adjusted) | 2.90p | 6.60p | 10.60p | 9.00p | 7.20p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (19.90p) | (27.90p) | 5.40p | (5.90p) | 6.30p |
Earnings per Share (Diluted) | (19.90p) | (27.90p) | 5.30p | (5.70p) | 5.90p |
Earnings per Share (Adjusted) | 2.90p | 6.60p | 10.60p | 9.00p | 7.20p |
| | | | | |
Dividend per Share | n/a | n/a | 1.50p | 1.40p | 1.30p |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 30 Jul '20 | 30 Jul '19 | 30 Jul '18 | 30 Jul '17 | 30 Jul '16 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 118.75 | 136.08 | 151.41 | 38.63 | 21.61 |
Property, Plant and Equipment | 5.44 | 1.62 | 1.50 | 0.38 | 0.39 |
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 | 0.75 | 0.76 | 1.36 | 0.50 | 0.50 |
Total Non-Current Assets | 124.94 | 138.46 | 154.27 | 39.51 | 22.50 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 13.24 | 23.05 | 21.66 | 5.88 | 5.28 |
Cash at Bank and in Hand | 4.42 | 7.73 | 9.56 | 4.28 | 3.59 |
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 | 17.66 | 30.78 | 31.22 | 10.16 | 8.87 |
| | | | | |
Other Assets | 10.27 | n/a | n/a | n/a | n/a |
Total Assets | 152.88 | 169.24 | 185.50 | 49.67 | 31.38 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 2.36 | 3.21 | 3.06 | 1.41 | 1.39 |
Other Current Liabilities | 37.90 | 38.92 | 37.23 | 19.54 | 12.05 |
Total Current Liabilities | 40.26 | 42.13 | 40.30 | 20.95 | 13.44 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 51.32 | 46.60 | 39.81 | 3.81 | 2.66 |
Provisions | 9.30 | 9.81 | 9.52 | 1.78 | 1.82 |
Other Non-Current Liabilities | 0.18 | 0.19 | 0.65 | 0.58 | 0.49 |
Total Non-Current Liabilities | 60.80 | 56.61 | 49.98 | 6.17 | 4.96 |
| | | | | |
Net Assets | 51.81 | 70.50 | 95.22 | 22.54 | 12.97 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 9.55 | 9.52 | 9.32 | 5.02 | 3.98 |
Share Premium Account | n/a | 83.51 | 81.46 | 17.63 | 5.96 |
Other Reserves | (0.26) | (0.29) | (0.05) | (0.16) | (0.07) |
Retained Earnings | 41.05 | (23.84) | 2.88 | 0.05 | 3.10 |
Shareholders Funds | 50.34 | 68.90 | 93.61 | 22.54 | 12.97 |
| | | | | |
Minority Interests / Other Equity | 1.47 | 1.60 | 1.60 | n/a | n/a |
Total Equity | 51.81 | 70.50 | 95.22 | 22.54 | 12.97 |
| | | | | |
| 30 Jul '20 | 30 Jul '19 | 30 Jul '18 | 30 Jul '17 | 30 Jul '16 |
---|
Operating Margin | (37.05%) | (45.04%) | 9.30% | (10.28%) | 9.71% |
Return on Capital Employed | 463.79% | 409.56% | (127.73%) | 28.71% | (67.80%) |
Dividend Cover | n/a | n/a | 7.07 | 6.43 | 5.54 |
Dividend Yield | n/a | n/a | 1.50 | 0.70 | 1.10 |
PE Ratio | 12.40 | 8.20 | 9.40 | 21.20 | 15.80 |
PEG | n/a | n/a | 0.50 | 0.80 | 0.90 |
Dividend per Share Growth | n/a | n/a | 7.14% | 7.69% | 8.33% |
Net Asset Value per Share | (70.07p) | (68.64p) | (58.83p) | (16.84p) | (9.04p) |