Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 30 Nov '22 | 30 Nov '21 | 30 Nov '20 | 30 Nov '19 | 30 Nov '18 |
---|
Revenue | 65.71 | 33.30 | 19.07 | 13.43 | 8.89 |
Operating Profit / Loss | (7.21) | (9.23) | (5.21) | (3.10) | (1.33) |
Net Interest | (0.15) | (0.33) | (0.37) | (0.09) | (0.16) |
Pre Tax Profit | (7.49) | (9.56) | (5.75) | (2.89) | (1.72) |
Post Tax Profit | (4.19) | (8.71) | (5.09) | (2.16) | (1.35) |
Profit for the Period | (4.19) | (8.72) | (5.09) | (2.16) | (1.51) |
Equity Holders of Parent Company | (4.19) | (8.72) | (5.09) | (2.16) | (1.51) |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (1.38p) | (8.73p) | (7.06p) | (3.44p) | (2.98p) |
Earnings per Share (Diluted) | (1.38p) | (8.73p) | (7.06p) | (3.44p) | (2.98p) |
Earnings per Share (Adjusted) | (1.38p) | (8.73p) | (7.06p) | (3.44p) | (2.98p) |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (1.38p) | (8.73p) | (7.06p) | (3.44p) | (3.32p) |
Earnings per Share (Diluted) | (1.38p) | (8.73p) | (7.06p) | (3.44p) | (3.32p) |
Earnings per Share (Adjusted) | (1.38p) | (8.73p) | (7.06p) | (3.44p) | (3.32p) |
| | | | | |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 30 Nov '22 | 30 Nov '21 | 30 Nov '20 | 30 Nov '19 | 30 Nov '18 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 69.27 | 63.23 | 15.73 | 16.14 | 14.03 |
Property, Plant and Equipment | 2.76 | 4.62 | 2.83 | 0.88 | 0.17 |
Investments | 0.46 | 0.72 | 0.06 | 0.12 | 0.32 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | n/a | (0.01) |
Other Non-Current Assets | 4.34 | 4.14 | 0.02 | 0.02 | 0.04 |
Total Non-Current Assets | 76.83 | 72.71 | 18.63 | 17.16 | 14.55 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 14.72 | 15.04 | 6.52 | 8.73 | 4.00 |
Cash at Bank and in Hand | 4.92 | 13.46 | 1.40 | 2.00 | 5.30 |
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 | 19.64 | 28.50 | 7.93 | 10.73 | 9.30 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 96.47 | 101.21 | 26.56 | 27.90 | 23.86 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 1.61 | 2.18 | 0.56 | 0.02 | 0.21 |
Other Current Liabilities | 27.71 | 27.30 | 13.74 | 12.95 | 11.35 |
Total Current Liabilities | 29.32 | 29.49 | 14.30 | 12.97 | 11.56 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 0.91 | 2.19 | 2.44 | n/a | 0.87 |
Provisions | 5.88 | 8.52 | 0.73 | 0.86 | 0.70 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 6.78 | 10.71 | 3.17 | 0.86 | 1.57 |
| | | | | |
Net Assets | 60.37 | 61.01 | 9.08 | 14.07 | 10.73 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 6.53 | 6.53 | 3.76 | 3.96 | 3.19 |
Share Premium Account | 74.42 | 74.42 | 17.24 | 17.24 | 13.07 |
Other Reserves | 5.51 | 1.96 | (1.56) | 0.96 | 0.39 |
Retained Earnings | (26.09) | (21.90) | (13.18) | (8.09) | (5.93) |
Shareholders Funds | 60.37 | 61.01 | 9.08 | 14.07 | 10.73 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 60.37 | 61.01 | 9.08 | 14.07 | 10.73 |
| | | | | |
| 30 Nov '22 | 30 Nov '21 | 30 Nov '20 | 30 Nov '19 | 30 Nov '18 |
---|
Operating Margin | (10.97%) | (27.71%) | (27.35%) | (23.08%) | (14.96%) |
Return on Capital Employed | 1,457.86% | (86.47%) | 184.33% | 235.29% | 102.56% |
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 | n/a | n/a | 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 | (6.97p) | (1.74p) | (5.21p) | (1.62p) | (2.59p) |