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 | 203.73 | 174.87 | 159.71 | 136.24 | 113.17 |
Operating Profit / Loss | 3.46 | 23.94 | 14.28 | 21.52 | 23.14 |
Net Interest | (5.37) | (4.22) | (4.51) | (1.75) | (1.08) |
Pre Tax Profit | (2.24) | 20.53 | 9.55 | 19.63 | 22.41 |
Post Tax Profit | (7.09) | 16.17 | 5.54 | 14.53 | 18.13 |
Profit for the Period | (7.09) | 24.85 | 8.87 | 18.17 | 18.13 |
Equity Holders of Parent Company | 42.19 | 37.99 | 8.87 | 18.17 | 18.13 |
Minority Interests | (49.29) | (13.15) | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (4.50p) | 11.10p | 3.80p | 10.30p | 13.10p |
Earnings per Share (Diluted) | (4.40p) | 11.10p | 3.80p | 10.10p | 12.70p |
Earnings per Share (Adjusted) | 26.80p | 25.50p | 21.60p | 22.10p | 22.80p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (4.50p) | 11.10p | 6.20p | 12.90p | 13.10p |
Earnings per Share (Diluted) | (4.40p) | 11.10p | 6.10p | 12.60p | 12.70p |
Earnings per Share (Adjusted) | 26.80p | 25.50p | 23.90p | 24.70p | 22.80p |
| | | | | |
Dividend per Share | n/a | 14.70p | 14.10p | 13.80p | 12.60p |
| | | | | |
| 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 | 316.65 | 226.64 | 225.80 | 255.05 | 167.27 |
Property, Plant and Equipment | 49.08 | 42.70 | 42.72 | 9.97 | 3.81 |
Investments | 1.24 | 8.77 | 8.63 | n/a | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | 0.83 | n/a | n/a | n/a |
Other Non-Current Assets | 14.51 | 9.07 | 8.32 | 2.08 | 1.04 |
Total Non-Current Assets | 381.49 | 288.00 | 285.48 | 267.11 | 172.12 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 71.19 | 53.71 | 47.94 | 44.77 | 28.87 |
Cash at Bank and in Hand | 53.57 | 57.12 | 51.45 | 32.41 | 50.80 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 12.54 | 8.24 | 9.44 | 9.12 | 3.10 |
Total Current Assets | 137.30 | 119.08 | 108.83 | 86.30 | 82.77 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 518.79 | 407.08 | 394.31 | 353.40 | 254.90 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 105.27 | 4.92 | 4.29 | n/a | n/a |
Other Current Liabilities | 90.62 | 36.62 | 36.43 | 55.16 | 24.18 |
Total Current Liabilities | 195.89 | 41.54 | 40.72 | 55.16 | 24.18 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 40.45 | 167.95 | 163.12 | 85.36 | 64.33 |
Provisions | 22.33 | 18.10 | 17.95 | 14.59 | 8.97 |
Other Non-Current Liabilities | 0.41 | 1.09 | 0.68 | 5.62 | 0.72 |
Total Non-Current Liabilities | 63.19 | 187.14 | 181.76 | 105.57 | 74.02 |
| | | | | |
Net Assets | 259.70 | 178.39 | 171.82 | 192.67 | 156.69 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 1.62 | 1.47 | 1.47 | 1.46 | 1.42 |
Share Premium Account | 299.23 | 207.19 | 203.42 | 200.27 | 171.85 |
Other Reserves | (11.22) | (11.52) | (6.58) | 8.34 | 1.00 |
Retained Earnings | (29.93) | (18.75) | (26.49) | (17.40) | (17.58) |
Shareholders Funds | 259.70 | 178.39 | 171.82 | 192.67 | 156.69 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 259.70 | 178.39 | 171.82 | 192.67 | 156.69 |
| | | | | |
| 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Operating Margin | 1.70% | 13.69% | 8.94% | 15.79% | 20.45% |
Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | n/a | 1.73 | 1.53 | 1.60 | 1.81 |
Dividend Yield | n/a | 2.40 | 2.10 | 2.40 | 1.60 |
PE Ratio | 34.00 | 24.20 | 31.30 | 26.30 | 35.60 |
PEG | n/a | n/a | n/a | 13.10 | 11.90 |
Dividend per Share Growth | n/a | n/a | (4.08%) | (2.13%) | (8.70%) |
Net Asset Value per Share | (35.12p) | (29.75p) | (33.28p) | (38.47p) | (6.52p) |