Date of Accounts | 2023 | 2022 | 2021 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 30-03-2023 | 30-03-2022 | 31-03-2021 | 30-03-2021 | 31-03-2020 |
Revenue | 465.70 | 315.90 | 192.00 | 192.00 | 185.40 |
Operating Profit / Loss | 6.40 | 10.50 | 1.00 | 1.00 | 2.10 |
Net Interest | -13.30 | -4.60 | -2.60 | -2.60 | -1.60 |
Pre Tax Profit | -6.90 | 5.90 | -1.60 | -1.60 | -0.50 |
Post Tax Profit | -3.80 | 0.70 | -1.70 | -1.70 | -0.40 |
Profit for the Period | -3.80 | 0.70 | -1.70 | -1.70 | -0.40 |
Equity Holders of Parent Company | -3.80 | 0.70 | -1.70 | -1.70 | -0.40 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -3.90p | 0.80p | -3.10p | -3.10p | -0.80p |
Earnings per Share (Diluted) | -3.90p | 0.80p | -3.10p | -3.10p | -0.80p |
Earnings per Share (Adjusted) | 45.30p | 37.70p | -3.10p | 25.00p | -0.80p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -3.90p | 0.80p | -3.10p | -3.10p | -0.80p |
Earnings per Share (Diluted) | -3.90p | 0.80p | -3.10p | -3.10p | -0.80p |
Earnings per Share (Adjusted) | 45.30p | 37.70p | -3.10p | 25.00p | -0.80p |
Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 30-03-2023 | 30-03-2022 | 31-03-2021 | 30-03-2021 | 31-03-2020 |
Non-Current Assets | |||||
Intangible Assets | 644.10 | 609.50 | 246.10 | 246.10 | 124.80 |
Property, Plant and Equipment | 39.10 | 36.20 | 26.10 | 26.10 | 20.20 |
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 | 9.20 | 8.60 | 5.30 | 5.30 | 4.50 |
Total Non-Current Assets | 692.40 | 654.30 | 277.50 | 277.50 | 149.50 |
Current Assets | |||||
Inventories | 9.30 | 7.60 | 4.60 | 4.60 | 4.10 |
Trade and Other Receivables | 116.40 | 98.10 | 56.00 | 56.00 | 48.20 |
Cash at Bank and in Hand | 30.20 | 31.20 | 44.20 | 44.20 | 7.20 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 3.10 | n/a | 1.30 | 1.30 | 1.30 |
Total Current Assets | 159.00 | 136.90 | 106.10 | 106.10 | 60.80 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 851.40 | 791.20 | 383.60 | 383.60 | 210.30 |
Current Liabilities | |||||
Borrowings | 9.70 | 8.00 | 6.30 | 6.30 | 5.60 |
Other Current Liabilities | 124.60 | 113.60 | 75.30 | 75.30 | 45.10 |
Total Current Liabilities | 134.30 | 121.60 | 81.60 | 81.60 | 50.70 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 209.40 | 156.50 | 13.60 | 13.60 | 48.20 |
Provisions | 52.40 | 52.40 | 17.30 | 17.30 | 5.90 |
Other Non-Current Liabilities | 12.00 | 14.70 | 7.70 | 7.70 | 8.80 |
Total Non-Current Liabilities | 273.80 | 223.60 | 38.60 | 38.60 | 62.90 |
Net Assets | 443.30 | 446.00 | 263.40 | 263.40 | 96.70 |
Capital and Reserves | |||||
Share Capital | 47.90 | 47.90 | 38.50 | 38.50 | 22.90 |
Share Premium Account | 384.80 | 384.80 | 219.10 | 217.40 | 66.50 |
Other Reserves | 14.50 | 13.40 | 6.60 | 8.30 | 6.40 |
Retained Earnings | -3.90 | -0.10 | -0.80 | -0.80 | 0.90 |
Shareholders Funds | 443.30 | 446.00 | 263.40 | 263.40 | 96.70 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 443.30 | 446.00 | 263.40 | 263.40 | 96.70 |
30-03-2023 | 30-03-2022 | 31-03-2021 | 30-03-2021 | 31-03-2020 | |
Operating Margin | 1.37% | 3.32% | 0.52% | 0.52% | 1.13% |
Return on Capital Employed | 9.05% | 19.66% | 1.83% | 1.83% | 3.48% |
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 | 12.80 | 23.80 | n/a | 28.80 | 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 | -209.42p | -170.52p | 22.43p | 18.04p | -36.44p |