| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 29-09-2025 | 29-09-2024 | 29-09-2023 | 29-09-2022 | 30-09-2021 |
| Revenue | 190.15 | 174.15 | 165.89 | 119.85 | 70.08 |
| Operating Profit / Loss | -134.22 | 32.43 | 27.63 | 16.82 | -20.62 |
| Net Interest | -11.56 | -14.04 | -18.96 | -7.54 | -6.68 |
| Pre Tax Profit | -145.78 | 18.38 | 8.66 | 9.28 | -27.31 |
| Post Tax Profit | -144.59 | 24.19 | 20.54 | -6.13 | -29.63 |
| Profit for the Period | -144.60 | 24.19 | 20.54 | -6.13 | -29.63 |
| Equity Holders of Parent Company | -144.60 | 24.19 | 20.54 | -6.13 | -29.63 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -118.20 USX | 19.70 USX | 16.80 USX | -5.10p | -33.60p |
| Earnings per Share (Diluted) | -118.20 USX | 19.50 USX | 16.70 USX | -5.10p | -33.60p |
| Earnings per Share (Adjusted) | -118.20 USX | 19.70 USX | 16.80 USX | -5.10p | -33.60p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -118.20 USX | 19.70 USX | 16.80 USX | -5.10p | -33.60p |
| Earnings per Share (Diluted) | -118.20 USX | 19.50 USX | 16.70 USX | -5.10p | -33.60p |
| Earnings per Share (Adjusted) | -118.20 USX | 19.70 USX | 16.80 USX | -5.10p | -33.60p |
| Dividend per Share | n/a USD | n/a USD | n/a USD | n/ap | n/ap |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 29-09-2025 | 29-09-2024 | 29-09-2023 | 29-09-2022 | 30-09-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 737.52 | 825.10 | 848.30 | 735.45 | 209.24 |
| Property, Plant and Equipment | 2.58 | 3.53 | 4.81 | 2.24 | 1.78 |
| 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 | 0.41 | 1.43 | 0.14 | 0.09 | 0.45 |
| Total Non-Current Assets | 740.51 | 830.06 | 853.25 | 737.78 | 211.47 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 19.29 | 17.42 | 19.97 | 15.79 | 9.70 |
| Cash at Bank and in Hand | 13.16 | 6.83 | 10.42 | 51.82 | 397.45 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 4.44 | 1.50 | 1.98 | 1.57 | 0.44 |
| Total Current Assets | 36.89 | 25.75 | 32.36 | 69.17 | 407.59 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 777.40 | 855.80 | 885.61 | 806.96 | 619.05 |
| Current Liabilities | |||||
| Borrowings | 1.04 | 23.84 | 16.42 | 31.73 | 1.01 |
| Other Current Liabilities | 40.62 | 17.61 | 35.97 | 19.25 | 18.48 |
| Total Current Liabilities | 41.66 | 41.45 | 52.39 | 50.98 | 19.49 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 188.65 | 101.08 | 136.16 | 150.96 | 149.46 |
| Provisions | 20.45 | 33.86 | 49.63 | 64.62 | 9.26 |
| Other Non-Current Liabilities | n/a | n/a | 0.98 | 1.07 | 1.39 |
| Total Non-Current Liabilities | 209.11 | 134.94 | 186.77 | 216.65 | 160.11 |
| Net Assets | 526.63 | 679.42 | 646.46 | 539.32 | 439.45 |
| Capital and Reserves | |||||
| Share Capital | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Share Premium Account | 335.16 | 334.46 | 334.46 | 235.90 | 235.90 |
| Other Reserves | 310.78 | 332.87 | 320.17 | 339.82 | 239.09 |
| Retained Earnings | -119.32 | 12.06 | -8.20 | -36.41 | -35.55 |
| Shareholders Funds | 526.63 | 679.42 | 646.46 | 539.32 | 439.45 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 526.63 | 679.42 | 646.46 | 539.32 | 439.45 |
| 29-09-2025 | 29-09-2024 | 29-09-2023 | 29-09-2022 | 30-09-2021 | |
| Operating Margin | -70.59% | 18.62% | 16.65% | 14.03% | -29.43% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | -5.29% |
| 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 | 28.20 | 51.50 | 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 | -1.75 USD | -1.21 USD | -1.67 USD | -162.66p | 191.85p |