| 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 | 313.90 | 275.00 | 243.80 | 263.50 | 248.30 |
| Operating Profit / Loss | 19.20 | 10.70 | -12.60 | 11.00 | -29.00 |
| Net Interest | -6.10 | -8.40 | -7.60 | -5.00 | -6.60 |
| Pre Tax Profit | 13.10 | 2.30 | -20.20 | 6.00 | -35.60 |
| Post Tax Profit | 10.30 | 3.00 | -16.40 | 5.70 | -24.50 |
| Profit for the Period | 10.30 | 3.00 | -14.40 | -7.60 | -25.60 |
| Equity Holders of Parent Company | 10.30 | 3.00 | -14.40 | -7.60 | -25.60 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 34.90 USX | 10.00 USX | -54.70 USX | 18.80 USX | -79.90 USX |
| Earnings per Share (Diluted) | 33.60 USX | 9.70 USX | -54.70 USX | 18.70 USX | -79.40 USX |
| Earnings per Share (Adjusted) | 91.20 USX | 69.90 USX | 40.30 USX | 54.70 USX | 60.60 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 34.90 USX | 10.00 USX | -48.00 USX | -25.10 USX | -83.50 USX |
| Earnings per Share (Diluted) | 33.60 USX | 9.70 USX | -48.00 USX | -24.90 USX | -83.00 USX |
| Earnings per Share (Adjusted) | 91.20 USX | 69.90 USX | 40.30 USX | 54.70 USX | 60.60 USX |
| Dividend per Share | 0.25 USD | 0.23 USD | 0.30 USD | 0.45 USD | 0.45 USD |
| 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 | 115.40 | 126.40 | 139.20 | 171.00 | 181.00 |
| Property, Plant and Equipment | 42.30 | 43.70 | 35.80 | 39.90 | 48.60 |
| 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 | 4.50 | 5.40 | 6.20 | 0.30 | n/a |
| Other Non-Current Assets | 31.40 | 31.10 | 40.70 | 26.70 | 40.20 |
| Total Non-Current Assets | 193.60 | 206.60 | 221.90 | 237.90 | 269.80 |
| Current Assets | |||||
| Inventories | 55.50 | 54.90 | 54.40 | 65.60 | 62.30 |
| Trade and Other Receivables | 51.90 | 36.90 | 58.30 | 30.60 | 44.70 |
| Cash at Bank and in Hand | 13.40 | 14.00 | 13.20 | 9.50 | 14.10 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.40 | 0.50 | 0.30 | 4.40 | 7.80 |
| Total Current Assets | 121.20 | 106.30 | 126.20 | 110.10 | 128.90 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 314.80 | 312.90 | 348.10 | 348.00 | 398.70 |
| Current Liabilities | |||||
| Borrowings | 2.80 | 3.90 | 4.30 | 4.10 | 4.00 |
| Other Current Liabilities | 48.00 | 43.00 | 35.70 | 43.00 | 43.50 |
| Total Current Liabilities | 50.80 | 46.90 | 40.00 | 47.10 | 47.50 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 78.60 | 75.50 | 94.30 | 73.40 | 66.00 |
| Provisions | 4.90 | 6.60 | 14.20 | 10.70 | 11.50 |
| Other Non-Current Liabilities | 13.80 | 17.40 | 40.20 | 6.30 | 68.30 |
| Total Non-Current Liabilities | 97.30 | 99.50 | 148.70 | 90.40 | 145.80 |
| Net Assets | 166.70 | 166.50 | 159.40 | 210.50 | 205.40 |
| Capital and Reserves | |||||
| Share Capital | 50.30 | 50.30 | 50.30 | 50.30 | 50.30 |
| Share Premium Account | 54.30 | 54.30 | 54.30 | 54.30 | 54.30 |
| Other Reserves | -15.20 | -15.70 | -13.10 | 38.00 | -15.00 |
| Retained Earnings | 77.30 | 77.60 | 67.90 | 67.90 | 115.80 |
| Shareholders Funds | 166.70 | 166.50 | 159.40 | 210.50 | 205.40 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 166.70 | 166.50 | 159.40 | 210.50 | 205.40 |
| 29-09-2025 | 29-09-2024 | 29-09-2023 | 29-09-2022 | 30-09-2021 | |
| Operating Margin | 6.12% | 3.89% | -5.17% | 4.17% | -11.68% |
| Return on Capital Employed | 13.95% | 8.49% | -9.47% | 8.61% | -27.38% |
| Dividend Cover | 3.71 | 3.00 | 1.36 | 1.22 | 1.35 |
| Dividend Yield | 0.90 | 1.50 | 3.60 | 3.00 | 1.70 |
| PE Ratio | 30.60 | 22.90 | 20.10 | 27.00 | 42.50 |
| PEG | n/a | n/a | n/a | 0.70 | n/a |
| Dividend per Share Growth | n/a% | -5.28% | 27.04% | 51.69% | n/a% |
| Net Asset Value per Share | 1.70 USD | 1.33 USD | 0.67 USD | 1.31 USD | 0.79 USD |