Date of Accounts | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
Revenue | 5.27 | 2.62 | 1.70 | 0.14 | 0.32 |
Operating Profit / Loss | -8.76 | -7.96 | -6.99 | -5.36 | -3.31 |
Net Interest | n/a | n/a | n/a | 0.01 | n/a |
Pre Tax Profit | -8.77 | -7.96 | -6.99 | -5.36 | -3.31 |
Post Tax Profit | -7.69 | -6.30 | -6.40 | -5.21 | -3.26 |
Profit for the Period | -7.69 | -6.30 | -6.40 | -5.21 | -3.26 |
Equity Holders of Parent Company | -7.69 | -6.30 | -6.40 | -5.21 | -3.26 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -0.62 USX | -1.21 USX | -1.65p | -2.26p | -4.23p |
Earnings per Share (Diluted) | -0.62 USX | -1.21 USX | -1.65p | -2.26p | -4.23p |
Earnings per Share (Adjusted) | -0.62 USX | -1.21 USX | -1.65p | -2.26p | -4.23p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -0.62 USX | -1.21 USX | -1.65p | -2.26p | -4.23p |
Earnings per Share (Diluted) | -0.62 USX | -1.21 USX | -1.65p | -2.26p | -4.23p |
Earnings per Share (Adjusted) | -0.62 USX | -1.21 USX | -1.65p | -2.26p | -4.23p |
Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
Non-Current Assets | |||||
Intangible Assets | 0.77 | 0.25 | 0.28 | 0.31 | 0.04 |
Property, Plant and Equipment | 0.06 | 0.05 | 0.04 | 0.05 | 0.02 |
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 | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 0.83 | 0.30 | 0.32 | 0.36 | 0.06 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 9.32 | 2.75 | 2.39 | 0.53 | 0.81 |
Cash at Bank and in Hand | 8.66 | 7.09 | 2.35 | 3.15 | 2.11 |
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 | 17.98 | 9.84 | 4.74 | 3.68 | 2.92 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 18.81 | 10.14 | 5.05 | 4.04 | 2.97 |
Current Liabilities | |||||
Borrowings | 0.00 | 0.00 | 0.01 | 0.02 | n/a |
Other Current Liabilities | 8.19 | 2.82 | 1.86 | 0.41 | 0.44 |
Total Current Liabilities | 8.19 | 2.83 | 1.87 | 0.43 | 0.44 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 0.00 | 0.00 | n/a | 0.01 | n/a |
Provisions | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 0.00 | 0.00 | n/a | 0.01 | n/a |
Net Assets | 10.62 | 7.31 | 3.18 | 3.61 | 2.53 |
Capital and Reserves | |||||
Share Capital | 10.80 | 8.95 | 6.23 | 5.52 | 5.29 |
Share Premium Account | 43.22 | 35.38 | 27.98 | 23.28 | 18.00 |
Other Reserves | -13.91 | -15.14 | -15.46 | -16.01 | -16.78 |
Retained Earnings | -29.49 | -21.88 | -15.58 | -9.18 | -3.97 |
Shareholders Funds | 10.62 | 7.31 | 3.18 | 3.61 | 2.53 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 10.62 | 7.31 | 3.18 | 3.61 | 2.53 |
31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | |
Operating Margin | -166.37% | -303.24% | -412.45% | -3,828.57% | -1,034.38% |
Return on Capital Employed | -88.91% | -112.56% | -240.28% | -161.26% | -132.93% |
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 | 0.01p | 0.01p | 0.22p | 0.25p | 0.19p |