Date of Accounts | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Revenue | n/a | n/a | 92.43 | 75.99 | 68.09 |
Operating Profit / Loss | -5.20 | -7.04 | 7.79 | 1.90 | -18.42 |
Net Interest | -7.88 | -3.58 | -7.87 | -21.41 | -9.44 |
Pre Tax Profit | -13.06 | -10.25 | 0.35 | -18.92 | -27.86 |
Post Tax Profit | -13.06 | -10.25 | -3.59 | -22.44 | -29.41 |
Profit for the Period | -25.35 | -8.58 | -3.59 | -22.44 | -29.41 |
Equity Holders of Parent Company | -25.35 | -8.58 | -3.59 | -22.44 | -29.41 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -1.89 USX | -1.49 USX | -0.53 USX | -4.40 USX | -7.06 USX |
Earnings per Share (Diluted) | -1.89 USX | -1.49 USX | -0.53 USX | -4.40 USX | -7.06 USX |
Earnings per Share (Adjusted) | -1.89 USX | -1.49 USX | -0.53 USX | -4.40 USX | -7.06 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -3.67 USX | -1.24 USX | -0.53 USX | -4.40 USX | -7.06 USX |
Earnings per Share (Diluted) | -3.67 USX | -3.67 USX | -0.53 USX | -4.40 USX | -7.06 USX |
Earnings per Share (Adjusted) | -3.67 USX | -3.67 USX | -0.53 USX | -4.40 USX | -7.06 USX |
Dividend per Share | n/a USD | n/a USD | n/a USD | n/a USD | n/a USD |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Non-Current Assets | |||||
Intangible Assets | 70.79 | 70.44 | 67.52 | 62.58 | 56.68 |
Property, Plant and Equipment | 12.83 | 55.40 | 47.31 | 40.54 | 38.27 |
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 | 4.86 | 4.91 | 6.19 | 8.15 |
Total Non-Current Assets | 83.62 | 130.71 | 119.73 | 109.31 | 103.10 |
Current Assets | |||||
Inventories | n/a | 16.21 | 18.44 | 12.25 | 9.68 |
Trade and Other Receivables | 0.19 | 10.67 | 22.25 | 6.65 | 9.78 |
Cash at Bank and in Hand | 1.69 | 0.62 | 11.13 | 6.93 | 3.58 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | n/a | n/a | 0.84 |
Total Current Assets | 1.88 | 27.49 | 51.82 | 25.83 | 23.88 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 85.50 | 158.20 | 171.56 | 135.14 | 126.98 |
Current Liabilities | |||||
Borrowings | 37.56 | 47.31 | 37.51 | 55.31 | 59.53 |
Other Current Liabilities | 3.03 | 25.69 | 36.23 | 25.18 | 18.33 |
Total Current Liabilities | 40.59 | 72.99 | 73.74 | 80.49 | 77.87 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | n/a | 0.88 | 10.42 | 22.72 | 20.30 |
Provisions | n/a | 11.71 | 10.52 | 7.48 | 8.64 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | n/a | 12.59 | 20.94 | 30.20 | 28.93 |
Net Assets | 44.91 | 72.61 | 76.88 | 24.45 | 20.18 |
Capital and Reserves | |||||
Share Capital | 7.28 | 6.90 | 6.89 | 5.40 | 4.69 |
Share Premium Account | 244.83 | 242.76 | 242.70 | 191.59 | 168.62 |
Other Reserves | 3.84 | 10.90 | 9.12 | 11.98 | 9.13 |
Retained Earnings | -211.04 | -187.94 | -183.84 | -184.53 | -162.25 |
Shareholders Funds | 44.91 | 72.61 | 74.88 | 24.45 | 20.18 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 44.91 | 72.61 | 76.88 | 24.45 | 20.18 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | n/a% | n/a% | 8.43% | 2.49% | -27.05% |
Return on Capital Employed | -44.42% | -10.75% | 12.13% | 5.26% | -35.44% |
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 | -0.04 USD | 0.00 USD | 0.01 USD | -0.05 USD | -0.05 USD |