| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 30-05-2025 | 30-05-2024 | 30-05-2023 | 30-05-2022 | 31-05-2021 |
| Revenue | n/a | n/a | n/a | n/a | n/a |
| Operating Profit / Loss | 7.50 | -1.54 | -4.60 | -2.78 | n/a |
| Net Interest | -0.80 | -0.96 | -0.52 | -0.16 | n/a |
| Pre Tax Profit | 6.70 | -2.50 | -5.12 | -2.94 | -3.30 |
| Post Tax Profit | 6.70 | -2.50 | -5.12 | -2.94 | -3.30 |
| Profit for the Period | 6.65 | -4.42 | -5.12 | -2.94 | -3.30 |
| Equity Holders of Parent Company | 6.65 | -4.42 | -5.12 | -2.94 | -3.30 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 0.95p | -0.50p | -1.23p | -1.00 USX | -1.49p |
| Earnings per Share (Diluted) | 0.95p | -0.50p | -1.23p | -1.00 USX | -1.49p |
| Earnings per Share (Adjusted) | 0.95p | -0.50p | -1.23p | -1.00 USX | -1.49p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 0.94p | -0.78p | -1.65p | -1.00 USX | -1.49p |
| Earnings per Share (Diluted) | 0.94p | -0.78p | -1.65p | -1.00 USX | -1.49p |
| Earnings per Share (Adjusted) | 0.94p | -0.78p | -1.65p | -1.00 USX | -1.49p |
| Dividend per Share | n/ap | n/ap | n/ap | n/a USD | n/ap |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 30-05-2025 | 30-05-2024 | 30-05-2023 | 30-05-2022 | 31-05-2021 |
| Non-Current Assets | |||||
| Intangible Assets | n/a | n/a | 13.30 | 11.94 | 10.12 |
| Property, Plant and Equipment | 0.02 | 0.04 | 2.87 | 0.74 | 0.03 |
| Investments | 0.47 | 0.01 | 0.04 | n/a | 0.06 |
| Investment Properties | n/a | n/a | n/a | 0.05 | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 20.76 | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 21.26 | 0.05 | 16.21 | 12.72 | 10.21 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 1.91 | 0.16 | 0.22 | 0.05 | 0.14 |
| Cash at Bank and in Hand | n/a | n/a | 0.08 | 0.61 | 0.02 |
| 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 | 1.91 | 0.17 | 0.29 | 0.66 | 0.16 |
| Other Assets | n/a | 16.67 | n/a | n/a | n/a |
| Total Assets | 23.17 | 16.88 | 16.51 | 13.38 | 10.37 |
| Current Liabilities | |||||
| Borrowings | 4.67 | 4.18 | 1.05 | n/a | n/a |
| Other Current Liabilities | 0.73 | 2.09 | 1.29 | 1.84 | 0.28 |
| Total Current Liabilities | 5.39 | 6.27 | 2.34 | 1.84 | 0.28 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | 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 | n/a | n/a | n/a | n/a | n/a |
| Net Assets | 17.78 | 10.61 | 14.17 | 11.55 | 10.09 |
| Capital and Reserves | |||||
| Share Capital | 7.58 | 5.67 | 4.73 | 2.95 | 2.28 |
| Share Premium Account | 17.42 | 17.29 | 17.33 | 11.05 | 8.29 |
| Other Reserves | 1.05 | 2.31 | 2.32 | 3.19 | 2.23 |
| Retained Earnings | -8.23 | -15.98 | -12.18 | -6.96 | -4.15 |
| Shareholders Funds | 17.82 | 9.28 | 12.20 | 10.22 | 8.65 |
| Minority Interests / Other Equity | -0.05 | 1.33 | 1.97 | 1.32 | 1.44 |
| Total Equity | 17.78 | 10.61 | 14.17 | 11.55 | 10.09 |
| 30-05-2025 | 30-05-2024 | 30-05-2023 | 30-05-2022 | 31-05-2021 | |
| Operating Margin | n/a% | n/a% | n/a% | n/a% | n/a% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | 10,873.32% |
| 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 | 0.90 | 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 | 2.34p | 1.40p | 0.11p | 0.00 USD | -0.01p |