Date of Accounts | 2022 | 2021 | 2020 | ||
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | ||
Millions | Millions | Millions | |||
Income Statement | 31-12-2022 | 31-12-2021 | 31-12-2020 | ||
Revenue | 124.27 | 127.78 | 109.90 | ||
Operating Profit / Loss | -16.83 | -7.39 | -5.16 | ||
Net Interest | -1.99 | -4.39 | -3.98 | ||
Pre Tax Profit | -18.82 | -12.36 | -9.71 | ||
Post Tax Profit | -21.88 | -11.21 | -8.63 | ||
Profit for the Period | -24.66 | -11.07 | -8.63 | ||
Equity Holders of Parent Company | -24.66 | -11.07 | -8.63 | ||
Minority Interests | n/a | n/a | n/a | ||
Continuing EPS | |||||
Earnings per Share (Basic) | -42.90 USX | -0.56 USX | -44.00 USX | ||
Earnings per Share (Diluted) | -42.90 USX | -0.56 USX | -44.00 USX | ||
Earnings per Share (Adjusted) | -42.90 USX | -0.56 USX | -44.00 USX | ||
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -48.40 USX | -0.55 USX | -44.00 USX | ||
Earnings per Share (Diluted) | -48.40 USX | -0.55 USX | -44.00 USX | ||
Earnings per Share (Adjusted) | -48.40 USX | -0.55 USX | -44.00 USX | ||
Dividend per Share | n/a USD | n/a USD | n/a USD | ||
Millions | Millions | Millions | |||
Balance Sheet | 31-12-2022 | 31-12-2021 | 31-12-2020 | ||
Non-Current Assets | |||||
Intangible Assets | 1.79 | 2.94 | 3.00 | ||
Property, Plant and Equipment | 18.07 | 14.62 | 17.00 | ||
Investments | n/a | n/a | 1.44 | ||
Investment Properties | n/a | n/a | n/a | ||
Other Financial Assets | n/a | n/a | 0.25 | ||
Other Non-Current Assets | n/a | 1.75 | 0.31 | ||
Total Non-Current Assets | 19.86 | 19.30 | 22.00 | ||
Current Assets | |||||
Inventories | 27.34 | 31.50 | 40.22 | ||
Trade and Other Receivables | 27.11 | 44.28 | 44.63 | ||
Cash at Bank and in Hand | 4.83 | 13.45 | 2.16 | ||
Current Asset Investments | n/a | n/a | n/a | ||
Other Current Assets | n/a | n/a | 1.42 | ||
Total Current Assets | 59.28 | 89.23 | 88.43 | ||
Other Assets | n/a | n/a | n/a | ||
Total Assets | 79.14 | 108.53 | 110.00 | ||
Current Liabilities | |||||
Borrowings | 20.08 | 25.43 | 40.00 | ||
Other Current Liabilities | 47.37 | 50.70 | 53.00 | ||
Total Current Liabilities | 67.45 | 76.13 | 93.00 | ||
Net Current Assets | n/a | n/a | n/a | ||
Non-Current Liabilities | |||||
Borrowings | 8.90 | 5.14 | 28.46 | ||
Provisions | 0.12 | n/a | n/a | ||
Other Non-Current Liabilities | 0.10 | n/a | n/a | ||
Total Non-Current Liabilities | 9.11 | 5.14 | 28.46 | ||
Net Assets | 2.58 | 27.26 | -10.71 | ||
Capital and Reserves | |||||
Share Capital | 0.34 | 0.34 | 0.13 | ||
Share Premium Account | 54.72 | 54.72 | n/a | ||
Other Reserves | -36.16 | -35.23 | -35.51 | ||
Retained Earnings | -16.32 | 7.43 | 24.67 | ||
Shareholders Funds | 2.58 | 27.26 | -10.71 | ||
Minority Interests / Other Equity | n/a | n/a | n/a | ||
Total Equity | 2.58 | 27.26 | -10.71 | ||
31-12-2022 | 31-12-2021 | 31-12-2020 | |||
Operating Margin | -13.55% | -5.78% | -4.70% | ||
Return on Capital Employed | -56.32% | -14.51% | -10.47% | ||
Dividend Cover | n/a | n/a | n/a | ||
Dividend Yield | n/a | n/a | n/a | ||
PE Ratio | n/a | n/a | n/a | ||
PEG | n/a | n/a | n/a | ||
Dividend per Share Growth | n/a% | n/a% | n/a% | ||
Net Asset Value per Share | 0.01 USD | 0.33 USD | -0.19 USD |