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 | 6.16 | 6.77 | 4.71 | 2.37 | 1.84 |
Operating Profit / Loss | -5.07 | -4.40 | -2.71 | -3.81 | -3.16 |
Net Interest | -0.18 | 0.12 | -0.12 | -0.13 | -0.18 |
Pre Tax Profit | -5.25 | -4.29 | -2.83 | -3.94 | -3.34 |
Post Tax Profit | -5.25 | -4.29 | -2.83 | -3.94 | -3.34 |
Profit for the Period | -5.25 | -4.29 | -2.83 | -3.94 | -3.34 |
Equity Holders of Parent Company | -5.25 | -4.29 | -2.83 | -3.94 | -3.34 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -1.20 USX | -1.10 USX | -0.80 USX | -1.20 USX | -1.10 USX |
Earnings per Share (Diluted) | -1.20 USX | -1.10 USX | -0.80 USX | -1.20 USX | -1.10 USX |
Earnings per Share (Adjusted) | -1.20 USX | -1.10 USX | -0.80 USX | -1.20 USX | -1.10 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -1.20 USX | -1.10 USX | -0.80 USX | -1.20 USX | -1.10 USX |
Earnings per Share (Diluted) | -1.20 USX | -1.10 USX | -0.80 USX | -1.20 USX | -1.10 USX |
Earnings per Share (Adjusted) | -1.20 USX | -1.10 USX | -0.80 USX | -1.20 USX | -1.10 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 | 7.17 | 4.23 | 1.46 | 0.83 | 0.08 |
Property, Plant and Equipment | 5.95 | 5.43 | 4.86 | 2.80 | 3.21 |
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 | 0.89 | 1.27 | 0.93 | 1.47 | 1.80 |
Total Non-Current Assets | 14.00 | 10.93 | 7.25 | 5.10 | 5.09 |
Current Assets | |||||
Inventories | 1.98 | 1.63 | 2.10 | 0.69 | 1.75 |
Trade and Other Receivables | 2.08 | 2.06 | 0.79 | 0.26 | 0.04 |
Cash at Bank and in Hand | 1.95 | 4.33 | 2.81 | 0.71 | 0.65 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | n/a | n/a | 0.04 |
Total Current Assets | 6.01 | 8.02 | 5.70 | 1.66 | 2.47 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 20.02 | 18.95 | 12.94 | 6.76 | 7.56 |
Current Liabilities | |||||
Borrowings | n/a | 1.11 | 0.49 | 0.52 | n/a |
Other Current Liabilities | 2.38 | 2.40 | 0.85 | 1.80 | 0.69 |
Total Current Liabilities | 2.38 | 3.51 | 1.34 | 2.32 | 0.69 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 7.39 | n/a | 0.90 | 0.41 | n/a |
Provisions | 0.03 | 0.03 | 0.04 | 0.05 | 0.06 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 7.42 | 0.03 | 0.94 | 0.46 | 0.06 |
Net Assets | 10.22 | 15.41 | 10.66 | 3.98 | 6.81 |
Capital and Reserves | |||||
Share Capital | 55.03 | 50.83 | 41.25 | 35.61 | 33.97 |
Share Premium Account | 0.40 | 0.40 | 0.40 | 0.40 | n/a |
Other Reserves | -4.10 | -0.14 | 0.40 | -3.46 | -2.54 |
Retained Earnings | -41.11 | -35.67 | -31.39 | -28.56 | -24.62 |
Shareholders Funds | 10.22 | 15.41 | 10.66 | 3.98 | 6.81 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 10.22 | 15.41 | 10.66 | 3.98 | 6.81 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | -82.22% | -65.02% | -57.55% | -160.76% | -171.74% |
Return on Capital Employed | -48.38% | -35.73% | -25.48% | -92.27% | -46.53% |
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 | 0.01 USD | 0.02 USD | 0.02 USD | 0.01 USD | 0.01 USD |