| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 29-06-2025 | 29-06-2024 | 29-06-2023 | 29-06-2022 | 30-06-2021 |
| Revenue | -78.46 | 47.75 | 72.78 | 67.18 | 36.92 |
| Operating Profit / Loss | -94.39 | 26.13 | 50.83 | 53.92 | 11.60 |
| Net Interest | -7.29 | -10.08 | -8.09 | -4.70 | n/a |
| Pre Tax Profit | -101.69 | 16.05 | 42.74 | 45.75 | 12.93 |
| Post Tax Profit | -72.91 | 12.71 | 31.48 | 34.61 | 8.86 |
| Profit for the Period | -72.91 | 12.72 | 31.49 | 34.61 | 8.86 |
| Equity Holders of Parent Company | -72.91 | 12.72 | 31.49 | 34.61 | 8.86 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 70.83 USX | 12.01 USX | 29.53 USX | 32.65 AUX | 8.46 AUX |
| Earnings per Share (Diluted) | 70.83 USX | 11.33 USX | 28.33 USX | 31.64 AUX | 7.95 AUX |
| Earnings per Share (Adjusted) | 70.83 USX | 12.01 USX | 29.53 USX | 32.65 AUX | 8.46 AUX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 70.83 USX | 12.01 USX | 29.53 USX | 32.65 AUX | 8.46 AUX |
| Earnings per Share (Diluted) | 70.83 USX | 11.33 USX | 28.33 USX | 31.64 AUX | 7.95 AUX |
| Earnings per Share (Adjusted) | 70.83 USX | 12.01 USX | 29.53 USX | 32.65 AUX | 8.46 AUX |
| Dividend per Share | n/a USD | 0.02 USD | 0.03 USD | n/a AUD | n/a AUD |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 29-06-2025 | 29-06-2024 | 29-06-2023 | 29-06-2022 | 30-06-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 0.44 | 0.30 | 0.36 | 0.65 | 0.39 |
| Property, Plant and Equipment | 0.14 | 0.16 | 0.21 | 0.18 | 0.19 |
| Investments | 287.73 | 465.21 | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 88.20 | 3.98 | 391.41 | n/a | n/a |
| Other Non-Current Assets | 0.83 | 0.98 | n/a | 296.98 | 118.18 |
| Total Non-Current Assets | 377.34 | 470.63 | 391.98 | 297.81 | 118.76 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 1.79 | 10.99 | 2.06 | 2.30 | 13.84 |
| Cash at Bank and in Hand | 18.45 | 68.11 | 104.46 | 49.96 | 49.74 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 47.99 | 3.98 | n/a | n/a | 17.28 |
| Total Current Assets | 68.22 | 83.08 | 106.52 | 52.26 | 80.86 |
| Other Assets | n/a | n/a | 50.41 | 56.99 | n/a |
| Total Assets | 445.56 | 553.71 | 548.90 | 407.06 | 199.61 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | 13.25 |
| Other Current Liabilities | 10.51 | 30.38 | 7.54 | n/a | 12.84 |
| Total Current Liabilities | 10.51 | 30.38 | 7.53 | n/a | 26.10 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 77.75 | 61.92 | 312.97 | 69.41 | 37.17 |
| Provisions | 15.29 | 43.62 | 36.26 | 32.70 | 7.54 |
| Other Non-Current Liabilities | 227.65 | 266.95 | n/a | n/a | 39.91 |
| Total Non-Current Liabilities | 320.68 | 372.49 | 349.23 | 102.11 | 84.63 |
| Net Assets | 114.37 | 150.85 | 183.47 | 148.93 | 88.89 |
| Capital and Reserves | |||||
| Share Capital | 60.63 | 69.67 | 69.67 | 69.67 | 68.90 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 8.84 | -1.23 | 1.04 | -2.01 | -0.06 |
| Retained Earnings | 44.90 | 120.49 | 112.75 | 81.27 | 20.03 |
| Shareholders Funds | 114.37 | 188.94 | 183.47 | 148.93 | 88.87 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | 0.02 |
| Total Equity | 114.37 | 150.85 | 183.47 | 148.93 | 88.89 |
| 29-06-2025 | 29-06-2024 | 29-06-2023 | 29-06-2022 | 30-06-2021 | |
| Operating Margin | 120.31% | 54.73% | 69.84% | 80.26% | 31.41% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
| Dividend Cover | n/a | 9.61 | 13.12 | n/a | n/a |
| Dividend Yield | n/a | 0.80 | 2.00 | n/a | n/a |
| PE Ratio | 0.50 | 12.30 | 3.80 | 4.30 | 23.40 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | n/a% | 80.00% | n/a% | n/a% |
| Net Asset Value per Share | 1.00 USD | 1.32 USD | 1.60 USD | 1.30 AUD | 0.76 AUD |