| 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 | 62.34 | 67.62 | 57.77 | 39.00 | 47.17 |
| Operating Profit / Loss | -18.73 | -26.86 | -13.70 | -18.50 | -16.49 |
| Net Interest | -7.05 | -5.35 | -1.88 | -0.05 | -0.20 |
| Pre Tax Profit | -25.78 | -32.20 | -15.58 | -18.54 | -17.42 |
| Post Tax Profit | -25.27 | -31.28 | -15.55 | -18.54 | -17.42 |
| Profit for the Period | -25.27 | -31.28 | -15.55 | -18.54 | -17.42 |
| Equity Holders of Parent Company | -25.27 | -31.28 | -15.55 | -18.54 | -17.42 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -55.50 USX | -75.30 USX | -0.37 USX | n/ap | -1.00 AUX |
| Earnings per Share (Diluted) | -55.50 USX | -75.30 USX | -0.37 USX | n/ap | -1.00 AUX |
| Earnings per Share (Adjusted) | -55.50 USX | -75.30 USX | -0.37 USX | n/ap | -1.00 AUX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -55.50 USX | -75.30 USX | -0.37 USX | n/ap | -1.00 AUX |
| Earnings per Share (Diluted) | -55.50 USX | -75.30 USX | -0.37 USX | n/ap | -1.00 AUX |
| Earnings per Share (Adjusted) | -55.50 USX | -75.30 USX | -0.37 USX | n/ap | -1.00 AUX |
| Dividend per Share | n/a USD | n/a USD | n/a USD | n/a USD | 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 | 71.62 | 61.32 | 45.06 | 23.61 | 9.54 |
| Property, Plant and Equipment | 5.65 | 7.22 | 5.71 | 5.41 | 7.61 |
| 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 | 0.52 | 0.53 | n/a | n/a | n/a |
| Other Non-Current Assets | 6.25 | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 84.04 | 69.08 | 50.78 | 29.02 | 17.15 |
| Current Assets | |||||
| Inventories | 4.61 | 3.62 | 11.19 | 0.93 | 2.63 |
| Trade and Other Receivables | 9.08 | 25.29 | 27.04 | 18.59 | 19.85 |
| Cash at Bank and in Hand | 22.56 | 22.83 | 36.14 | 40.47 | 47.39 |
| Current Asset Investments | n/a | n/a | n/a | 3.76 | n/a |
| Other Current Assets | 11.01 | 9.47 | 7.94 | 2.24 | 5.91 |
| Total Current Assets | 47.26 | 61.22 | 82.31 | 65.99 | 75.78 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 131.30 | 130.30 | 133.09 | 95.01 | 92.93 |
| Current Liabilities | |||||
| Borrowings | 1.43 | 1.12 | 0.71 | 0.65 | 0.92 |
| Other Current Liabilities | 20.39 | 31.54 | 20.69 | 17.30 | 14.50 |
| Total Current Liabilities | 21.82 | 32.66 | 21.40 | 17.95 | 15.42 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 54.17 | 49.80 | 42.52 | 3.00 | 5.27 |
| Provisions | 1.08 | 1.76 | 2.64 | 0.25 | 0.19 |
| Other Non-Current Liabilities | 10.97 | 9.09 | n/a | n/a | n/a |
| Total Non-Current Liabilities | 66.22 | 60.65 | 45.15 | 3.25 | 5.46 |
| Net Assets | 43.26 | 36.98 | 66.53 | 73.82 | 72.05 |
| Capital and Reserves | |||||
| Share Capital | 272.19 | 240.95 | 240.95 | 240.95 | n/a |
| Share Premium Account | n/a | n/a | 5.75 | n/a | n/a |
| Other Reserves | 13.13 | 12.83 | 5.35 | -169.97 | 274.09 |
| Retained Earnings | -242.06 | -216.80 | -185.52 | 2.84 | -202.05 |
| Shareholders Funds | 43.26 | 36.98 | 66.53 | 73.82 | 72.05 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 43.26 | 36.98 | 66.53 | 73.82 | 72.05 |
| 29-06-2025 | 29-06-2024 | 29-06-2023 | 29-06-2022 | 30-06-2021 | |
| Operating Margin | -30.05% | -39.72% | -23.71% | -47.43% | -34.95% |
| Return on Capital Employed | -66.14% | -94.75% | -20.35% | -34.19% | -25.00% |
| 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 | 0.00 USD | 0.00 USD | 1.02 USD | 0.02 AUD |