| 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 | n/a | n/a | n/a | n/a | n/a |
| Operating Profit / Loss | -14.38 | -20.80 | -38.48 | -21.43 | -12.87 |
| Net Interest | -21.65 | -18.00 | -13.10 | -11.73 | -9.61 |
| Pre Tax Profit | -35.75 | -62.31 | -49.31 | 2.84 | -22.74 |
| Post Tax Profit | -36.25 | -60.30 | -50.44 | -1.70 | -22.89 |
| Profit for the Period | -36.25 | -60.30 | -50.44 | -1.70 | -22.89 |
| Equity Holders of Parent Company | -36.25 | -60.30 | -50.34 | -1.59 | -22.81 |
| Minority Interests | n/a | n/a | -0.10 | -0.11 | -0.08 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -1.20 USX | -2.00 USX | -2.00 USX | -0.10 USX | -1.10 USX |
| Earnings per Share (Diluted) | -1.20 USX | -2.00 USX | -2.00 USX | -0.10 USX | -1.10 USX |
| Earnings per Share (Adjusted) | -1.20 USX | -2.00 USX | -2.00 USX | -0.10 USX | -1.10 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -1.20 USX | -2.00 USX | -2.00 USX | -0.10 USX | -1.10 USX |
| Earnings per Share (Diluted) | -1.20 USX | -2.00 USX | -2.00 USX | -0.10 USX | -1.10 USX |
| Earnings per Share (Adjusted) | -1.20 USX | -2.00 USX | -2.00 USX | -0.10 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 | 29-06-2025 | 29-06-2024 | 29-06-2023 | 29-06-2022 | 30-06-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 450.28 | 425.55 | 411.43 | 365.58 | 308.43 |
| Property, Plant and Equipment | 22.91 | 23.02 | 23.67 | 22.08 | 15.68 |
| 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 | 0.47 | 1.71 | 1.73 | 7.10 | 6.83 |
| Other Non-Current Assets | 5.60 | 4.41 | n/a | n/a | 1.46 |
| Total Non-Current Assets | 479.26 | 454.68 | 436.84 | 394.77 | 332.40 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 2.32 | 3.14 | 9.02 | 8.30 | 14.95 |
| Cash at Bank and in Hand | 11.84 | 6.03 | 32.48 | 26.10 | 109.56 |
| 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 | 14.16 | 9.17 | 41.50 | 34.40 | 124.52 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 493.42 | 463.85 | 478.34 | 429.16 | 456.91 |
| Current Liabilities | |||||
| Borrowings | 0.02 | 10.07 | 0.38 | 0.42 | 0.34 |
| Other Current Liabilities | 6.97 | 7.22 | 13.41 | 6.51 | 7.85 |
| Total Current Liabilities | 6.99 | 17.29 | 13.79 | 6.92 | 8.18 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 210.73 | 189.08 | 147.19 | 84.40 | 107.18 |
| Provisions | 1.15 | 1.78 | 4.20 | 4.20 | n/a |
| Other Non-Current Liabilities | 35.58 | 1.08 | 0.24 | 2.39 | 2.93 |
| Total Non-Current Liabilities | 247.45 | 191.94 | 151.63 | 90.99 | 110.11 |
| Net Assets | 238.99 | 254.61 | 312.93 | 331.25 | 338.62 |
| Capital and Reserves | |||||
| Share Capital | 40.45 | 40.45 | 40.45 | 32.35 | 32.35 |
| Share Premium Account | 459.99 | 459.99 | 459.99 | 426.79 | 426.82 |
| Other Reserves | 88.03 | 60.52 | 59.58 | 5.88 | 22.28 |
| Retained Earnings | -349.48 | -306.35 | -247.10 | -132.59 | -142.25 |
| Shareholders Funds | 238.99 | 254.61 | 312.93 | 332.44 | 339.20 |
| Minority Interests / Other Equity | n/a | n/a | n/a | -1.19 | -0.58 |
| Total Equity | 238.99 | 254.61 | 312.93 | 331.25 | 338.62 |
| 29-06-2025 | 29-06-2024 | 29-06-2023 | 29-06-2022 | 30-06-2021 | |
| Operating Margin | n/a% | n/a% | n/a% | n/a% | n/a% |
| Return on Capital Employed | -2,358.76% | -147.71% | -67.98% | 26.64% | -9.54% |
| 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 | -0.07 USD | -0.06 USD | -0.03 USD | -0.01 USD | 0.01 USD |