Date of Accounts | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2022 | 30-11-2021 | 30-11-2020 | 30-11-2019 | 30-11-2018 |
Revenue | 0.62 | 0.82 | 0.94 | 1.20 | 1.04 |
Operating Profit / Loss | -12.74 | 26.37 | 7.68 | 5.52 | 4.56 |
Net Interest | n/a | n/a | n/a | n/a | n/a |
Pre Tax Profit | -12.75 | 26.37 | 7.68 | 5.52 | 4.56 |
Post Tax Profit | -12.75 | 26.37 | 7.68 | 5.52 | 4.55 |
Profit for the Period | -12.75 | 26.37 | 7.68 | 5.52 | 4.55 |
Equity Holders of Parent Company | -12.75 | 26.37 | 7.68 | 5.52 | 4.55 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -8.30 USX | 22.00 USX | 10.00 USX | 9.50 USX | 10.30 USX |
Earnings per Share (Diluted) | -7.37 USX | 21.00 USX | 9.00 USX | 9.50 USX | 10.30 USX |
Earnings per Share (Adjusted) | -8.30 USX | 22.00 USX | 10.00 USX | 9.50 USX | 10.30 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -8.30 USX | 22.00 USX | 10.00 USX | 9.50 USX | 10.30 USX |
Earnings per Share (Diluted) | -7.37 USX | 21.00 USX | 9.00 USX | 9.50 USX | 10.30 USX |
Earnings per Share (Adjusted) | -8.30 USX | 22.00 USX | 10.00 USX | 9.50 USX | 10.30 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 | 31-12-2022 | 30-11-2021 | 30-11-2020 | 30-11-2019 | 30-11-2018 |
Non-Current Assets | |||||
Intangible Assets | 0.24 | 0.36 | 0.84 | 0.84 | 0.84 |
Property, Plant and Equipment | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 |
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 | 56.18 | 63.87 | 30.49 | 20.34 | 0.01 |
Other Non-Current Assets | n/a | n/a | 0.59 | 0.48 | 13.95 |
Total Non-Current Assets | 56.44 | 64.24 | 31.93 | 21.67 | 14.83 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 1.09 | 0.69 | 0.65 | 0.82 | 0.43 |
Cash at Bank and in Hand | 0.63 | 3.54 | 0.54 | 0.47 | 1.17 |
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 | 1.72 | 4.23 | 1.19 | 1.29 | 1.60 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 58.15 | 68.47 | 33.11 | 22.96 | 16.42 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 0.39 | 0.41 | 0.40 | 0.43 | 0.29 |
Total Current Liabilities | 0.39 | 0.41 | 0.40 | 0.43 | 0.29 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Provisions | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Net Assets | 57.77 | 68.06 | 32.71 | 22.53 | 16.13 |
Capital and Reserves | |||||
Share Capital | 0.84 | 0.79 | 0.52 | 0.37 | 0.33 |
Share Premium Account | 24.24 | 21.79 | 13.21 | 10.99 | 10.22 |
Other Reserves | n/a | 0.21 | 0.20 | 0.11 | 0.07 |
Retained Earnings | 32.68 | 45.26 | 18.78 | 11.06 | 5.52 |
Shareholders Funds | 57.77 | 68.06 | 32.71 | 22.53 | 16.13 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 57.77 | 68.06 | 32.71 | 22.53 | 16.13 |
31-12-2022 | 30-11-2021 | 30-11-2020 | 30-11-2019 | 30-11-2018 | |
Operating Margin | -2,071.44% | 3,231.72% | 817.02% | 460.00% | 438.46% |
Return on Capital Employed | -20.42% | 38.95% | 24.10% | 25.45% | 29.82% |
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 | 1.80 | 1.40 | 0.70 | 0.60 |
PEG | n/a | n/a | n/a | n/a | 0.10 |
Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
Net Asset Value per Share | 0.32 USD | 0.38 USD | 0.18 USD | 0.12 USD | 0.09 USD |