| Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 29-06-2024 | 29-06-2023 | 29-06-2022 | 30-06-2021 | 29-06-2021 |
| Revenue | 0.01 | 0.02 | n/a | n/a | n/a |
| Operating Profit / Loss | -3.16 | -3.59 | -4.09 | -2.05 | -2.05 |
| Net Interest | -1.09 | -0.65 | -0.24 | n/a | n/a |
| Pre Tax Profit | -4.25 | -4.24 | -4.24 | -2.05 | -2.05 |
| Post Tax Profit | -4.25 | -4.21 | -4.33 | -2.05 | -2.05 |
| Profit for the Period | -4.25 | -4.21 | -4.33 | -2.05 | -2.05 |
| Equity Holders of Parent Company | -4.25 | -4.21 | -4.33 | -2.05 | -2.05 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -0.40 USX | -0.50 USX | -0.70 USX | -0.40 USX | -0.40 USX |
| Earnings per Share (Diluted) | -0.40 USX | -0.50 USX | -0.70 USX | -0.40 USX | -0.40 USX |
| Earnings per Share (Adjusted) | -0.40 USX | -0.50 USX | -0.70 USX | -0.40 USX | -0.40 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -0.40 USX | -0.50 USX | -0.70 USX | -0.40 USX | -0.40 USX |
| Earnings per Share (Diluted) | -0.40 USX | -0.50 USX | -0.70 USX | -0.40 USX | -0.40 USX |
| Earnings per Share (Adjusted) | -0.40 USX | -0.50 USX | -0.70 USX | -0.40 USX | -0.40 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 | 29-06-2024 | 29-06-2023 | 29-06-2022 | 30-06-2021 | 29-06-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 71.99 | n/a | n/a | 48.86 | 48.86 |
| Property, Plant and Equipment | 1.28 | 1.40 | 0.37 | 0.84 | 0.84 |
| 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 | 0.00 | n/a | n/a | n/a |
| Other Non-Current Assets | 0.58 | 60.93 | 50.78 | 0.63 | 0.63 |
| Total Non-Current Assets | 73.86 | 62.33 | 51.15 | 50.33 | 50.33 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 0.50 | 1.31 | 0.42 | 0.27 | 0.27 |
| Cash at Bank and in Hand | 2.52 | 6.85 | 7.88 | 6.39 | 6.39 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.66 | 1.14 | 0.18 | n/a | n/a |
| Total Current Assets | 3.67 | 9.30 | 8.48 | 6.65 | 6.65 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 77.53 | 71.63 | 59.63 | 56.98 | 56.98 |
| Current Liabilities | |||||
| Borrowings | 0.50 | 0.02 | 0.01 | 0.01 | 0.01 |
| Other Current Liabilities | 1.95 | 2.82 | 1.58 | 0.43 | 0.43 |
| Total Current Liabilities | 2.45 | 2.84 | 1.59 | 0.45 | 0.45 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 12.22 | 2.04 | 0.06 | 0.07 | 0.07 |
| Provisions | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 |
| Other Non-Current Liabilities | 0.14 | 8.21 | 7.33 | n/a | n/a |
| Total Non-Current Liabilities | 12.50 | 10.38 | 7.50 | 0.19 | 0.19 |
| Net Assets | 62.59 | 58.41 | 50.53 | 56.35 | 56.35 |
| Capital and Reserves | |||||
| Share Capital | 130.02 | 121.51 | 106.76 | n/a | 106.76 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | -9.42 | -9.35 | -6.72 | 101.53 | -5.23 |
| Retained Earnings | -58.01 | -53.76 | -49.51 | -45.19 | -45.19 |
| Shareholders Funds | 62.59 | 58.41 | 50.53 | 56.35 | 56.35 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 62.59 | 58.41 | 50.53 | 56.35 | 56.35 |
| 29-06-2024 | 29-06-2023 | 29-06-2022 | 30-06-2021 | 29-06-2021 | |
| Operating Margin | -24,338.46% | -16,336.36% | -45,413,324.56% | n/a% | -426,190.23% |
| Return on Capital Employed | -91.63% | -5.93% | -7.88% | -26.71% | -26.70% |
| 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 | 0.05 USD | 0.04 USD | 0.01 USD | 0.01 USD |