$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Growth Metrics | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Annualisation Factor | 1.0 | 1.0 | n/a | 1.0 | 1.0 |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Continuing Operations | |||||
PE Ratio - Adjusted | n/a | n/a | n/a | 254.6 | 2.7 |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
254.6 243.0 |
2.8 2.8 |
PEG - Adjusted | n/a | n/a | n/a | n/a | n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Return on Capital Employed | n/a n/a |
n/a n/a |
n/a n/a |
2.62% 2.62% |
57.94% 57.94% |
Operating Margin | (1,054.86%) (1,054.86%) |
(1,305.91%) (1,305.91%) |
(368.09%) (368.09%) |
503.06% 503.06% |
5,349.45% 5,349.45% |
Continuing & Discontinued Operations | |||||
PE Ratio - Adjusted | n/a | n/a | n/a | 254.6 | 2.7 |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
254.6 243.0 |
2.8 2.8 |
PEG - Adjusted | n/a | n/a | n/a | n/a | n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Gearing | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Net Gearing | (35.71%) | (18.99%) | (69.58%) | (31.10%) | 1.19% |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Value Metrics | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Price/Book Value | n/a | n/a | n/a | n/a | n/a |
Price/Tangible Book Value | n/a | n/a | n/a | n/a | n/a |
Price/ Cash Flow | n/a | n/a | n/a | n/a | n/a |
Price/Revenue | n/a | n/a | n/a | n/a | n/a |
Price/R&D | n/a | n/a | n/a | n/a | n/a |
Net Asset Value per Share (exc. Intangibles) | 165.52¢ | 192.01¢ | 203.48¢ | 228.51¢ | 229.26¢ |
Net Cash per Share | n/a | n/a | n/a | n/a | n/a |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Annualised Fundamentals | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Continuing Operations | |||||
Revenue | 3.33 | 15.62 | 0.18 | 11.77 | 9.81 |
EBITDA | (30.19) (30.19) |
(195.06) (195.06) |
(0.57) (0.57) |
65.85 65.85 |
524.62 524.62 |
Depreciation | (4.93) (4.93) |
(8.89) (8.89) |
(0.07) (0.07) |
(6.64) (6.64) |
n/a n/a |
Net Interest | 5.08 5.08 |
138.92 138.92 |
0.05 0.05 |
(6.11) (6.11) |
(46.15) (46.15) |
Profit Before Tax | (36.10) (36.10) |
(92.78) (92.78) |
(0.60) (0.60) |
18.97 18.97 |
478.47 478.47 |
Revenue per Share | 1.21¢ | 5.49¢ | 0.061¢ | 4.12¢ | 3.46¢ |
Pre-Tax Profit per Share | (13.07¢) (13.07¢) |
(32.58¢) (32.58¢) |
(0.21¢) (0.21¢) |
6.64¢ 6.64¢ |
168.82¢ 168.82¢ |
Market Capitalisation $ (Millions) | 527.94 | 742.38 | 840.37 | 1,143.54 | 913.19 |
Enterprise Value (EV) $ (Millions) | 551.65 | 787.13 | 875.87 | 1,218.04 | 1,051.35 |
EBITDA/EV | (5.47%) (5.47%) |
(24.78%) (24.78%) |
(0.07%) (0.07%) |
5.41% 5.41% |
49.90% 49.90% |
Operating Margin | (1,054.86%) (1,054.86%) |
(1,305.91%) (1,305.91%) |
(368.09%) (368.09%) |
503.06% 503.06% |
5,349.45% 5,349.45% |
Capital Employed $ (Millions) | 535.13 | 613.28 | 725.67 | 956.86 | 905.51 |
Return on Capital Employed | n/a n/a |
n/a n/a |
n/a n/a |
2.62% 2.62% |
57.94% 57.94% |
Invested Equity Capital $ (Millions) | 516.53 | 561.86 | 683.28 | 778.37 | 783.48 |
Earnings per Share - Basic | (24.00¢) (23.78¢) |
(18.00¢) (17.68¢) |
(21.00¢) (21.13¢) |
2.00¢ 2.10¢ |
149.00¢ 148.59¢ |
Earnings per Share - Diluted | (24.00¢) (23.78¢) |
(18.00¢) (17.68¢) |
(21.00¢) (21.13¢) |
2.00¢ 2.10¢ |
144.00¢ 144.34¢ |
Earnings per Share - Adjusted | (24.00)¢ | (18.00)¢ | (21.00)¢ | 2.00¢ | 149.00¢ |
Earnings per Share Growth - Basic | n/a n/a |
n/a n/a |
n/a n/a |
-99% -99% |
n/a n/a |
Earnings per Share Growth - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
-99% -98% |
n/a n/a |
Earnings per Share Growth - Adjusted | n/a | n/a | n/a | -99% | n/a |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
254.6 243.0 |
2.8 2.8 |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Tax Rate | (101.59%) | 85.68% | (6.37%) | 27.13% | 23.49% |
Dividend Cover | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Interest Cover | (1.66) (1.66) |
(22.55) (22.55) |
(11.36) (11.36) |
3.60 3.60 |
10.47 10.47 |
Continuing & Discontinued Operations | |||||
Earnings per Share - Basic | (24.00¢) (23.72¢) |
(18.00¢) (17.68¢) |
(0.21¢) (0.21¢) |
2.00¢ 2.10¢ |
149.00¢ 148.59¢ |
Earnings per Share - Diluted | (24.00¢) (23.72¢) |
(18.00¢) (17.68¢) |
(0.21¢) (0.21¢) |
2.00¢ 2.10¢ |
144.00¢ 144.34¢ |
Earnings per Share - Adjusted | (24.00¢) | (18.00¢) | (0.21¢) | 2.00¢ | 149.00¢ |
Earnings per Share Growth - Basic | n/a n/a |
n/a n/a |
n/a n/a |
-99% -99% |
n/a n/a |
Earnings per Share Growth - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
-99% -98% |
n/a n/a |
Earnings per Share Growth - Adjusted | n/a | n/a | n/a | -99% | n/a |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
254.6 243.0 |
2.8 2.8 |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Dividend Cover | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Return on Equity (ROE) | (12.69%) (12.69%) |
(8.96%) (8.96%) |
(0.09%) (0.09%) |
0.77% 0.77% |
53.75% 53.75% |
Operating Cash Flow per Share | (38.33¢) | (62.79¢) | (55.23¢) | (46.16¢) | (34.63¢) |
Gross Cash Flow per Share | cn/a | cn/a | cn/a | cn/a | cn/a |
Cash Incr/Decr per Share | 14.92¢ | (110.92¢) | 0.22¢ | 95.07¢ | 5.40¢ |
Capital Expenditure per Share | n/a | n/a | n/a | n/a | n/a |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Shareholders Funds | 464.07 | 542.22 | 593.52 | 669.75 | 668.04 |
Net Borrowings $ (Millions) | (165.74) | (102.99) | (412.96) | (327.26) | 7.93 |
Net Asset Value per Share (inc. Intangibles) | 167.63¢ | 190.12¢ | 206.75¢ | 234.19¢ | 235.48¢ |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Gearing - inc Intangibles | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Shareholders' Funds inc Intangibles | 464.07 | 542.22 | 593.52 | 669.75 | 668.04 |
Net Borrowings $ (Millions) | (165.74) | (102.99) | (412.96) | (327.26) | 7.93 |
Net Gearing | (35.71%) | (18.99%) | (69.58%) | (31.10%) | 1.19% |
Cash & Near Cash | 191.08 | 149.87 | 465.71 | 403.88 | 132.36 |
Cash | 41.18% | 27.64% | 78.47% | 60.30% | 19.81% |
Gross Borrowings | 25.34 | 46.87 | 52.75 | 76.62 | 140.29 |
Gross Gearing | 5.46% | 8.64% | 8.89% | 29.20% | 21.00% |
Borrowings Under 5 years | 25.34 | 46.87 | 52.75 | 76.62 | 140.29 |
Under 5 years | 5.46% | 8.64% | 8.89% | 11.44% | 21.00% |
Borrowings Under 1 year | n/a | n/a | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a | n/a | n/a |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Gearing - exc Intangibles | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Shareholders' Funds exc Intangibles | 463.16 | 541.39 | 592.53 | 668.85 | 667.41 |
Net Borrowings $ (Millions) | (165.74) | (102.99) | (412.96) | (327.26) | 7.93 |
Net Gearing | (35.78%) | (19.02%) | (69.69%) | (31.14%) | 1.19% |
Cash & Near Cash | 191.08 | 149.87 | 465.71 | 403.88 | 132.36 |
Cash | 41.26% | 27.68% | 78.60% | 60.38% | 19.83% |
Gross Borrowings | 25.34 | 46.87 | 52.75 | 76.62 | 140.29 |
Gross Gearing | 5.47% | 8.66% | 8.90% | 29.24% | 21.02% |
Borrowings Under 5 years | 25.34 | 46.87 | 52.75 | 76.62 | 140.29 |
Under 5 years | 5.47% | 8.66% | 8.90% | 11.46% | 21.02% |
Borrowings Under 1 year | n/a | n/a | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a | n/a | n/a |
$ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
Cover | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Quick Ratio | n/a | n/a | n/a | n/a | n/a |
Current Ratio | 6.76 | 3.99 | 2.22 | 2.29 | 1.21 |
* GAAP
a. Includes discontinued activities
b. Based on operating cash flow before tax
c. Not disclosed under IFRS
d. Includes non-current assets
You are here: research