| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Revenue | 122.79 | 39.59 | 45.85 | 84.72 | 92.49 |
| Operating Profit / Loss | 30.46 | -18.84 | -24.79 | 9.28 | 12.38 |
| Net Interest | -4.92 | -2.68 | -1.56 | -0.73 | -0.54 |
| Pre Tax Profit | 25.83 | -21.29 | -31.97 | 7.50 | 12.59 |
| Post Tax Profit | 17.68 | -17.50 | -24.24 | 3.66 | 7.36 |
| Profit for the Period | 17.68 | -17.50 | -24.24 | 3.66 | 7.36 |
| Equity Holders of Parent Company | 17.68 | -17.50 | -24.24 | 3.66 | 7.36 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 15.50 USX | -15.30 USX | -21.00 USX | 3.20 USX | 6.43 USX |
| Earnings per Share (Diluted) | 15.40 USX | 15.30 USX | -21.00 USX | 3.20 USX | 6.43 USX |
| Earnings per Share (Adjusted) | 15.50 USX | -15.30 USX | -21.00 USX | 3.20 USX | 6.43 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 15.50 USX | -15.30 USX | -21.00 USX | 3.20 USX | 6.43 USX |
| Earnings per Share (Diluted) | 15.40 USX | 15.30 USX | -21.00 USX | 3.20 USX | 6.43 USX |
| Earnings per Share (Adjusted) | 15.50 USX | -15.30 USX | -21.00 USX | 3.20 USX | 6.43 USX |
| Dividend per Share | 0.04 USD | n/a USD | n/a USD | 0.08 USD | 0.08 USD |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 17.41 | 24.00 | 27.13 | 38.62 | 30.35 |
| Property, Plant and Equipment | 115.91 | 73.60 | 66.83 | 58.41 | 61.78 |
| Investments | n/a | n/a | 0.24 | 5.17 | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 0.76 | 0.47 | n/a | 0.04 | 2.78 |
| Other Non-Current Assets | 13.12 | 5.97 | 0.98 | n/a | 0.19 |
| Total Non-Current Assets | 147.20 | 104.05 | 95.17 | 102.23 | 95.08 |
| Current Assets | |||||
| Inventories | 37.47 | 24.73 | 40.34 | 40.20 | 36.91 |
| Trade and Other Receivables | 24.41 | 11.41 | 8.65 | 18.33 | 19.75 |
| Cash at Bank and in Hand | 21.25 | 0.89 | 4.48 | 20.41 | 37.45 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 9.00 | 6.00 | 6.00 | n/a | 0.21 |
| Total Current Assets | 92.12 | 43.03 | 59.47 | 78.94 | 94.33 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 239.32 | 147.07 | 154.64 | 181.18 | 189.42 |
| Current Liabilities | |||||
| Borrowings | 35.90 | 19.24 | 14.18 | 0.42 | 0.40 |
| Other Current Liabilities | 39.77 | 19.70 | 9.20 | 18.07 | 31.09 |
| Total Current Liabilities | 75.67 | 38.94 | 23.38 | 18.49 | 31.49 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 31.00 | 4.54 | 9.02 | 2.29 | 2.89 |
| Provisions | 47.42 | 35.61 | 33.21 | 44.00 | 36.62 |
| Other Non-Current Liabilities | n/a | 0.48 | 4.22 | 2.90 | n/a |
| Total Non-Current Liabilities | 78.42 | 40.62 | 46.45 | 49.18 | 39.51 |
| Net Assets | 85.23 | 67.52 | 84.81 | 113.51 | 118.42 |
| Capital and Reserves | |||||
| Share Capital | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 |
| Share Premium Account | 0.34 | 0.03 | 0.03 | 0.03 | 0.03 |
| Other Reserves | 46.33 | 46.61 | 46.40 | 46.25 | 46.22 |
| Retained Earnings | 36.54 | 18.86 | 36.36 | 65.21 | 70.15 |
| Shareholders Funds | 85.23 | 67.52 | 84.81 | 113.51 | 118.42 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 85.23 | 67.52 | 84.81 | 113.51 | 118.42 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 24.80% | -47.59% | -54.06% | 10.95% | 13.39% |
| Return on Capital Employed | 16.88% | -18.08% | -26.65% | 6.77% | 10.26% |
| Dividend Cover | 3.88 | n/a | n/a | 0.40 | 0.80 |
| Dividend Yield | 1.10 | n/a | n/a | 6.10 | 5.30 |
| PE Ratio | 23.90 | n/a | n/a | 41.00 | 23.50 |
| 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 | 0.59 USD | 0.38 USD | 0.50 USD | 0.66 USD | 0.77 USD |