Date of Accounts | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Revenue | 64.43 | 62.04 | 50.29 | 30.03 | 14.91 |
Operating Profit / Loss | 15.92 | 17.01 | 21.92 | 7.16 | 0.03 |
Net Interest | -4.28 | -3.10 | -3.29 | -2.32 | -1.18 |
Pre Tax Profit | 11.88 | 13.41 | 18.27 | 3.33 | -1.04 |
Post Tax Profit | 11.34 | 13.23 | 18.32 | 2.94 | -1.26 |
Profit for the Period | 11.34 | 13.23 | 18.32 | 2.94 | -1.26 |
Equity Holders of Parent Company | 11.34 | 13.23 | 18.32 | 2.94 | -1.26 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | 41.48 USX | 48.42 USX | 67.04 USX | 11.27 USX | -500.00 USX |
Earnings per Share (Diluted) | 41.48 USX | 48.42 USX | 67.04 USX | 10.97 USX | -500.00 USX |
Earnings per Share (Adjusted) | 41.48 USX | 48.42 USX | 67.04 USX | 11.27 USX | -500.00 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 41.48 USX | 48.42 USX | 67.04 USX | 11.27 USX | -500.00 USX |
Earnings per Share (Diluted) | 41.48 USX | 48.42 USX | 67.04 USX | 10.97 USX | -500.00 USX |
Earnings per Share (Adjusted) | 41.48 USX | 48.42 USX | 67.04 USX | 11.27 USX | -500.00 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 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Non-Current Assets | |||||
Intangible Assets | 13.66 | 12.70 | 13.35 | 12.85 | 12.94 |
Property, Plant and Equipment | 70.59 | 36.98 | 35.35 | 32.09 | 30.32 |
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 | n/a | n/a | n/a | n/a |
Other Non-Current Assets | 19.81 | 20.70 | 12.18 | 12.02 | 13.40 |
Total Non-Current Assets | 104.06 | 70.38 | 60.88 | 56.97 | 56.66 |
Current Assets | |||||
Inventories | 17.46 | 11.26 | 9.12 | 5.47 | 3.63 |
Trade and Other Receivables | 18.47 | 16.62 | 21.53 | 7.18 | 3.62 |
Cash at Bank and in Hand | 5.50 | 0.12 | 3.59 | 7.15 | 1.93 |
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 | 41.43 | 28.00 | 34.24 | 19.80 | 9.18 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 145.49 | 98.37 | 95.12 | 76.77 | 65.84 |
Current Liabilities | |||||
Borrowings | 18.13 | 13.61 | 15.09 | 5.83 | 2.55 |
Other Current Liabilities | 9.98 | 6.52 | 5.92 | 6.86 | 7.68 |
Total Current Liabilities | 28.11 | 20.13 | 21.00 | 12.69 | 10.23 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 40.36 | 9.50 | 12.22 | 23.26 | 15.03 |
Provisions | 6.09 | 5.52 | 5.45 | 4.76 | 5.01 |
Other Non-Current Liabilities | 0.25 | 1.02 | 1.24 | 0.72 | 2.30 |
Total Non-Current Liabilities | 46.70 | 16.04 | 18.92 | 28.75 | 22.33 |
Net Assets | 70.68 | 62.21 | 55.20 | 35.34 | 33.28 |
Capital and Reserves | |||||
Share Capital | 4.27 | 4.27 | 4.27 | 4.27 | 4.05 |
Share Premium Account | 152.84 | 152.84 | 152.84 | 152.84 | 151.48 |
Other Reserves | -60.79 | -57.92 | -51.69 | -52.91 | -196.45 |
Retained Earnings | -25.64 | -36.97 | -50.21 | -68.86 | 74.20 |
Shareholders Funds | 70.68 | 62.21 | 55.20 | 35.34 | 33.28 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 70.68 | 62.21 | 55.20 | 35.34 | 33.28 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 24.70% | 27.43% | 43.59% | 23.85% | 0.17% |
Return on Capital Employed | 13.30% | 21.13% | 28.89% | 10.04% | 0.33% |
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 | 3.20 | 2.10 | 2.10 | 12.60 | n/a |
PEG | n/a | 0.10 | 0.10 | n/a | n/a |
Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
Net Asset Value per Share | 2.09 USD | 1.81 USD | 1.53 USD | 0.82 USD | 0.74 USD |