| Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
| Revenue | 47.02 | 50.56 | 58.58 | 74.20 | 18.96 |
| Operating Profit / Loss | -15.32 | -19.74 | -80.68 | 42.82 | 1.60 |
| Net Interest | -6.81 | -11.56 | -22.66 | -2.14 | -0.16 |
| Pre Tax Profit | -54.76 | -34.64 | -240.69 | 39.27 | 1.44 |
| Post Tax Profit | -55.10 | -34.64 | -228.96 | 30.77 | 1.44 |
| Profit for the Period | -55.10 | -34.64 | -228.96 | 30.76 | 1.44 |
| Equity Holders of Parent Company | -55.10 | -34.64 | -228.96 | 30.76 | 1.44 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -0.09 USX | -0.07 USX | -0.48 USX | 7.70p | 0.50p |
| Earnings per Share (Diluted) | -0.09 USX | -0.07 USX | -0.48 USX | 7.40p | 0.40p |
| Earnings per Share (Adjusted) | -0.09 USX | -0.07 USX | -0.48 USX | 7.70p | 0.50p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -0.09 USX | -0.07 USX | -0.48 USX | 7.70p | 0.50p |
| Earnings per Share (Diluted) | -0.09 USX | -0.07 USX | -0.48 USX | 7.40p | 0.40p |
| Earnings per Share (Adjusted) | -0.09 USX | -0.07 USX | -0.48 USX | 7.70p | 0.50p |
| Dividend per Share | n/a USD | n/a USD | n/a USD | n/ap | n/ap |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
| Non-Current Assets | |||||
| Intangible Assets | 0.18 | 0.89 | 2.10 | 5.60 | 0.37 |
| Property, Plant and Equipment | 7.07 | 59.73 | 77.52 | 111.95 | 17.90 |
| Investments | 0.30 | 0.40 | 3.28 | 14.22 | 1.39 |
| 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 | n/a | n/a | n/a | n/a | 4.11 |
| Total Non-Current Assets | 7.55 | 61.02 | 82.90 | 131.78 | 23.78 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 3.08 | 3.84 | 6.80 | 63.36 | 2.17 |
| Cash at Bank and in Hand | 8.63 | 7.44 | 20.09 | 11.80 | 2.05 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | 0.38 | 0.44 | 80.76 | 4.64 |
| Total Current Assets | 11.71 | 11.66 | 27.34 | 155.92 | 8.86 |
| Other Assets | n/a | 3.26 | n/a | n/a | n/a |
| Total Assets | 19.26 | 75.94 | 110.23 | 287.70 | 32.64 |
| Current Liabilities | |||||
| Borrowings | 0.86 | 14.32 | 11.61 | 23.40 | 3.47 |
| Other Current Liabilities | 8.58 | 13.27 | 9.78 | 31.28 | 0.94 |
| Total Current Liabilities | 9.44 | 27.59 | 21.39 | 54.68 | 4.41 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 39.30 | 48.20 | 64.26 | 30.67 | 3.91 |
| Provisions | n/a | n/a | n/a | 0.54 | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 39.30 | 48.20 | 64.26 | 31.21 | 3.91 |
| Net Assets | -29.48 | 0.16 | 24.58 | 201.81 | 24.33 |
| Capital and Reserves | |||||
| Share Capital | 0.94 | 0.71 | 0.63 | 0.47 | 0.30 |
| Share Premium Account | 232.26 | 209.78 | 202.10 | 139.58 | 1.54 |
| Other Reserves | -15.60 | -18.36 | -20.82 | 8.92 | 0.52 |
| Retained Earnings | -247.08 | -191.97 | -157.34 | 52.84 | 21.96 |
| Shareholders Funds | -29.48 | 0.16 | 24.58 | 201.81 | 24.33 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | -29.48 | 0.16 | 24.58 | 201.81 | 24.33 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | -32.59% | -39.04% | -137.72% | 57.71% | 8.43% |
| Return on Capital Employed | -456.69% | -37.36% | -221.69% | 16.51% | 5.10% |
| 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 | 12.70 | 66.00 |
| 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 | -0.05 USD | 0.00 USD | 0.04 USD | 30.83p | 3.77p |