| Date of Accounts | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | |
| Millions | Millions | Millions | Millions | ||
| Income Statement | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Revenue | n/a | n/a | n/a | n/a | |
| Operating Profit / Loss | -6.95 | -6.95 | -5.60 | -2.24 | |
| Net Interest | -0.13 | 0.05 | n/a | n/a | |
| Pre Tax Profit | -7.08 | -6.90 | -5.60 | -2.24 | |
| Post Tax Profit | -7.08 | -6.90 | -5.60 | -2.24 | |
| Profit for the Period | -7.08 | -6.90 | -5.60 | -2.24 | |
| Equity Holders of Parent Company | -7.08 | -6.90 | -5.60 | -2.24 | |
| Minority Interests | n/a | n/a | n/a | n/a | |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -16.13 USX | -17.63 USX | -16.80 USX | -8.96 USX | |
| Earnings per Share (Diluted) | -16.13 USX | -17.63 USX | -16.80 USX | -8.96 USX | |
| Earnings per Share (Adjusted) | -16.13 USX | -17.63 USX | -16.80 USX | -8.96 USX | |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -16.13 USX | -17.63 USX | -16.80 USX | -8.96 USX | |
| Earnings per Share (Diluted) | -16.13 USX | -17.63 USX | -16.80 USX | -8.96 USX | |
| Earnings per Share (Adjusted) | -16.13 USX | -17.63 USX | -16.80 USX | -8.96 USX | |
| Dividend per Share | n/a USD | n/a USD | n/a USD | n/a USD | |
| Millions | Millions | Millions | Millions | ||
| Balance Sheet | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Non-Current Assets | |||||
| Intangible Assets | 6.01 | 4.51 | 0.01 | 0.01 | |
| Property, Plant and Equipment | 1.31 | 1.22 | 0.94 | 0.04 | |
| Investments | n/a | n/a | n/a | n/a | |
| Investment Properties | n/a | n/a | n/a | n/a | |
| Other Financial Assets | n/a | n/a | n/a | n/a | |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | |
| Total Non-Current Assets | 7.32 | 5.73 | 0.94 | 0.05 | |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | |
| Trade and Other Receivables | 0.76 | 1.33 | 2.22 | 6.36 | |
| Cash at Bank and in Hand | 0.17 | 0.55 | 3.45 | 1.86 | |
| Current Asset Investments | n/a | n/a | n/a | n/a | |
| Other Current Assets | n/a | n/a | n/a | n/a | |
| Total Current Assets | 0.92 | 1.88 | 5.67 | 8.22 | |
| Other Assets | n/a | n/a | n/a | n/a | |
| Total Assets | 8.25 | 7.61 | 6.62 | 8.27 | |
| Current Liabilities | |||||
| Borrowings | 0.14 | n/a | n/a | 1.41 | |
| Other Current Liabilities | 4.37 | 2.85 | 1.65 | 1.20 | |
| Total Current Liabilities | 4.50 | 2.85 | 1.65 | 2.61 | |
| Net Current Assets | n/a | n/a | n/a | n/a | |
| Non-Current Liabilities | |||||
| Borrowings | 0.68 | 0.84 | n/a | 0.02 | |
| Provisions | n/a | n/a | n/a | n/a | |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | |
| Total Non-Current Liabilities | 0.68 | 0.84 | n/a | 0.02 | |
| Net Assets | 3.07 | 3.92 | 4.97 | 5.64 | |
| Capital and Reserves | |||||
| Share Capital | 0.13 | 0.11 | 0.10 | 0.09 | |
| Share Premium Account | 23.15 | 16.88 | 11.90 | 7.65 | |
| Other Reserves | 1.61 | 1.47 | 0.81 | 0.14 | |
| Retained Earnings | -21.81 | -14.54 | -7.72 | -2.24 | |
| Shareholders Funds | 3.08 | 3.92 | 5.09 | 5.64 | |
| Minority Interests / Other Equity | -0.01 | n/a | -0.12 | n/a | |
| Total Equity | 3.07 | 3.92 | 4.97 | 5.64 | |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | ||
| Operating Margin | n/a% | n/a% | n/a% | n/a% | |
| Return on Capital Employed | 325.64% | -2,897.08% | -112.75% | -31.74% | |
| Dividend Cover | n/a | n/a | n/a | n/a | |
| Dividend Yield | n/a | n/a | n/a | n/a | |
| PE Ratio | n/a | n/a | n/a | n/a | |
| PEG | n/a | n/a | n/a | n/a | |
| Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | |
| Net Asset Value per Share | -0.06 USD | -0.01 USD | 0.10 USD | 0.11 USD |