| 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 | 52.22 | 53.07 | 46.10 | 28.49 | 20.70 |
| Operating Profit / Loss | -5.82 | -2.71 | -5.14 | -3.40 | 0.55 |
| Net Interest | -1.93 | -0.83 | -0.48 | n/a | n/a |
| Pre Tax Profit | -7.75 | -3.54 | -10.20 | -4.79 | -1.53 |
| Post Tax Profit | -7.58 | -3.65 | -8.83 | -2.14 | 0.44 |
| Profit for the Period | -7.58 | -3.65 | -8.83 | -2.14 | 0.44 |
| Equity Holders of Parent Company | -7.58 | -3.65 | -8.83 | -2.14 | 0.44 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -9.86 USX | 4.75 USX | -11.51 USX | -2.81 USX | 0.58 USX |
| Earnings per Share (Diluted) | -9.86 USX | 4.75 USX | -11.51 USX | -2.81 USX | 0.57 USX |
| Earnings per Share (Adjusted) | -1.50 USX | 0.74 USX | -5.46 USX | 0.01 USX | 0.58 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -9.86 USX | 4.75 USX | -11.51 USX | -2.81 USX | 0.58 USX |
| Earnings per Share (Diluted) | -9.86 USX | 4.75 USX | -11.51 USX | -2.81 USX | 0.57 USX |
| Earnings per Share (Adjusted) | -1.50 USX | 0.74 USX | -5.46 USX | 0.01 USX | 0.58 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 | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 42.06 | 39.64 | 37.67 | 27.24 | 18.64 |
| Property, Plant and Equipment | 8.59 | 3.14 | 4.00 | 3.79 | 0.33 |
| Investments | 0.05 | 0.05 | 0.05 | 3.77 | 5.63 |
| 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 | 0.25 | n/a | n/a |
| Total Non-Current Assets | 50.71 | 42.83 | 41.98 | 34.80 | 24.60 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 19.47 | 20.93 | 22.53 | 22.02 | 7.10 |
| Cash at Bank and in Hand | 5.31 | 3.34 | 3.72 | 12.66 | 8.71 |
| Current Asset Investments | n/a | 0.04 | 0.04 | n/a | 0.94 |
| Other Current Assets | 1.14 | 1.34 | 1.41 | 2.07 | 0.78 |
| Total Current Assets | 25.92 | 25.65 | 27.70 | 36.74 | 17.53 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 76.63 | 68.48 | 69.67 | 71.54 | 42.13 |
| Current Liabilities | |||||
| Borrowings | 15.49 | 2.59 | 1.92 | 0.84 | 0.06 |
| Other Current Liabilities | 0.52 | 0.50 | 31.85 | 32.53 | 5.21 |
| Total Current Liabilities | 16.00 | 3.10 | 33.78 | 33.37 | 5.27 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 6.10 | 4.29 | 7.55 | 1.80 | 0.05 |
| Provisions | n/a | n/a | 0.66 | 4.41 | n/a |
| Other Non-Current Liabilities | 32.54 | 34.91 | 0.20 | 0.51 | n/a |
| Total Non-Current Liabilities | 38.64 | 39.21 | 8.40 | 6.72 | 0.05 |
| Net Assets | 21.98 | 26.18 | 27.49 | 31.44 | 36.81 |
| Capital and Reserves | |||||
| Share Capital | 24.63 | 24.59 | 24.58 | 24.47 | 24.39 |
| Share Premium Account | 63.32 | 63.20 | 63.16 | 62.41 | 62.06 |
| Other Reserves | 13.14 | 10.37 | 8.07 | 4.10 | 8.63 |
| Retained Earnings | -79.11 | -71.97 | -68.32 | -59.54 | -58.27 |
| Shareholders Funds | 21.98 | 26.18 | 27.49 | 31.44 | 36.81 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 21.98 | 26.18 | 27.49 | 31.44 | 36.81 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | -11.14% | -5.11% | -11.16% | -11.94% | 2.63% |
| Return on Capital Employed | -386.77% | 41.28% | 20,685.90% | -42.61% | -8.41% |
| 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 | 171.90 | n/a | 24,901.70 | 455.00 |
| 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 | -0.26 USD | -0.17 USD | -0.13 USD | 0.05 USD | 0.24 USD |