| 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 | 80.38 | 73.38 | 65.03 | 74.88 | 60.32 |
| Operating Profit / Loss | 1.39 | 1.05 | -16.65 | -0.32 | 1.80 |
| Net Interest | -0.39 | -0.14 | -0.10 | -0.21 | -0.09 |
| Pre Tax Profit | 0.99 | 0.90 | -16.75 | -0.43 | 1.71 |
| Post Tax Profit | 0.97 | 0.92 | -19.43 | -0.76 | 6.99 |
| Profit for the Period | 0.97 | 0.92 | -19.43 | -0.76 | 6.99 |
| Equity Holders of Parent Company | 0.97 | 0.92 | -19.43 | -0.76 | 6.99 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 5.60 USX | 5.60 USX | -118.80 USX | -4.70 USX | 45.00 USX |
| Earnings per Share (Diluted) | 5.20 USX | 5.00 USX | -118.80 USX | -4.70 USX | 40.00 USX |
| Earnings per Share (Adjusted) | 5.60 USX | 5.60 USX | -118.80 USX | -4.70 USX | 45.00 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 5.60 USX | 5.60 USX | -118.80 USX | -4.70 USX | 45.00 USX |
| Earnings per Share (Diluted) | 5.20 USX | 5.00 USX | -118.80 USX | -4.70 USX | 40.00 USX |
| Earnings per Share (Adjusted) | 5.60 USX | 5.60 USX | -118.80 USX | -4.70 USX | 45.00 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 | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 5.33 | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | 0.75 | 0.94 | 1.15 | 0.39 | 0.65 |
| 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 | 0.65 | 1.13 | 1.58 | 3.61 | 4.65 |
| Total Non-Current Assets | 6.72 | 2.06 | 2.73 | 4.00 | 5.30 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 22.02 | 18.43 | 16.33 | 16.01 | 18.15 |
| Cash at Bank and in Hand | 5.03 | 3.86 | 3.73 | 8.07 | 2.97 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.81 | 0.82 | 0.40 | 0.81 | 0.63 |
| Total Current Assets | 27.86 | 23.11 | 20.45 | 24.89 | 21.74 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 34.58 | 25.17 | 23.18 | 28.88 | 27.04 |
| Current Liabilities | |||||
| Borrowings | 0.20 | 0.15 | 0.07 | 0.28 | 0.27 |
| Other Current Liabilities | 21.68 | 19.92 | 17.45 | 11.01 | 12.17 |
| Total Current Liabilities | 21.88 | 20.06 | 17.51 | 11.29 | 12.44 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 0.69 | 0.89 | 1.04 | 0.08 | 0.36 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | 2.45 | n/a | n/a |
| Total Non-Current Liabilities | 0.69 | 0.89 | 3.50 | 0.08 | 0.36 |
| Net Assets | 12.00 | 4.21 | 2.17 | 17.51 | 14.25 |
| Capital and Reserves | |||||
| Share Capital | n/a | n/a | 63.10 | 62.90 | n/a |
| Share Premium Account | 69.71 | 63.12 | -2.05 | -2.05 | 61.01 |
| Other Reserves | -7.32 | -7.11 | -4.81 | -5.88 | -5.70 |
| Retained Earnings | -50.39 | -51.79 | -54.08 | -37.46 | -41.06 |
| Shareholders Funds | 12.00 | 4.21 | 2.17 | 17.51 | 14.25 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 12.00 | 4.21 | 2.17 | 17.51 | 14.25 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 1.73% | 1.43% | -25.61% | -0.43% | 2.98% |
| Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
| 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 | 183.60 | 99.00 | n/a | n/a | 41.90 |
| 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 | 0.37 USD | 0.23 USD | 0.12 USD | 0.97 USD | 0.79 USD |