| 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 | 0.64 | 0.30 | 0.23 | 0.05 | n/a |
| Operating Profit / Loss | -2.69 | -2.60 | -1.79 | -3.25 | -3.29 |
| Net Interest | -0.01 | 0.18 | -3.20 | -4.86 | -2.93 |
| Pre Tax Profit | 14.65 | -2.42 | -5.05 | -8.19 | -6.47 |
| Post Tax Profit | 14.65 | -2.43 | -5.05 | -8.19 | -6.47 |
| Profit for the Period | 14.54 | -21.37 | 1.69 | -5.55 | -7.99 |
| Equity Holders of Parent Company | 14.57 | -21.33 | 1.72 | -5.48 | -7.99 |
| Minority Interests | -0.03 | -0.04 | -0.03 | -0.07 | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 26.00 USX | -74,500.00 USX | -200.00 USX | -400.00 USX | -3.03 USX |
| Earnings per Share (Diluted) | 26.00 USX | -74,500.00 USX | -200.00 USX | -400.00 USX | -3.03 USX |
| Earnings per Share (Adjusted) | 26.00 USX | -74,500.00 USX | -200.00 USX | -400.00 USX | -3.03 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 26.00 USX | -74,500.00 USX | -200.00 USX | -300.00 USX | -4.04 USX |
| Earnings per Share (Diluted) | 26.00 USX | -74,500.00 USX | -200.00 USX | -300.00 USX | -4.04 USX |
| Earnings per Share (Adjusted) | 26.00 USX | -74,500.00 USX | -200.00 USX | -300.00 USX | -4.04 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 | 0.27 | 1.87 | 20.19 | 18.90 | 18.31 |
| Property, Plant and Equipment | 3.40 | 3.26 | 1.68 | 1.85 | 0.01 |
| Investments | n/a | n/a | n/a | 0.26 | 0.40 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | 0.47 | n/a | n/a |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 3.67 | 5.13 | 22.34 | 21.01 | 18.72 |
| Current Assets | |||||
| Inventories | n/a | n/a | 0.04 | 0.03 | 0.04 |
| Trade and Other Receivables | 0.53 | 0.35 | 1.40 | 0.21 | 0.11 |
| Cash at Bank and in Hand | 0.50 | 0.26 | 1.09 | 0.17 | 3.33 |
| 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 | 1.03 | 0.61 | 2.53 | 0.41 | 3.48 |
| Other Assets | 0.22 | n/a | n/a | 9.71 | 8.22 |
| Total Assets | 4.92 | 5.74 | 24.87 | 31.13 | 30.42 |
| Current Liabilities | |||||
| Borrowings | 0.27 | 32.45 | 31.33 | n/a | 26.64 |
| Other Current Liabilities | 0.69 | 1.32 | 0.66 | 0.82 | 0.42 |
| Total Current Liabilities | 0.96 | 33.76 | 31.99 | 0.82 | 27.06 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | 28.18 | n/a |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 0.06 | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 0.06 | n/a | n/a | 28.18 | n/a |
| Net Assets | 3.90 | -28.02 | -7.12 | -7.31 | -5.53 |
| Capital and Reserves | |||||
| Share Capital | 8.94 | 3.83 | 3.83 | 3.18 | 2.94 |
| Share Premium Account | 64.64 | 51.76 | 51.76 | 50.86 | 50.46 |
| Other Reserves | 0.86 | 1.62 | 3.51 | 16.98 | 13.89 |
| Retained Earnings | -70.54 | -85.23 | -66.22 | -78.27 | -72.82 |
| Shareholders Funds | 3.90 | -28.02 | -7.12 | -7.25 | -5.53 |
| Minority Interests / Other Equity | n/a | n/a | n/a | -0.07 | n/a |
| Total Equity | 3.90 | -28.02 | -7.12 | -7.31 | -5.53 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | -416.93% | -877.10% | -763.40% | -6,372.55% | n/a% |
| Return on Capital Employed | 375.87% | -101.96% | -45.83% | -168.79% | -126.63% |
| 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 | 0.20 | n/a | n/a | n/a | n/a |
| 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 | 0.00 USD | -0.04 USD | -0.03 USD | -0.03 USD | -0.03 USD |