| 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 | n/a | n/a | n/a | n/a | n/a |
| Operating Profit / Loss | 0.49 | -7.25 | -15.83 | -4.87 | -2.65 |
| Net Interest | -1.98 | -1.32 | -0.80 | -0.41 | -0.58 |
| Pre Tax Profit | -1.49 | -8.57 | -16.63 | -5.28 | -3.23 |
| Post Tax Profit | -1.49 | -8.57 | -16.63 | -5.28 | -3.23 |
| Profit for the Period | -1.49 | -8.57 | -16.63 | -5.28 | -3.23 |
| Equity Holders of Parent Company | -1.49 | -8.57 | -16.63 | -5.28 | -3.23 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -1.00 USX | -8.00 USX | -19.00 USX | -8.00 USX | -9.00 CAX |
| Earnings per Share (Diluted) | -1.00 USX | -8.00 USX | -19.00 USX | -8.00 USX | -9.00 CAX |
| Earnings per Share (Adjusted) | -1.00 USX | -8.00 USX | -19.00 USX | -8.00 USX | -9.00 CAX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -1.00 USX | -8.00 USX | -19.00 USX | -8.00 USX | -9.00 CAX |
| Earnings per Share (Diluted) | -1.00 USX | -8.00 USX | -19.00 USX | -8.00 USX | -9.00 CAX |
| Earnings per Share (Adjusted) | -1.00 USX | -8.00 USX | -19.00 USX | -8.00 USX | -9.00 CAX |
| Dividend per Share | n/a USD | n/a USD | n/a USD | n/a USD | n/a CAD |
| 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 | n/a | n/a | 2.67 | 1.57 | 0.75 |
| Property, Plant and Equipment | 34.43 | 27.87 | 24.26 | 25.69 | 21.16 |
| 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 | 0.49 | 0.51 | n/a |
| Other Non-Current Assets | 0.54 | 0.51 | n/a | n/a | 0.52 |
| Total Non-Current Assets | 34.97 | 28.38 | 27.41 | 27.78 | 22.43 |
| Current Assets | |||||
| Inventories | 0.21 | 0.02 | 0.08 | 0.11 | 0.08 |
| Trade and Other Receivables | 0.36 | 1.60 | 1.81 | 1.28 | 0.59 |
| Cash at Bank and in Hand | 0.53 | 2.59 | 1.04 | 1.07 | 0.61 |
| 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 | 1.10 | 4.21 | 2.93 | 2.46 | 1.29 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 36.08 | 32.58 | 30.34 | 30.24 | 23.72 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | 4.84 | 0.42 | 2.19 |
| Other Current Liabilities | 17.32 | 16.81 | 9.12 | 3.14 | 6.81 |
| Total Current Liabilities | 17.32 | 16.81 | 13.96 | 3.55 | 9.00 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | 4.25 | n/a |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 7.35 | 4.42 | 1.67 | 3.04 | 0.60 |
| Total Non-Current Liabilities | 7.35 | 4.42 | 1.67 | 7.29 | 0.60 |
| Net Assets | 11.41 | 11.36 | 14.71 | 19.39 | 14.12 |
| Capital and Reserves | |||||
| Share Capital | 71.78 | 71.81 | 69.66 | 57.78 | 52.93 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 20.15 | 18.58 | 15.52 | 15.44 | 10.00 |
| Retained Earnings | -80.52 | -79.03 | -70.46 | -53.83 | -48.55 |
| Shareholders Funds | 11.41 | 11.36 | 14.71 | 19.39 | 14.12 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 11.41 | 11.36 | 14.71 | 19.39 | 14.12 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | n/a% | n/a% | n/a% | n/a% | n/a% |
| Return on Capital Employed | 4.28% | -63.85% | -93.77% | -21.68% | -17.04% |
| 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 | 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 | 0.10 USD | 0.10 USD | 0.11 USD | 0.16 USD | 0.12 CAD |