| 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 | 98.41 | 154.21 | 140.29 | 188.94 | 201.86 |
| Operating Profit / Loss | -87.35 | 18.79 | 10.38 | 34.52 | 46.88 |
| Net Interest | -4.70 | -6.37 | -4.70 | -4.09 | -3.96 |
| Pre Tax Profit | -92.05 | 12.42 | 5.68 | 30.43 | 42.91 |
| Post Tax Profit | -72.56 | 9.04 | 1.59 | 20.16 | 27.35 |
| Profit for the Period | -123.55 | 8.09 | 1.59 | 20.16 | 27.35 |
| Equity Holders of Parent Company | -103.98 | 2.89 | -2.13 | 10.18 | 14.77 |
| Minority Interests | -19.57 | 5.19 | 3.72 | 9.98 | 12.59 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -74.40 USX | 2.10 USX | -1.50 USX | 7.30 USX | 10.50 USX |
| Earnings per Share (Diluted) | -74.40 USX | 2.00 USX | -1.50 USX | 7.20 USX | 10.40 USX |
| Earnings per Share (Adjusted) | -74.40 USX | 2.10 USX | -1.50 USX | 7.30 USX | 10.50 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -37.90 USX | 2.80 USX | -1.50 USX | 7.30 USX | 10.50 USX |
| Earnings per Share (Diluted) | -37.90 USX | 2.70 USX | -1.50 USX | 7.20 USX | 10.40 USX |
| Earnings per Share (Adjusted) | -37.90 USX | 2.80 USX | -1.50 USX | 7.30 USX | 10.50 USX |
| Dividend per Share | n/a USD | n/a USD | n/a USD | n/a USD | 0.03 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 | n/a | 10.12 | 10.44 | 11.22 | 11.96 |
| Property, Plant and Equipment | 213.75 | 273.73 | 303.34 | 299.84 | 296.76 |
| 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 | 5.20 | 11.65 | 11.30 | 8.91 | 6.39 |
| Total Non-Current Assets | 218.96 | 295.50 | 325.08 | 319.97 | 315.12 |
| Current Assets | |||||
| Inventories | 43.34 | 34.06 | 37.63 | 30.37 | 31.16 |
| Trade and Other Receivables | 12.00 | 6.63 | 3.63 | 4.86 | 5.33 |
| Cash at Bank and in Hand | 3.77 | 12.88 | 16.50 | 8.72 | 30.91 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 1.74 | 0.02 | 4.63 | 2.32 | n/a |
| Total Current Assets | 60.85 | 53.60 | 62.40 | 46.27 | 67.40 |
| Other Assets | n/a | n/a | n/a | n/a | 2.10 |
| Total Assets | 279.80 | 349.10 | 387.48 | 366.24 | 384.62 |
| Current Liabilities | |||||
| Borrowings | 20.29 | 6.91 | 35.58 | 3.45 | 3.68 |
| Other Current Liabilities | 5.69 | 18.51 | 24.27 | 19.76 | 22.23 |
| Total Current Liabilities | 25.98 | 25.43 | 59.85 | 23.22 | 25.91 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 7.48 | 18.88 | 8.94 | 10.39 | 12.19 |
| Provisions | 67.79 | 81.89 | 92.92 | 97.42 | 93.67 |
| Other Non-Current Liabilities | n/a | n/a | n/a | 2.17 | 2.10 |
| Total Non-Current Liabilities | 75.27 | 100.77 | 101.86 | 109.98 | 107.96 |
| Net Assets | 178.55 | 222.90 | 225.77 | 233.05 | 246.65 |
| Capital and Reserves | |||||
| Share Capital | 1.42 | 1.41 | 1.41 | 1.41 | 1.41 |
| Share Premium Account | 885.65 | 885.65 | 885.65 | 885.65 | 885.65 |
| Other Reserves | -190.41 | -1,232.47 | -251.95 | -240.33 | -226.70 |
| Retained Earnings | -586.75 | 487.99 | -490.88 | -494.11 | -500.55 |
| Shareholders Funds | 109.90 | 142.58 | 144.22 | 152.62 | 159.81 |
| Minority Interests / Other Equity | 68.65 | 80.32 | 81.55 | 80.43 | 86.84 |
| Total Equity | 178.55 | 222.90 | 225.77 | 233.05 | 246.65 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | -88.76% | 12.18% | 7.40% | 18.27% | 23.22% |
| Return on Capital Employed | -31.87% | 5.86% | 2.94% | 10.36% | 13.62% |
| Dividend Cover | n/a | n/a | n/a | n/a | 3.89 |
| Dividend Yield | n/a | n/a | n/a | n/a | 4.30 |
| PE Ratio | n/a | 7.00 | n/a | 5.90 | 6.00 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | 8.00% |
| Net Asset Value per Share | 1.28 USD | 1.52 USD | 1.54 USD | 1.59 USD | 1.68 USD |