| 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 | 164.81 | 151.21 | 123.51 | 460.11 | 301.39 |
| Operating Profit / Loss | 15.01 | 4.70 | -13.04 | 273.54 | 174.60 |
| Net Interest | 0.76 | 2.44 | 2.04 | -9.01 | -10.93 |
| Pre Tax Profit | 14.67 | 7.87 | -11.39 | 265.77 | 163.72 |
| Post Tax Profit | 15.13 | 7.16 | -11.50 | 266.09 | 164.60 |
| Profit for the Period | 15.13 | 7.16 | -11.50 | 266.09 | 164.60 |
| Equity Holders of Parent Company | 15.13 | 7.16 | -11.50 | 266.09 | 164.60 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 6.97 USX | 3.26 USX | -5.28 USX | 123.52 USX | 77.14 USX |
| Earnings per Share (Diluted) | 6.68 USX | 3.13 USX | -5.28 USX | 118.62 USX | 73.04 USX |
| Earnings per Share (Adjusted) | 6.97 USX | 3.26 USX | -5.28 USX | 123.52 USX | 77.14 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 6.97 USX | 3.26 USX | -123.90 USX | 123.52 USX | 77.14 USX |
| Earnings per Share (Diluted) | 6.68 USX | 3.13 USX | -123.90 USX | 118.62 USX | 73.04 USX |
| Earnings per Share (Adjusted) | 6.97 USX | 3.26 USX | -5.28 USX | 123.52 USX | 77.14 USX |
| Dividend per Share | 0.17 USD | 0.28 USD | n/a USD | n/a USD | 0.89 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 | 0.26 | 1.25 | 2.81 | 4.31 | 3.58 |
| Property, Plant and Equipment | 349.40 | 388.45 | 445.84 | 436.44 | 404.20 |
| 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 | 85.37 | 139.00 | 141.76 | 1.58 | 1.38 |
| Total Non-Current Assets | 435.04 | 528.71 | 590.42 | 442.33 | 409.17 |
| Current Assets | |||||
| Inventories | 7.77 | 9.85 | 9.90 | 6.37 | 6.02 |
| Trade and Other Receivables | 125.07 | 26.78 | 15.12 | 176.20 | 179.20 |
| Cash at Bank and in Hand | 78.23 | 102.35 | 81.71 | 119.46 | 169.87 |
| 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 | 211.07 | 138.98 | 106.73 | 302.03 | 355.08 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 646.11 | 667.68 | 697.15 | 744.36 | 764.26 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 128.31 | 117.99 | 114.56 | 128.56 | 98.80 |
| Total Current Liabilities | 128.31 | 117.99 | 114.56 | 128.56 | 98.80 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | 99.12 |
| Provisions | n/a | n/a | 35.31 | 42.55 | 43.84 |
| Other Non-Current Liabilities | 38.77 | 37.36 | 0.04 | 0.33 | 0.79 |
| Total Non-Current Liabilities | 38.77 | 37.36 | 35.35 | 42.87 | 143.75 |
| Net Assets | 479.03 | 512.33 | 547.24 | 572.92 | 521.70 |
| Capital and Reserves | |||||
| Share Capital | 217.00 | 217.00 | 222.44 | 216.25 | 213.73 |
| Share Premium Account | 414.14 | 463.98 | 503.31 | 528.12 | 742.91 |
| Other Reserves | -2.50 | -4.28 | -3.77 | -4.72 | -2.77 |
| Retained Earnings | -149.62 | -164.38 | -174.75 | -166.73 | -432.17 |
| Shareholders Funds | 479.03 | 512.33 | 547.24 | 572.92 | 521.70 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 479.03 | 512.33 | 547.24 | 572.92 | 521.70 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 9.11% | 3.11% | -10.56% | 59.45% | 57.93% |
| Return on Capital Employed | 2.90% | 1.06% | -2.32% | 44.96% | 26.42% |
| Dividend Cover | 0.40 | 0.12 | n/a | 10.68 | 0.87 |
| Dividend Yield | 7.30 | 14.30 | n/a | 4.30 | 37.20 |
| PE Ratio | 33.70 | 59.30 | n/a | 2.20 | 3.10 |
| PEG | 0.30 | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | -37.35% | n/a% | n/a% | -86.96% | 657.98% |
| Net Asset Value per Share | 2.21 USD | 2.36 USD | 2.51 USD | 2.62 USD | 2.39 USD |