| 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 | 4.95 | 2.20 | 8.90 | n/a | n/a |
| Operating Profit / Loss | -2.11 | -1.30 | -0.16 | -0.79 | -0.58 |
| Net Interest | -2.04 | -1.39 | -0.51 | -0.73 | -0.03 |
| Pre Tax Profit | -4.15 | -2.69 | -0.67 | -1.52 | -0.61 |
| Post Tax Profit | -4.15 | -2.69 | -0.67 | -1.52 | -0.61 |
| Profit for the Period | -4.15 | -2.69 | -0.67 | -1.52 | -0.61 |
| Equity Holders of Parent Company | -4.15 | -2.69 | -0.67 | -1.52 | -0.61 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -0.70 USX | -0.50 USX | n/a USX | n/a USX | -0.20 USX |
| Earnings per Share (Diluted) | -0.70 USX | -0.50 USX | n/a USX | n/a USX | -0.20 USX |
| Earnings per Share (Adjusted) | -0.70 USX | -0.50 USX | n/a USX | n/a USX | -0.20 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -0.70 USX | -0.50 USX | n/a USX | n/a USX | -0.20 USX |
| Earnings per Share (Diluted) | -0.70 USX | -0.50 USX | n/a USX | n/a USX | -0.20 USX |
| Earnings per Share (Adjusted) | -0.70 USX | -0.50 USX | n/a USX | n/a USX | -0.20 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 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
| Non-Current Assets | |||||
| Intangible Assets | n/a | n/a | n/a | n/a | 14.34 |
| Property, Plant and Equipment | 20.42 | 19.43 | 19.97 | 21.28 | 0.49 |
| 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 | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 20.42 | 19.43 | 19.97 | 21.28 | 14.83 |
| Current Assets | |||||
| Inventories | 2.95 | 2.19 | 0.11 | 1.96 | n/a |
| Trade and Other Receivables | 0.69 | 0.57 | 0.87 | 0.26 | 2.15 |
| Cash at Bank and in Hand | 0.10 | 0.12 | 0.11 | 0.34 | 0.70 |
| 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 | 3.74 | 2.88 | 1.10 | 2.55 | 2.85 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 24.16 | 22.31 | 21.07 | 23.83 | 17.68 |
| Current Liabilities | |||||
| Borrowings | 9.50 | 8.13 | 3.81 | 5.54 | 4.53 |
| Other Current Liabilities | 3.12 | 4.13 | 3.65 | 1.40 | 1.00 |
| Total Current Liabilities | 12.62 | 12.27 | 7.46 | 6.94 | 5.53 |
| 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 | 1.30 |
| Provisions | n/a | n/a | 0.82 | 0.90 | n/a |
| Other Non-Current Liabilities | 1.01 | 0.82 | n/a | n/a | n/a |
| Total Non-Current Liabilities | 1.01 | 0.82 | 0.82 | 0.90 | 1.30 |
| Net Assets | 10.53 | 9.22 | 12.78 | 16.00 | 10.85 |
| Capital and Reserves | |||||
| Share Capital | 16.18 | 12.94 | 12.91 | 12.46 | 9.99 |
| Share Premium Account | 35.28 | 35.22 | 35.14 | 33.54 | 28.08 |
| Other Reserves | -4.78 | -6.36 | -5.37 | 2.76 | 4.01 |
| Retained Earnings | -36.14 | -32.58 | -29.90 | -32.76 | -31.23 |
| Shareholders Funds | 10.53 | 9.22 | 12.78 | 16.00 | 10.85 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 10.53 | 9.22 | 12.78 | 16.00 | 10.85 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | -42.65% | -59.07% | -1.80% | n/a% | n/a% |
| Return on Capital Employed | -10.54% | -7.48% | -0.92% | -3.52% | -24.83% |
| 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 | 0.01 USD | 0.01 USD | 0.01 USD | 0.02 USD | 0.00 USD |