| 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 | 630.20 | 838.00 | 426.41 | 356.13 | 227.98 |
| Operating Profit / Loss | 41.49 | 18.38 | -407.69 | -328.32 | -196.67 |
| Net Interest | 37.21 | 35.39 | 8.95 | 1.48 | 2.45 |
| Pre Tax Profit | -1.11 | 58.31 | -410.42 | -215.74 | -189.73 |
| Post Tax Profit | 37.73 | 100.78 | -360.83 | -167.04 | -115.52 |
| Profit for the Period | 37.73 | 100.78 | -360.83 | -167.04 | -115.52 |
| Equity Holders of Parent Company | 38.17 | 101.09 | -360.39 | -194.65 | -125.73 |
| Minority Interests | -0.44 | -0.31 | -0.45 | 27.61 | 10.21 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 4.00 USX | 12.00 USX | -43.00 USX | -0.25 USX | -18.00 USX |
| Earnings per Share (Diluted) | 4.00 USX | 12.00 USX | -43.00 USX | -0.25 USX | -18.00 USX |
| Earnings per Share (Adjusted) | 4.00 USX | 12.00 USX | -43.00 USX | -0.25 USX | -18.00 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 4.00 USX | 12.00 USX | -43.00 USX | -0.25 USX | -18.00 USX |
| Earnings per Share (Diluted) | 4.00 USX | 12.00 USX | -43.00 USX | -0.25 USX | -18.00 USX |
| Earnings per Share (Adjusted) | 4.00 USX | 12.00 USX | -43.00 USX | -0.25 USX | -18.00 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 | n/a |
| Property, Plant and Equipment | 97.00 | 104.39 | 84.67 | 53.15 | 32.19 |
| Investments | 82.77 | 48.41 | 73.78 | 76.48 | 139.50 |
| 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 | 27.88 | 30.13 | 31.11 | 30.95 | 21.69 |
| Total Non-Current Assets | 207.64 | 182.93 | 189.56 | 160.59 | 193.38 |
| Current Assets | |||||
| Inventories | 50.40 | 50.26 | 56.69 | 35.76 | 19.77 |
| Trade and Other Receivables | 180.04 | 160.24 | 152.20 | 164.62 | 75.80 |
| Cash at Bank and in Hand | 153.96 | 283.59 | 313.28 | 377.54 | 235.63 |
| Current Asset Investments | n/a | n/a | 317.72 | 634.16 | 199.55 |
| Other Current Assets | 682.15 | 602.75 | n/a | n/a | n/a |
| Total Current Assets | 1,066.55 | 1,096.84 | 839.89 | 1,212.08 | 530.74 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 1,274.20 | 1,279.77 | 1,029.44 | 1,372.66 | 724.12 |
| Current Liabilities | |||||
| Borrowings | 26.30 | 35.08 | 3.71 | 26.91 | 2.79 |
| Other Current Liabilities | 350.27 | 367.95 | 350.20 | 284.75 | 155.61 |
| Total Current Liabilities | 376.56 | 403.03 | 353.90 | 311.66 | 158.40 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 63.52 | 51.05 | 23.30 | 7.16 | 32.92 |
| Provisions | 2.99 | 1.48 | 2.71 | 2.77 | 5.06 |
| Other Non-Current Liabilities | 59.27 | 80.83 | 12.66 | 11.56 | 8.78 |
| Total Non-Current Liabilities | 125.78 | 133.36 | 38.67 | 21.49 | 46.77 |
| Net Assets | 771.85 | 743.39 | 636.87 | 1,039.51 | 518.95 |
| Capital and Reserves | |||||
| Share Capital | 87.16 | 87.13 | 86.48 | 86.45 | 895.23 |
| Share Premium Account | 1,517.53 | 1,522.45 | 1,497.27 | 1,505.20 | n/a |
| Other Reserves | -11.59 | -8.16 | -1.90 | -610.33 | 4.48 |
| Retained Earnings | -833.17 | -870.87 | -971.48 | 5.57 | -415.59 |
| Shareholders Funds | 759.93 | 730.54 | 610.37 | 986.89 | 484.12 |
| Minority Interests / Other Equity | 11.92 | 12.85 | 26.50 | 52.62 | 34.83 |
| Total Equity | 771.85 | 743.39 | 636.87 | 1,039.51 | 518.95 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | 6.58% | 2.19% | -95.61% | -92.19% | -86.27% |
| Return on Capital Employed | -4.43% | 2.76% | -62.91% | -20.18% | -34.34% |
| 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 | 76.20 | 30.60 | 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 | 0.89 USD | 0.85 USD | 0.73 USD | 1.19 USD | 0.60 USD |