| 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 | n/a | n/a | n/a | n/a | n/a |
| Operating Profit / Loss | -17.60 | -0.41 | 4.24 | -5.99 | -9.33 |
| Net Interest | -0.19 | 0.16 | n/a | n/a | 0.01 |
| Pre Tax Profit | -17.79 | -0.56 | 4.24 | -5.99 | -9.33 |
| Post Tax Profit | -17.65 | -0.42 | -4.18 | -5.99 | -9.33 |
| Profit for the Period | -17.65 | -0.42 | -4.18 | -5.99 | -9.33 |
| Equity Holders of Parent Company | -16.97 | -0.79 | -4.06 | -5.99 | -6.78 |
| Minority Interests | -0.68 | 0.36 | -0.12 | n/a | -2.93 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -5.04 USX | -0.29 USX | -1.70p | -2.80 USX | -4.40 USX |
| Earnings per Share (Diluted) | -5.04 USX | -0.29 USX | -1.70p | -2.80 USX | -4.40 USX |
| Earnings per Share (Adjusted) | -5.04 USX | -0.29 USX | -1.70p | -2.80 USX | -4.40 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -5.04 USX | -0.29 USX | -1.70p | -2.80 USX | -4.40 USX |
| Earnings per Share (Diluted) | -5.04 USX | -0.29 USX | -1.70p | -2.80 USX | -4.40 USX |
| Earnings per Share (Adjusted) | -5.04 USX | -0.29 USX | -1.70p | -2.80 USX | -4.40 USX |
| Dividend per Share | n/a USD | n/a USD | n/ap | n/a USD | n/a 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 | 5.55 | 5.88 | 7.09 | 0.27 | n/a |
| Property, Plant and Equipment | 5.64 | 3.16 | 0.66 | 0.05 | 0.04 |
| Investments | n/a | n/a | n/a | 0.40 | 0.56 |
| 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 | 0.10 | 0.13 | 0.12 |
| Total Non-Current Assets | 11.19 | 9.04 | 7.85 | 0.85 | 0.72 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 0.51 | 0.46 | 0.33 | 0.18 | 0.10 |
| Cash at Bank and in Hand | 3.06 | 1.16 | 1.00 | 0.49 | 4.45 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.23 | 0.06 | 0.12 | n/a | n/a |
| Total Current Assets | 3.80 | 1.67 | 1.45 | 0.68 | 4.54 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 14.99 | 10.71 | 9.29 | 1.53 | 5.26 |
| Current Liabilities | |||||
| Borrowings | 0.65 | 0.16 | 0.59 | n/a | n/a |
| Other Current Liabilities | 13.23 | 2.24 | 1.44 | 0.96 | 1.26 |
| Total Current Liabilities | 13.87 | 2.39 | 2.04 | 0.96 | 1.26 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 1.06 | 1.03 | 1.70 | 1.60 | n/a |
| Provisions | 0.71 | 0.86 | 1.00 | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | 0.13 | n/a |
| Total Non-Current Liabilities | 1.78 | 1.88 | 2.70 | 1.73 | n/a |
| Net Assets | -0.67 | 6.43 | 4.56 | -1.17 | 4.00 |
| Capital and Reserves | |||||
| Share Capital | 53.97 | 45.25 | 43.52 | 38.38 | 38.15 |
| Share Premium Account | 6.85 | 6.07 | n/a | 5.12 | 4.54 |
| Other Reserves | n/a | n/a | 5.61 | -0.02 | 0.35 |
| Retained Earnings | -64.12 | -47.44 | -44.57 | -44.64 | -39.03 |
| Shareholders Funds | -3.30 | 3.88 | 4.56 | -1.17 | 4.00 |
| Minority Interests / Other Equity | 2.64 | 2.55 | n/a | n/a | n/a |
| Total Equity | -0.67 | 6.43 | 4.56 | -1.17 | 4.00 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | n/a% | n/a% | n/a% | n/a% | n/a% |
| Return on Capital Employed | 464.55% | -27.72% | 558.48% | -3,654.07% | -233.19% |
| 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 | -0.02 USD | 0.00 USD | -0.65p | 0.00 USD | 0.01 USD |