| 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 | 2.04 | 2.82 | 4.02 | 2.28 | 1.02 |
| Operating Profit / Loss | -1.10 | -0.13 | -0.40 | -0.93 | -1.36 |
| Net Interest | -0.41 | -0.35 | -0.20 | -0.16 | -0.21 |
| Pre Tax Profit | -1.51 | -0.47 | -0.55 | -1.09 | -1.30 |
| Post Tax Profit | -1.51 | -0.47 | -0.55 | -1.09 | -1.30 |
| Profit for the Period | -1.51 | -0.47 | -0.55 | -1.09 | -1.30 |
| Equity Holders of Parent Company | -1.51 | -0.47 | -0.55 | -1.09 | -1.30 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -0.08 USX | -0.06 USX | -0.07 USX | -0.16 USX | -0.35 USX |
| Earnings per Share (Diluted) | -0.08 USX | -0.06 USX | -0.07 USX | -0.16 USX | -0.35 USX |
| Earnings per Share (Adjusted) | -0.08 USX | -0.06 USX | -0.07 USX | -0.16 USX | -0.35 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -0.08 USX | -0.06 USX | -0.07 USX | -0.16 USX | -0.35 USX |
| Earnings per Share (Diluted) | -0.08 USX | -0.06 USX | -0.07 USX | -0.16 USX | -0.35 USX |
| Earnings per Share (Adjusted) | -0.08 USX | -0.06 USX | -0.07 USX | -0.16 USX | -0.35 USX |
| Dividend per Share | n/a USX | n/a USX | 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 | 2.52 | 2.39 | 2.22 | 2.01 | 2.03 |
| Property, Plant and Equipment | 1.20 | 1.23 | 1.31 | 0.92 | 0.78 |
| 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 | 3.71 | 3.62 | 3.53 | 2.93 | 2.81 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 0.48 | 0.58 | 0.62 | 0.36 | 0.38 |
| Cash at Bank and in Hand | 0.11 | 0.03 | 0.13 | 0.04 | 0.07 |
| 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 | 0.59 | 0.60 | 0.76 | 0.41 | 0.45 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 4.30 | 4.22 | 4.29 | 3.34 | 3.26 |
| Current Liabilities | |||||
| Borrowings | 0.05 | 0.11 | 0.09 | 0.52 | 0.86 |
| Other Current Liabilities | 0.92 | 0.92 | 1.05 | 0.95 | 0.57 |
| Total Current Liabilities | 0.97 | 1.03 | 1.15 | 1.47 | 1.44 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 4.25 | 4.32 | 3.89 | 2.46 | 2.16 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 0.43 | 0.38 | 0.34 | 0.30 | 0.27 |
| Total Non-Current Liabilities | 4.68 | 4.70 | 4.23 | 2.76 | 2.42 |
| Net Assets | -1.35 | -1.51 | -1.08 | -0.89 | -0.60 |
| Capital and Reserves | |||||
| Share Capital | 8.97 | 8.14 | 8.14 | 8.09 | 7.92 |
| Share Premium Account | 22.90 | 22.11 | 22.11 | 21.98 | 21.51 |
| Other Reserves | -0.15 | -0.21 | -0.25 | -0.37 | -0.53 |
| Retained Earnings | -33.07 | -31.56 | -31.09 | -30.58 | -29.49 |
| Shareholders Funds | -1.35 | -1.51 | -1.08 | -0.89 | -0.60 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | -1.35 | -1.51 | -1.08 | -0.89 | -0.60 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | -53.97% | -4.47% | -9.90% | -40.84% | -133.33% |
| Return on Capital Employed | -255.22% | -23.95% | -51.56% | -1,210.39% | -275.25% |
| 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 | 0.00 USX | 0.00 USX | 0.00 USD | 0.00 USD | 0.00 USD |