| 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 | 3.09 | 0.89 | 1.03 | 1.19 | 1.06 |
| Operating Profit / Loss | -8.75 | -12.56 | -13.67 | -14.32 | -6.62 |
| Net Interest | 0.26 | 0.28 | 0.01 | -0.02 | 0.08 |
| Pre Tax Profit | -8.54 | -11.88 | -13.91 | -14.02 | -6.53 |
| Post Tax Profit | -8.54 | -11.88 | -13.91 | -14.02 | -6.53 |
| Profit for the Period | -8.54 | -11.88 | -13.91 | -14.02 | -6.53 |
| Equity Holders of Parent Company | -8.54 | -11.88 | -13.91 | -14.02 | -6.53 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -1.10 USX | -4.69 USX | -5.63 USX | -6.06 USX | -3.75 USX |
| Earnings per Share (Diluted) | -1.10 USX | -4.69 USX | -5.63 USX | -6.06 USX | -3.75 USX |
| Earnings per Share (Adjusted) | -1.10 USX | -4.69 USX | -5.63 USX | -6.06 USX | -3.75 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -1.10 USX | -4.69 USX | -5.63 USX | -6.06 USX | -3.75 USX |
| Earnings per Share (Diluted) | -1.10 USX | -4.69 USX | -5.63 USX | -6.06 USX | -3.75 USX |
| Earnings per Share (Adjusted) | -1.10 USX | -4.69 USX | -5.63 USX | -6.06 USX | -3.75 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 | 0.37 | 0.97 | 1.58 | 2.19 | 2.81 |
| Property, Plant and Equipment | 0.70 | 0.45 | 0.69 | 1.06 | 0.46 |
| 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 | 0.00 | n/a | n/a |
| Other Non-Current Assets | 0.34 | 0.39 | 0.44 | 0.01 | 0.01 |
| Total Non-Current Assets | 1.41 | 1.80 | 2.71 | 3.26 | 3.27 |
| Current Assets | |||||
| Inventories | 1.43 | 2.22 | 1.71 | 1.43 | 0.98 |
| Trade and Other Receivables | 0.84 | 0.69 | 1.66 | 0.97 | 0.35 |
| Cash at Bank and in Hand | 12.11 | 6.17 | 16.45 | 28.87 | 6.28 |
| 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 | 14.38 | 9.08 | 19.83 | 31.27 | 7.61 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 15.79 | 10.88 | 22.54 | 34.53 | 10.88 |
| Current Liabilities | |||||
| Borrowings | 0.13 | 0.14 | 0.14 | 0.13 | 0.13 |
| Other Current Liabilities | 2.97 | 2.06 | 2.07 | 1.84 | 1.39 |
| Total Current Liabilities | 3.10 | 2.20 | 2.21 | 1.97 | 1.52 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 0.37 | 0.07 | 0.22 | 0.36 | 0.09 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 0.18 | 0.31 | 0.81 | 0.46 | 0.54 |
| Total Non-Current Liabilities | 0.55 | 0.38 | 1.02 | 0.82 | 0.63 |
| Net Assets | 12.14 | 8.30 | 19.30 | 31.74 | 8.73 |
| Capital and Reserves | |||||
| Share Capital | 0.57 | 0.10 | 0.10 | 0.10 | 0.08 |
| Share Premium Account | 70.51 | 59.31 | 59.29 | 59.02 | 23.84 |
| Other Reserves | 14.25 | 13.54 | 12.68 | 11.47 | 9.66 |
| Retained Earnings | -73.19 | -64.65 | -52.77 | -38.86 | -24.84 |
| Shareholders Funds | 12.14 | 8.30 | 19.30 | 31.74 | 8.73 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 12.14 | 8.30 | 19.30 | 31.74 | 8.73 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | -283.15% | -1,409.33% | -1,323.43% | -1,207.70% | -624.53% |
| Return on Capital Employed | -71.69% | -161.25% | -76.97% | -46.61% | -107.58% |
| 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 |