| 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 | n/a | n/a | n/a | n/a | n/a |
| Operating Profit / Loss | -17.12 | -14.45 | -4.62 | -2.37 | -1.27 |
| Net Interest | -2.26 | -5.82 | n/a | -0.02 | -0.08 |
| Pre Tax Profit | -19.74 | -20.81 | -5.80 | 2.30 | -1.28 |
| Post Tax Profit | -19.74 | -20.81 | -5.80 | 2.30 | -1.28 |
| Profit for the Period | -19.74 | -20.81 | -5.80 | 2.30 | -1.28 |
| Equity Holders of Parent Company | -19.31 | -20.38 | -5.36 | 2.74 | -0.85 |
| Minority Interests | -0.43 | -0.44 | -0.44 | -0.44 | -0.42 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -0.60 USX | -0.90 USX | -0.30 USX | n/a USX | -0.10 USX |
| Earnings per Share (Diluted) | -0.60 USX | -0.90 USX | -0.30 USX | n/a USX | -0.10 USX |
| Earnings per Share (Adjusted) | -0.60 USX | -0.90 USX | -0.30 USX | n/a USX | -0.10 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -0.60 USX | -0.90 USX | -0.30 USX | n/a USX | -0.10 USX |
| Earnings per Share (Diluted) | -0.60 USX | -0.90 USX | -0.30 USX | n/a USX | -0.10 USX |
| Earnings per Share (Adjusted) | -0.60 USX | -0.90 USX | -0.30 USX | n/a USX | -0.10 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 | 4.69 | 4.69 | 4.74 | 4.69 | 0.12 |
| Property, Plant and Equipment | 55.59 | 53.23 | 36.00 | 0.14 | n/a |
| Investments | n/a | 0.50 | 0.50 | 8.34 | 8.34 |
| 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 | 0.28 | 0.23 | n/a | 0.86 | n/a |
| Total Non-Current Assets | 60.56 | 58.65 | 41.24 | 14.03 | 8.46 |
| Current Assets | |||||
| Inventories | 0.63 | 0.94 | 0.01 | n/a | n/a |
| Trade and Other Receivables | 5.20 | 5.00 | 0.18 | 0.39 | 0.01 |
| Cash at Bank and in Hand | 0.01 | 0.54 | 9.63 | 0.96 | 0.73 |
| 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 | 5.84 | 6.48 | 9.82 | 1.35 | 0.74 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 66.39 | 65.13 | 51.05 | 15.38 | 9.20 |
| Current Liabilities | |||||
| Borrowings | 0.18 | 0.18 | 0.18 | 0.18 | n/a |
| Other Current Liabilities | 58.42 | 50.06 | 33.73 | 0.59 | 0.51 |
| Total Current Liabilities | 58.60 | 50.24 | 33.90 | 0.77 | 0.51 |
| 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 | n/a |
| Provisions | 0.36 | 0.36 | 0.36 | 0.36 | 0.43 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 0.36 | 0.36 | 0.36 | 0.36 | 0.43 |
| Net Assets | 7.43 | 14.53 | 16.79 | 14.25 | 8.26 |
| Capital and Reserves | |||||
| Share Capital | 101.27 | 88.49 | 70.95 | 56.11 | 52.50 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | -8.54 | -8.91 | -8.73 | -10.16 | -10.96 |
| Retained Earnings | -71.71 | -51.90 | -32.71 | -19.40 | -21.41 |
| Shareholders Funds | 21.01 | 27.68 | 29.51 | 26.56 | 20.13 |
| Minority Interests / Other Equity | -13.58 | -13.15 | -12.72 | -12.31 | -11.87 |
| Total Equity | 7.43 | 14.53 | 16.79 | 14.25 | 8.26 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | n/a% | n/a% | n/a% | n/a% | n/a% |
| Return on Capital Employed | -531.74% | -144.42% | -46.09% | 22.92% | -13.96% |
| 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 | 250.70 | 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 USD | 0.00 USD | 0.00 USD | 0.00 USD | 0.00 USD |