| 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 | 0.65 | 0.84 | 2.75 |
| Operating Profit / Loss | -3.63 | -3.90 | 0.93 | -4.39 | -235.66 |
| Net Interest | 1.63 | 1.07 | -4.15 | -3.52 | -0.78 |
| Pre Tax Profit | 76.78 | -2.83 | -3.13 | -7.91 | -236.44 |
| Post Tax Profit | 46.36 | -2.83 | 35.55 | -7.76 | -236.50 |
| Profit for the Period | 47.61 | -4.55 | 35.54 | -7.76 | -236.50 |
| Equity Holders of Parent Company | 47.61 | -4.55 | 35.54 | -7.76 | -236.50 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 7.20 USX | -0.48 USX | 6.77 USX | -1.70 USX | -51.73 USX |
| Earnings per Share (Diluted) | 7.09 USX | -0.48 USX | 6.68 USX | -1.70 USX | -51.73 USX |
| Earnings per Share (Adjusted) | 7.20 USX | -0.48 USX | 6.77 USX | -1.70 USX | -51.73 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 7.40 USX | -0.77 USX | 6.77 USX | -1.70 USX | -51.73 USX |
| Earnings per Share (Diluted) | 7.28 USX | -0.77 USX | 6.68 USX | -1.70 USX | -51.73 USX |
| Earnings per Share (Adjusted) | 7.40 USX | -0.77 USX | 6.77 USX | -1.70 USX | -51.73 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 | 271.11 | 257.23 | 251.97 | 249.58 | 244.35 |
| Property, Plant and Equipment | 0.01 | 0.03 | 0.07 | 0.20 | 1.42 |
| 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 | 0.44 | 0.73 | 0.46 |
| Total Non-Current Assets | 271.12 | 257.26 | 252.48 | 250.51 | 246.23 |
| Current Assets | |||||
| Inventories | 62.33 | 1.24 | 1.41 | n/a | 0.31 |
| Trade and Other Receivables | n/a | 0.24 | 0.26 | 2.36 | 2.46 |
| Cash at Bank and in Hand | 0.92 | 3.49 | 1.06 | 4.82 | 11.68 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 21.17 | 5.03 | 9.26 | 0.58 | 0.67 |
| Total Current Assets | 84.42 | 9.99 | 11.98 | 7.76 | 15.13 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 355.54 | 267.25 | 264.46 | 258.28 | 261.36 |
| Current Liabilities | |||||
| Borrowings | n/a | 0.25 | 1.95 | 0.29 | 0.57 |
| Other Current Liabilities | 22.60 | 7.63 | 3.38 | 2.00 | 3.79 |
| Total Current Liabilities | 22.60 | 7.87 | 5.34 | 2.29 | 4.36 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 15.35 | n/a | 0.34 | 0.84 | 1.27 |
| Provisions | 46.90 | 59.26 | 58.31 | 57.42 | 54.46 |
| Other Non-Current Liabilities | 22.30 | n/a | n/a | 43.20 | 40.70 |
| Total Non-Current Liabilities | 84.56 | 59.26 | 58.66 | 101.47 | 96.43 |
| Net Assets | 248.38 | 200.12 | 200.47 | 154.52 | 160.57 |
| Capital and Reserves | |||||
| Share Capital | 9.46 | 9.20 | 8.77 | 7.22 | 7.22 |
| Share Premium Account | 12.59 | 10.18 | 6.52 | 3.62 | 3.62 |
| Other Reserves | 243.76 | 245.78 | 245.49 | 240.92 | 254.42 |
| Retained Earnings | -17.42 | -65.03 | -60.31 | -97.23 | -104.69 |
| Shareholders Funds | 248.38 | 200.12 | 200.47 | 154.52 | 160.57 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 248.38 | 200.12 | 200.47 | 154.52 | 160.57 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | n/a% | n/a% | 143.25% | -523.48% | -8,557.01% |
| Return on Capital Employed | 190.13% | -162.94% | 11.24% | 12.03% | 857.44% |
| 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 | 4.70 | n/a | 1.80 | 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 | -0.04 USD | -0.09 USD | -0.08 USD | -0.15 USD | -0.13 USD |