| 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 | 191.70 | 193.34 | 203.29 | 200.96 | 246.47 |
| Operating Profit / Loss | 5.68 | 5.90 | 2.89 | -1.19 | 1.54 |
| Net Interest | -3.01 | -3.80 | -3.92 | -2.99 | -2.66 |
| Pre Tax Profit | -0.24 | 1.57 | 0.21 | -7.66 | -9.13 |
| Post Tax Profit | -3.29 | -2.02 | -1.00 | -6.32 | -5.43 |
| Profit for the Period | -9.56 | -4.61 | -1.00 | -6.32 | -5.43 |
| Equity Holders of Parent Company | -9.56 | -4.61 | -1.00 | -6.32 | -5.43 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -3.24p | -1.99p | -0.98p | -6.21p | -5.00 USX |
| Earnings per Share (Diluted) | -3.24p | -1.99p | -0.98p | -6.21p | -5.00 USX |
| Earnings per Share (Adjusted) | 7.28p | 6.20p | 5.12p | 6.47p | -5.00 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -9.40p | -4.53p | -0.98p | -6.21p | -5.00 USX |
| Earnings per Share (Diluted) | -9.40p | -4.53p | -0.98p | -6.21p | -5.00 USX |
| Earnings per Share (Adjusted) | 7.28p | 6.20p | 5.12p | 6.47p | -5.00 USX |
| Dividend per Share | n/ap | n/ap | n/ap | n/ap | 0.02 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 | 73.68 | 81.12 | 85.39 | 91.75 | 135.81 |
| Property, Plant and Equipment | 24.25 | 32.65 | 35.60 | 37.11 | 46.84 |
| Investments | 0.05 | 0.07 | 0.10 | 0.11 | 0.05 |
| 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 | 1.74 | 3.45 | 2.83 | 1.84 | 12.54 |
| Total Non-Current Assets | 99.72 | 117.29 | 123.92 | 130.80 | 195.24 |
| Current Assets | |||||
| Inventories | 47.23 | 45.94 | 40.85 | 48.16 | 55.66 |
| Trade and Other Receivables | 37.47 | 38.46 | 35.85 | 34.83 | 42.23 |
| Cash at Bank and in Hand | 15.99 | 23.96 | 20.07 | 22.15 | 29.76 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.89 | 0.11 | 0.39 | 0.83 | 3.47 |
| Total Current Assets | 101.56 | 108.47 | 97.16 | 105.97 | 131.12 |
| Other Assets | 0.94 | n/a | 0.83 | n/a | n/a |
| Total Assets | 202.23 | 225.75 | 221.91 | 236.77 | 326.36 |
| Current Liabilities | |||||
| Borrowings | 15.36 | 17.96 | 13.89 | 53.24 | 15.72 |
| Other Current Liabilities | 61.31 | 68.27 | 51.97 | 53.72 | 67.20 |
| Total Current Liabilities | 76.68 | 86.23 | 65.86 | 106.96 | 82.92 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 44.41 | 44.51 | 48.23 | 16.55 | 69.19 |
| Provisions | 1.42 | 1.97 | 3.65 | 4.38 | 20.52 |
| Other Non-Current Liabilities | n/a | n/a | 0.65 | 1.35 | 8.51 |
| Total Non-Current Liabilities | 45.84 | 46.47 | 52.53 | 22.27 | 98.22 |
| Net Assets | 79.72 | 93.05 | 103.52 | 107.54 | 145.22 |
| Capital and Reserves | |||||
| Share Capital | 1.02 | 1.02 | 1.02 | 1.02 | 1.39 |
| Share Premium Account | 89.51 | 89.51 | 89.51 | 89.51 | 122.29 |
| Other Reserves | 8.14 | 11.91 | 14.00 | 17.48 | 12.12 |
| Retained Earnings | -18.95 | -9.39 | -1.00 | -0.46 | 9.43 |
| Shareholders Funds | 79.72 | 93.05 | 103.52 | 107.54 | 145.22 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 79.72 | 93.05 | 103.52 | 107.54 | 145.22 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 2.97% | 3.05% | 1.42% | -0.59% | 0.63% |
| Return on Capital Employed | 4.11% | 7.02% | 4.92% | -5.20% | -5.64% |
| Dividend Cover | n/a | n/a | n/a | n/a | -2.97 |
| Dividend Yield | n/a | n/a | n/a | n/a | 0.30 |
| PE Ratio | 9.80 | 7.30 | 16.40 | 6.60 | n/a |
| PEG | 0.60 | 0.30 | 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 | 5.94p | 11.73p | 17.83p | 15.53p | 0.09 USD |