| 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 | 56.66 | 43.05 | 20.29 | 19.63 | 16.59 |
| Operating Profit / Loss | 24.30 | 11.48 | 7.15 | 6.99 | 5.91 |
| Net Interest | 0.01 | -0.05 | 0.38 | 0.02 | 0.04 |
| Pre Tax Profit | 26.81 | 11.30 | 7.46 | 7.00 | 5.94 |
| Post Tax Profit | 20.05 | 8.50 | 6.03 | 6.10 | 5.07 |
| Profit for the Period | 20.05 | 8.50 | 6.03 | 6.10 | 5.07 |
| Equity Holders of Parent Company | 20.06 | 8.52 | 6.05 | 6.15 | 5.16 |
| Minority Interests | -0.01 | -0.02 | -0.02 | -0.05 | -0.10 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 0.42 USX | 0.18 USX | 13.00 USX | 14.00 USX | 11.00 USX |
| Earnings per Share (Diluted) | 0.41 USX | 0.17 USX | 12.00 USX | 13.00 USX | 11.00 USX |
| Earnings per Share (Adjusted) | 37.80 USX | 18.90 USX | 13.90 USX | 14.50 USX | 12.00 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 0.42 USX | 0.18 USX | 13.00 USX | 14.00 USX | 11.00 USX |
| Earnings per Share (Diluted) | 0.41 USX | 0.17 USX | 12.00 USX | 13.00 USX | 11.00 USX |
| Earnings per Share (Adjusted) | 37.80 USX | 18.90 USX | 13.90 USX | 14.50 USX | 12.00 USX |
| Dividend per Share | 0.01 USD | 0.12 USD | 0.12 USD | 0.12 USD | 0.11 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 | 13.04 | 13.51 | 13.51 | 7.05 | 7.16 |
| Property, Plant and Equipment | 13.18 | 14.73 | 17.41 | 3.32 | 2.41 |
| Investments | 0.10 | 0.10 | 0.10 | 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 | 4.62 | 4.33 | 2.94 | 2.98 | 1.69 |
| Total Non-Current Assets | 30.94 | 32.66 | 33.96 | 13.35 | 11.26 |
| Current Assets | |||||
| Inventories | 8.03 | 6.21 | 6.51 | 1.60 | 1.94 |
| Trade and Other Receivables | 2.91 | 3.00 | 5.17 | 5.57 | 3.17 |
| Cash at Bank and in Hand | 14.82 | 13.35 | 13.25 | 17.50 | 16.77 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 15.68 | 5.75 | 1.21 | n/a | n/a |
| Total Current Assets | 41.43 | 28.31 | 26.14 | 24.67 | 21.89 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 72.37 | 60.97 | 60.10 | 38.02 | 33.15 |
| Current Liabilities | |||||
| Borrowings | 1.04 | 1.25 | 1.11 | 0.30 | 0.29 |
| Other Current Liabilities | 13.70 | 12.77 | 12.15 | 6.74 | 3.45 |
| Total Current Liabilities | 14.73 | 14.02 | 13.26 | 7.04 | 3.73 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 4.48 | 4.97 | 9.40 | 0.98 | 0.74 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 1.79 | 5.66 | 5.32 | 1.68 | 0.76 |
| Total Non-Current Liabilities | 6.28 | 10.63 | 14.72 | 2.65 | 1.50 |
| Net Assets | 51.36 | 36.33 | 32.11 | 28.32 | 27.92 |
| Capital and Reserves | |||||
| Share Capital | 58.19 | 58.09 | 0.46 | 0.45 | 0.45 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 0.12 | -0.38 | 55.94 | 53.00 | 53.70 |
| Retained Earnings | -7.49 | -21.94 | -24.86 | -25.73 | -26.87 |
| Shareholders Funds | 50.81 | 35.77 | 31.54 | 27.73 | 27.28 |
| Minority Interests / Other Equity | 0.54 | 0.56 | 0.57 | 0.59 | 0.64 |
| Total Equity | 51.36 | 36.33 | 32.11 | 28.32 | 27.92 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 42.89% | 26.66% | 35.25% | 35.63% | 35.62% |
| Return on Capital Employed | 61.13% | 39.09% | 24.32% | 30.99% | 27.10% |
| Dividend Cover | 2.78 | 1.63 | 1.20 | 1.26 | 1.09 |
| Dividend Yield | 6.80 | 3.80 | 3.80 | 5.10 | 5.60 |
| PE Ratio | 5.30 | 16.30 | 22.10 | 15.70 | 16.50 |
| PEG | 0.10 | 0.50 | n/a | 0.70 | 16.50 |
| Dividend per Share Growth | 17.24% | n/a% | 0.87% | 4.55% | 15.79% |
| Net Asset Value per Share | 0.79 USD | 0.47 USD | 0.39 USD | 0.44 USD | 0.43 USD |