| 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 | 3.34 | 1.01 | n/a | n/a | n/a |
| Operating Profit / Loss | -6.11 | -8.87 | -11.46 | -8.33 | -4.67 |
| Net Interest | 0.23 | 0.13 | 0.05 | n/a | -0.07 |
| Pre Tax Profit | -5.87 | -8.73 | -11.41 | -8.33 | -4.74 |
| Post Tax Profit | -5.87 | -8.73 | -11.41 | -8.33 | -4.74 |
| Profit for the Period | -5.87 | -8.73 | -11.41 | -8.33 | -4.74 |
| Equity Holders of Parent Company | -5.87 | -8.73 | -11.41 | -8.33 | -4.74 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -2.50 USX | -5.10 USX | -6.90 USX | -5.90 USX | -5.46 USX |
| Earnings per Share (Diluted) | -2.50 USX | -5.10 USX | -6.90 USX | -5.90 USX | -5.46 USX |
| Earnings per Share (Adjusted) | -2.50 USX | -5.10 USX | -6.90 USX | -5.90 USX | -5.46 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -2.50 USX | -5.10 USX | -6.90 USX | -5.90 USX | -5.46 USX |
| Earnings per Share (Diluted) | -2.50 USX | -5.10 USX | -6.90 USX | -5.90 USX | -5.46 USX |
| Earnings per Share (Adjusted) | -2.50 USX | -5.10 USX | -6.90 USX | -5.90 USX | -5.46 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 | 2.07 | 2.09 | 1.97 | 2.01 | 1.77 |
| Property, Plant and Equipment | 0.86 | 1.36 | 2.01 | 0.79 | 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 | n/a | n/a | n/a |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 2.93 | 3.45 | 3.98 | 2.79 | 2.23 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 0.50 | 1.34 | 0.52 | 0.66 | 0.32 |
| Cash at Bank and in Hand | 4.06 | 2.65 | 9.80 | 10.34 | 17.75 |
| 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 | 4.56 | 3.99 | 10.33 | 11.00 | 18.07 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 7.49 | 7.44 | 14.30 | 13.79 | 20.31 |
| Current Liabilities | |||||
| Borrowings | 0.18 | 0.16 | 0.16 | n/a | n/a |
| Other Current Liabilities | 1.86 | 3.34 | 2.10 | 1.80 | 0.68 |
| Total Current Liabilities | 2.04 | 3.51 | 2.25 | 1.80 | 0.68 |
| 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 | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 0.19 | 0.38 | 0.54 | n/a | n/a |
| Total Non-Current Liabilities | 0.19 | 0.38 | 0.54 | n/a | n/a |
| Net Assets | 5.26 | 3.56 | 11.51 | 11.98 | 19.62 |
| Capital and Reserves | |||||
| Share Capital | 0.31 | 0.22 | 0.22 | 0.18 | 0.18 |
| Share Premium Account | 40.37 | 32.95 | 32.95 | 20.35 | 20.35 |
| Other Reserves | 3.67 | 3.60 | 2.82 | 4.51 | 3.82 |
| Retained Earnings | -39.08 | -33.21 | -24.47 | -13.06 | -4.74 |
| Shareholders Funds | 5.26 | 3.56 | 11.51 | 11.98 | 19.62 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 5.26 | 3.56 | 11.51 | 11.98 | 19.62 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | -182.87% | -875.32% | n/a% | n/a% | n/a% |
| Return on Capital Employed | -180.76% | -543.99% | -118.15% | -83.47% | -26.13% |
| 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 | 0.04 USD | 0.04 USD | 0.07 USD |