| Date of Accounts | 2025 | 2024 | 2023 | ||
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | ||
| Millions | Millions | Millions | |||
| Income Statement | 31-12-2025 | 31-12-2024 | 31-12-2023 | ||
| Revenue | 45.50 | 31.90 | 29.28 | ||
| Operating Profit / Loss | 0.16 | -0.03 | 1.42 | ||
| Net Interest | 0.42 | 0.39 | n/a | ||
| Pre Tax Profit | 0.58 | 0.35 | 1.42 | ||
| Post Tax Profit | 0.33 | 0.53 | 1.78 | ||
| Profit for the Period | 0.33 | 0.52 | 1.78 | ||
| Equity Holders of Parent Company | 0.33 | 0.52 | 1.78 | ||
| Minority Interests | n/a | n/a | n/a | ||
| Continuing EPS | |||||
| Earnings per Share (Basic) | 0.07 USX | 0.15 USX | 0.73 USX | ||
| Earnings per Share (Diluted) | 0.07 USX | 0.15 USX | 0.73 USX | ||
| Earnings per Share (Adjusted) | 0.07 USX | 0.15 USX | 0.73 USX | ||
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 0.07 USX | 0.15 USX | 0.73 USX | ||
| Earnings per Share (Diluted) | 0.07 USX | 0.15 USX | 0.73 USX | ||
| Earnings per Share (Adjusted) | 0.07 USX | 0.15 USX | 0.73 USX | ||
| Dividend per Share | n/a USD | 0.00 USD | 0.00 USD | ||
| Millions | Millions | Millions | |||
| Balance Sheet | 31-12-2025 | 31-12-2024 | 31-12-2023 | ||
| Non-Current Assets | |||||
| Intangible Assets | 17.25 | 1.93 | 0.20 | ||
| Property, Plant and Equipment | 4.93 | 4.94 | 4.80 | ||
| Investments | 1.45 | 1.46 | n/a | ||
| Investment Properties | n/a | n/a | n/a | ||
| Other Financial Assets | n/a | n/a | n/a | ||
| Other Non-Current Assets | 2.37 | 2.14 | 1.73 | ||
| Total Non-Current Assets | 25.99 | 10.47 | 6.74 | ||
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | ||
| Trade and Other Receivables | 9.25 | 6.36 | 3.88 | ||
| Cash at Bank and in Hand | 27.39 | 39.83 | 16.42 | ||
| Current Asset Investments | n/a | n/a | n/a | ||
| Other Current Assets | 6.27 | 3.60 | 3.47 | ||
| Total Current Assets | 42.91 | 49.79 | 23.77 | ||
| Other Assets | n/a | n/a | n/a | ||
| Total Assets | 68.90 | 60.26 | 30.50 | ||
| Current Liabilities | |||||
| Borrowings | 2.07 | 1.31 | 0.93 | ||
| Other Current Liabilities | 8.02 | 5.96 | 5.51 | ||
| Total Current Liabilities | 10.09 | 7.27 | 6.44 | ||
| Net Current Assets | n/a | n/a | n/a | ||
| Non-Current Liabilities | |||||
| Borrowings | 1.10 | 1.89 | 1.69 | ||
| Provisions | 2.98 | 1.11 | n/a | ||
| Other Non-Current Liabilities | 1.71 | n/a | 0.93 | ||
| Total Non-Current Liabilities | 5.79 | 3.00 | 2.62 | ||
| Net Assets | 53.01 | 50.00 | 21.45 | ||
| Capital and Reserves | |||||
| Share Capital | 13.41 | 13.37 | 8.62 | ||
| Share Premium Account | n/a | n/a | n/a | ||
| Other Reserves | 31.67 | 28.94 | 4.61 | ||
| Retained Earnings | 7.93 | 7.69 | 8.22 | ||
| Shareholders Funds | 53.01 | 50.00 | 21.45 | ||
| Minority Interests / Other Equity | n/a | n/a | n/a | ||
| Total Equity | 53.01 | 50.00 | 21.45 | ||
| 31-12-2025 | 31-12-2024 | 31-12-2023 | |||
| Operating Margin | 0.35% | -0.10% | 4.86% | ||
| Return on Capital Employed | 0.38% | -0.06% | 5.96% | ||
| Dividend Cover | 6.72 | 13.41 | 1.08 | ||
| Dividend Yield | 0.10 | n/a | n/a | ||
| PE Ratio | 248.80 | 232.20 | n/a | ||
| PEG | n/a | n/a | n/a | ||
| Dividend per Share Growth | -6.94% | -98.34% | n/a% | ||
| Net Asset Value per Share | 0.08 USD | 0.11 USD | 0.05 USD |