| 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 | 645.46 | 460.00 | 278.59 | 155.42 | 101.53 |
| Operating Profit / Loss | 40.92 | 38.08 | 5.93 | 3.49 | -1.57 |
| Net Interest | 3.55 | 1.62 | -0.09 | -0.10 | 0.04 |
| Pre Tax Profit | 44.48 | 39.70 | 5.84 | 3.39 | -1.54 |
| Post Tax Profit | 33.50 | 30.86 | 4.77 | 4.45 | -1.17 |
| Profit for the Period | 33.50 | 30.86 | 4.77 | 4.45 | -1.16 |
| Equity Holders of Parent Company | 33.50 | 30.86 | 4.77 | 4.45 | -1.16 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 200.00p | 185.00 USX | 29.00p | 27.00p | -7.00p |
| Earnings per Share (Diluted) | 187.00p | 169.00 USX | 26.00p | 26.00p | -7.00p |
| Earnings per Share (Adjusted) | 225.00p | 206.00 USX | 33.00p | 15.00p | -11.00p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 200.00p | 185.00 USX | 29.00p | 27.00p | -7.00p |
| Earnings per Share (Diluted) | 187.00p | 169.00 USX | 26.00p | 26.00p | -7.00p |
| Earnings per Share (Adjusted) | 225.00p | 199.00 USX | 33.00p | 15.00p | -11.00p |
| Dividend per Share | 60.00p | 40.00p | 3.00p | n/ap | n/ap |
| 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 | 2.99 | 2.56 | 3.11 | 1.33 | 0.61 |
| Property, Plant and Equipment | 14.16 | 6.29 | 3.75 | 3.94 | 1.65 |
| 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 | 1.56 | 0.87 | n/a |
| Other Non-Current Assets | 14.63 | 7.20 | 5.30 | 5.93 | 4.79 |
| Total Non-Current Assets | 31.78 | 16.05 | 13.73 | 12.08 | 7.04 |
| Current Assets | |||||
| Inventories | 0.37 | 0.55 | 0.34 | n/a | n/a |
| Trade and Other Receivables | 97.11 | 127.22 | 54.34 | 37.34 | 18.27 |
| Cash at Bank and in Hand | 85.20 | 32.48 | 18.97 | 7.05 | 11.74 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | 1.48 | 3.10 | n/a |
| Total Current Assets | 182.69 | 160.25 | 75.14 | 47.49 | 30.01 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 214.47 | 176.29 | 88.86 | 59.57 | 37.05 |
| Current Liabilities | |||||
| Borrowings | 0.22 | 0.00 | n/a | n/a | n/a |
| Other Current Liabilities | 136.21 | 127.86 | 73.86 | 49.74 | 31.43 |
| Total Current Liabilities | 136.43 | 127.86 | 73.86 | 49.74 | 31.43 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 4.74 | 0.35 | n/a | n/a | n/a |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 2.97 | 1.28 | 0.21 | 0.54 | 1.11 |
| Total Non-Current Liabilities | 7.71 | 1.63 | 0.21 | 0.54 | 1.11 |
| Net Assets | 70.32 | 46.80 | 14.80 | 9.29 | 4.51 |
| Capital and Reserves | |||||
| Share Capital | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 |
| Share Premium Account | n/a | 11.91 | 11.79 | 11.69 | 11.69 |
| Other Reserves | n/a | -0.05 | -0.05 | -0.05 | -0.05 |
| Retained Earnings | 70.24 | 34.85 | 2.98 | -2.44 | -7.21 |
| Shareholders Funds | 70.32 | 46.80 | 14.80 | 9.29 | 4.51 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 70.32 | 46.80 | 14.80 | 9.29 | 4.51 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | 6.34% | 8.28% | 2.13% | 2.24% | -1.55% |
| Return on Capital Employed | 56.60% | 85.40% | 50.74% | 43.86% | -40.29% |
| Dividend Cover | 3.75 | 5.15 | 11.00 | n/a | n/a |
| Dividend Yield | 3.30 | 2.50 | 0.60 | n/a | n/a |
| PE Ratio | 8.00 | 7.70 | 15.30 | 15.00 | n/a |
| PEG | 0.90 | n/a | 0.10 | n/a | n/a |
| Dividend per Share Growth | 50.00% | 1,233.33% | n/a% | n/a% | n/a% |
| Net Asset Value per Share | 395.62p | 2.60p | 68.67p | 46.72p | 22.96p |