| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Revenue | 41.49 | (18.80) | 58.24 | 261.88 | 52.16 |
| Operating Profit / Loss | 16.04 | 21.70 | 25.56 | (53.78) | (20.26) |
| Net Interest | (13.82) | (10.29) | 5.09 | (2.02) | (2.23) |
| Pre Tax Profit | (1.79) | 4.74 | 11.46 | (59.89) | (22.49) |
| Post Tax Profit | (1.79) | 4.74 | 11.46 | (59.89) | (22.49) |
| Profit for the Period | (1.79) | 4.74 | 11.46 | (59.89) | (22.49) |
| Equity Holders of Parent Company | (1.79) | 4.74 | 11.46 | (59.89) | (22.49) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 613.00USX | 53.00USX | 41.10USX | (183.38p) | (62.63USX) |
| Earnings per Share (Diluted) | 613.00USX | 53.00USX | 41.10USX | (183.38p) | (62.63USX) |
| Earnings per Share (Adjusted) | 613.00USX | 53.00USX | 41.10USX | (183.38p) | (62.63USX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 613.00USX | 53.00USX | 41.10USX | (183.38p) | (62.63USX) |
| Earnings per Share (Diluted) | 613.00USX | 53.00USX | 41.10USX | (183.38p) | (62.63USX) |
| Earnings per Share (Adjusted) | 613.00USX | 53.00USX | 41.10USX | (183.38p) | (62.63USX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | n/a | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | n/a | n/a | n/a | n/a | n/a |
| Investments | 565.55 | 633.76 | 822.44 | 1,201.80 | 934.00 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | 0.27 |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 565.55 | 633.76 | 822.44 | 1,201.80 | 934.27 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | n/a | n/a | n/a | n/a | 5.92 |
| Cash at Bank and in Hand | 0.25 | 0.19 | 0.07 | 0.47 | 0.04 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.05 | 0.08 | 6.13 | 4.79 | n/a |
| Total Current Assets | 0.30 | 0.27 | 6.20 | 5.25 | 5.96 |
| | | | | | |
| Other Assets | 3.28 | 4.27 | 0.08 | 0.01 | 0.06 |
| Total Assets | 569.13 | 638.30 | 828.72 | 1,207.07 | 940.00 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 2.01 | 0.33 | 2.45 | 1.26 | n/a |
| Total Current Liabilities | 2.01 | 0.33 | 2.45 | 1.26 | n/a |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 0.02 | 0.00 | 149.43 | 148.56 | n/a |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 0.02 | 0.00 | 149.43 | 148.56 | n/a |
| | | | | | |
| Net Assets | 567.11 | 637.97 | 676.84 | 1,057.24 | 940.01 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | n/a | n/a | n/a | n/a | n/a |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | n/a | n/a | n/a | n/a | n/a |
| Retained Earnings | n/a | n/a | n/a | n/a | n/a |
| Shareholders Funds | 567.11 | 637.97 | 676.84 | 1,057.24 | 940.01 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 567.11 | 637.97 | 676.84 | 1,057.24 | 940.01 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 38.67% | (115.41%) | 43.89% | (20.54%) | (38.84%) |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| 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 | 4.30 | 38.50 | 53.90 | n/a | n/a |
| PEG | n/a | n/a | 0.50 | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | $12.44 | $13.99 | $14.85 | $2,319.06 | $20.62 |