Year ended | Year ended | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Revenue | 6 | ||
Operating expenses | 5/7 | ( | ( |
Other operating income | 8 | ||
Operating foreign exchange gains | 9 | ||
Operating profit | |||
Recognition of provisions for legal disputes | 30 | ( | |
Share of profit/(loss) from associates | 33 | ( | |
Profit/(loss) before tax and finance | ( | ||
Net finance expense | 10 | ( | ( |
Non-operating foreign exchange losses | 9 | ( | ( |
Loss before tax | ( | ( | |
Income tax expense | 11 | ( | ( |
Loss for the year | ( | ( | |
Loss attributable to: | |||
Equity shareholders of Ferrexpo plc | ( | ( | |
Non-controlling interests | |||
Loss for the year | ( | ( | |
Loss per share: | |||
Basic (US cents) | 12 | ( | ( |
Diluted (US cents) | 12 | ( | ( |
Year ended | Year ended | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Loss for the year | ( | ( | |
Items that may subsequently be reclassified to profit or loss: | |||
Exchange differences on translating foreign operations | ( | ( | |
Income tax effect | 11 | ||
Net other comprehensive loss that may be reclassified to profit or loss in subsequent periods | ( | ( | |
Items that will not be reclassified subsequently to profit or loss: | |||
Remeasurement (losses)/gains on defined benefit pension liability | 22 | ( | |
Net other comprehensive (loss)/income not being reclassified to profit or loss in subsequent | ( | ||
periods | |||
Other comprehensive loss for the year, net of tax | ( | ( | |
Total comprehensive loss for the year, net of tax | ( | ( | |
Total comprehensive loss attributable to: | |||
Equity shareholders of Ferrexpo plc | ( | ( | |
Non-controlling interests | ( | ||
( | ( |
As at | As at | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Assets | |||
Property, plant and equipment | 13 | ||
Right-of-use assets | 14 | ||
Intangible assets | 15 | ||
Investments in associates | 33 | ||
Inventories | 17 | ||
Other non-current assets | 16 | ||
Deferred tax assets | 11 | ||
Total non-current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Prepayments and other current assets | 19 | ||
Income taxes recoverable and prepaid | 11 | ||
Other taxes recoverable and prepaid | 20 | ||
Cash and cash equivalents | 25 | ||
Total current assets | |||
Total assets | |||
Equity and liabilities | |||
Issued capital | 31 | ||
Share premium | |||
Other reserves | 31 | ( | ( |
Retained earnings | |||
Equity attributable to equity shareholders of Ferrexpo plc | |||
Non-controlling interest | |||
Total equity | |||
Lease liabilities | 5/26 | ||
Defined benefit pension liability | 22 | ||
Provision for site restoration | 23 | ||
Deferred tax liabilities | 11 | ||
Total non-current liabilities | |||
Lease liabilities | 5/26 | ||
Trade and other payables | 21 | ||
Provisions | 30 | ||
Accrued and contract liabilities | 24 | ||
Income taxes payable | 11 | ||
Other taxes payable | 20 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Year ended | Year ended | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Loss before tax | ( | ( | |
Adjustments for: | |||
Depreciation of property, plant and equipment, right-of-use assets and amortisation of intangible assets | |||
Net finance income | 10 | ( | ( |
Losses on disposal and liquidation of property, plant and equipment | 7 | ||
Write-offs and impairments | 7 | ||
Share of (profit)/loss from associates | 33 | ( | |
Movement in allowance for doubtful receivables | 18 | ( | |
Movement in site restoration provision | 23 | ( | |
Employee benefits | 22 | ||
Share-based payments | 28 | ||
Recognition of provisions for legal disputes | 30 | ||
Operating foreign exchange gains | 9 | ( | ( |
Non-operating foreign exchange losses | 9 | ||
Operating cash flow before working capital changes | |||
Changes in working capital: | |||
Decrease/(increase) in trade and other receivables | ( | ||
(Increase)/decrease in inventories | ( | ||
Increase in trade and other payables (including accrued and contract liabilities) | |||
(Increase)/decrease in other taxes recoverable and payable (including VAT) | 20 | ( | |
Cash generated from operating activities | |||
Interest paid | ( | ( | |
Income tax paid | 11 | ( | ( |
Post-employment benefits paid | ( | ( | |
Net cash flows from operating activities | |||
Cash flows used in investing activities | |||
Purchase of property, plant and equipment and intangible assets | 13/15 | ( | ( |
Proceeds from disposal of property, plant and equipment and intangible assets | |||
Interest received | |||
Dividends from associates | |||
Net cash flows used in investing activities | ( | ( | |
Cash flows used in financing activities | |||
Principal elements of lease payments | 26 | ( | ( |
Dividends paid to equity shareholders of Ferrexpo plc | 12 | ( | ( |
Net cash flows used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Currency translation differences | |||
Cash and cash equivalents at the end of the year | 25 |
Non-controlling | |||||||
Issued capital | Share premium | Other reserves | Total capital and | interests | |||
US$000 | (Note 31) | (Note 31) | (Note 31) | Retained earnings | reserves | (Note 32) | Total equity |
At 1 January 2023 | ( | ||||||
Loss for the year | ( | ( | ( | ||||
Other comprehensive loss | ( | ( | ( | ( | |||
Total comprehensive loss for the year | ( | ( | ( | ( | |||
Share-based payments (Note 28) | |||||||
Equity dividends paid to shareholders of Ferrexpo plc | ( | ( | ( | ||||
(Note 12) | |||||||
Effect from transfer of treasury | ( | ||||||
shares (Note 31) | |||||||
At 31 December 2023 | ( | ||||||
Loss for the year | ( | ( | ( | ||||
Other comprehensive loss | ( | ( | ( | ( | ( | ||
Total comprehensive loss for the year | ( | ( | ( | ( | ( | ||
Share-based payments (Note 28) | |||||||
Equity dividends paid to shareholders of Ferrexpo plc | ( | ( | ( | ||||
(Note 12) | |||||||
At 31 December 2024 | ( |
Restated | |||
Year ended | Year ended | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Profit/(loss) before tax and finance | 19,928 | (60,363) | |
Losses on disposal and liquidation of property, plant and equipment | 231 | 11 | |
Share-based payments | 28 | 320 | 830 |
Write-offs and impairments | 7 | 71,871 | 978 |
Recognition of provisions for legal disputes | 30 | − | 131,117 |
Depreciation and amortisation | 60,281 | 57,669 | |
Operating foreign exchange losses | (83,321) | (31,371) | |
Underlying EBITDA | 69,310 | 98,871 |
Year ended | Year ended | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Revenue | 6 | 933,263 | 651,795 |
Cost of sales | 7 | (597,438) | (362,495) |
Gross profit | 335,825 | 289,300 |
As at | As at | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Cash and cash equivalents | 25 | 105,919 | 115,241 |
Lease liabilities – current | 26 | (4,665) | (5,939) |
Lease liabilities – non-current | 26 | (419) | (1,009) |
Net cash | 100,835 | 108,293 |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Revenue from sales of iron ore pellets and concentrate | 831,807 | 598,909 |
Freight revenue related to sales of iron ore pellets and concentrate | 49,691 | 652 |
Total revenue from sale of iron ore pellets and concentrate | 881,498 | 599,561 |
Revenue from logistics and bunker business | 46,139 | 45,343 |
Revenue from other sales and services provided | 5,626 | 6,891 |
Total revenue | 933,263 | 651,795 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Europe, including Turkey | 668,425 | 599,869 |
Austria | 237,092 | 258,853 |
Czech Republic | 97,612 | 115,873 |
Turkey | 123,615 | 122,556 |
Germany | 127, 500 | 64,981 |
Others | 82,606 | 37,606 |
China & South East Asia | 148,363 | (83) |
China | 138,5 51 | (83) |
Others | 9,812 | − |
Middle East & North Africa | 64,710 | (225) |
Total revenue from sale of iron ore pellets and concentrate | 881,498 | 599,561 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Customer A | 237,092 | 258,853 |
Customer B | 123,615 | 109,661 |
Customer C | 97,612 | 115,873 |
Customer D | 92,354 | 57,288 |
Considering the constraints imposed by the ongoing war, the Group has not been able to fulfil the demands from all its customers since the |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Cost of sales | 597, 438 | 362,495 |
Selling and distribution expenses | 246,300 | 161,315 |
General and administrative expenses | 68,974 | 63,509 |
Other operating expenses | 91,733 | 28,788 |
Total operating expenses | 1,004,445 | 616,107 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Inventories recognised as an expense upon sale of goods | 566,526 | 339,349 |
Employee costs (excl. logistics and bunker business) | 85,435 | 73,924 |
Inventory movements | 4,961 | 3,910 |
Depreciation of property, plant and equipment and right-of-use assets | 59,392 | 56,294 |
Amortisation of intangible assets | 889 | 1,375 |
Royalties | 32,187 | 24,693 |
Costs of logistics and bunker business | 54,991 | 57,739 |
Audit and non-audit services | 2,239 | 1,924 |
Community support donations | 4,319 | 3,781 |
Write-offs and impairments | 71,871 | 978 |
Losses on disposal and liquidation of property, plant and equipment | 231 | 11 |
As at | As at | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Write-off of inventories | 81 | 177 | |
Write-off of property, plant and equipment | 13 | 155 | 606 |
Write-off of receivables and prepayments | − | 195 | |
Total write-offs | 236 | 978 | |
Impairment of property, plant and equipment | 13 | 71,635 | − |
Total impairments | 71,635 | − | |
Total write-offs and impairments | 71,871 | 978 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Audit services | ||
Ferrexpo plc Annual Report and Accounts | 1,464 | 1,334 |
Subsidiary entities | 328 | 317 |
Total audit services | 1,792 | 1,651 |
Audit-related assurance services | 309 | 273 |
Total audit and audit-related assurance services | 2,101 | 1,924 |
Non-audit services | ||
Other services | 138 | − |
Total non-audit services | 138 | − |
Total auditor remuneration | 2,239 | 1,924 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Gains on sale of current assets | 2,566 | 1,086 |
Compensation from insurances | 1,286 | 725 |
Lease income | 837 | 637 |
Other income | 786 | 1,619 |
Total other income | 5,475 | 4,067 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Operating foreign exchange gains/(losses) | ||
Conversion of trade receivables | 83,588 | 31,685 |
Conversion of trade payables | (283) | (177) |
Others | 16 | (137) |
Total operating foreign exchange gains | 83,321 | 31,371 |
Non-operating foreign exchange gains/(losses) | ||
Conversion of interest-bearing loans | (37,591) | (11,740) |
Conversion of cash and cash equivalents | 673 | 1,895 |
Others | (2,437) | 1,911 |
Total non-operating foreign exchange losses | (39,355) | (7,934) |
Net foreign exchange gains | 43,966 | 23,437 |
Average exchange rate | Closing exchange rate | |||
As at | As at | Year ended | Year ended | |
Against US$ | 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
UAH | 40.152 | 36.574 | 42.039 | 37.982 |
EUR | 0.924 | 0.925 | 0.963 | 0.906 |
Year ended | Year ended | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Finance expense | |||
Net interest on defined benefit plans | 22 | (2,432) | (2,640) |
Bank charges | (1,304) | (1,118) | |
Interest expense on lease liabilities | (191) | (85) | |
Other finance costs | (1,052) | (859) | |
Total finance expense | (4,979) | (4,702) | |
Finance income | |||
Interest income | 3,979 | 4,602 | |
Other finance income | 7 | (4) | |
Total finance income | 3,986 | 4,598 | |
Net finance expense | (993) | (104) |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Current income tax | ||
Current income tax charge | 18,784 | 12,672 |
Amounts related to previous years | 2,374 | (1,601) |
Total current income tax | 21,158 | 11,071 |
Deferred income tax | ||
Origination and reversal of temporary differences | 8,452 | 5,281 |
Total deferred income tax | 8,452 | 5,281 |
Total income tax expense | 29,610 | 16,352 |
Year ended | Year ended | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Tax effect of exchange differences arising on translating foreign operations | 31 | (3,972) | (1,479) |
Total income tax effects recognised in other comprehensive credit | (3,972) | (1,479) |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Loss before tax | (20,420) | (68,401) |
Notional tax credit computed at the weighted average statutory tax rate of 15.0% (2023: 11.7%) | (3,070) | (8,031) |
Derecognition of deferred tax assets 1 | 7,344 | 10,505 |
Expenses not deductible for local tax purposes 2 | 3,014 | 1,721 |
Income exempted for local tax purposes 3 | (941) | (1,560) |
Effect from non-recognition of deferred taxes 4 | 18,497 | 23,601 |
Effect from non-recognition of deferred taxes on current year losses 5 | 1,911 | 732 |
Effect of different tax rates 6 | (1,487) | (8,530) |
Withholding tax on interest 7 | 1,528 | − |
Prior year adjustments to current tax 8 | 2,374 | (1,601) |
Effect from share of profit from associates 9 | (416) | 67 |
Other (including translation differences) | 856 | (552) |
Total income tax expense | 29,610 | 16,352 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Opening balance | (12,770) | (15,890) |
Charge in the consolidated income statement | (21,158) | (11,071) |
Booked through other comprehensive (loss)/income | 3,972 | 1,479 |
Tax paid | 23,278 | 12,779 |
Translation differences | 143 | (67) |
Closing balance | (6,535) | (12,770) |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Income tax receivable balance | 7,026 | 2,432 |
Income tax payable balance | (13,561) | (15,202) |
Closing balance | (6,535) | (12,770) |
Consolidated statement | Consolidated | |||
of financial position | income statement | |||
As at | As at | Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
Property, plant and equipment | 235 | 6,720 | (5,740) | (4,747) |
Right-of-use assets | − | − | − | (519) |
Intangible assets | 168 | 2,050 | (1,883) | (1,905) |
Inventories | 173 | 648 | (416) | 462 |
Trade and other receivables | 1,423 | 1,794 | (199) | 742 |
Defined benefit pension liability | 863 | 608 | 255 | 149 |
Other | 454 | 647 | 117 | 550 |
Tax losses recognised | 207 | 262 | (55) | 7 |
Total deferred tax assets/change | 3,523 | 12,729 | (7,921) | (5,261) |
Thereof netted against deferred tax liabilities | (1,264) | (2,578) | − | − |
Total deferred tax assets as per the statement of financial position/change | 2,259 | 10,151 | (7,921) | (5,261) |
Property, plant and equipment | 191 | (327) | 334 | (1,717) |
Intangible assets | (465) | (415) | (91) | (47) |
Financial assets | (4,186) | (4,127) | (59) | (50) |
Lease obligations | − | − | − | 592 |
Inventories | (515) | − | (519) | 1,315 |
Pension assets | (636) | (439) | (196) | (96) |
Other | − | − | − | (17) |
Total deferred tax liabilities/change | (5,611) | (5,308) | (531) | (20) |
Thereof netted against deferred tax assets | 1,264 | 2,578 | − | − |
Total deferred tax liabilities as per the statement of financial position/change | (4,347) | (2,730) | (531) | (20) |
Net deferred tax (liabilities)/assets and net change | (2,088) | 7,421 | (8,452) | (5,281) |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Opening balance | 7,421 | 13,124 |
Charge in consolidated income statement | (8,452) | (5,281) |
Translation differences | (1,057) | (422) |
Closing balance | (2,088) | 7,421 |
Year ended | Year ended | |
31.12.24 | 31.12.23 | |
Loss for the year attributable to equity shareholders – per share in US cents | ||
Basic | (8.51) | (14.41) |
Diluted | (8.51) | (14.41) |
Loss for the year attributable to equity shareholders – US$000 | ||
Basic and diluted loss | (50,046) | (84,775) |
Weighted average number of shares – thousands | ||
Basic number of ordinary shares outstanding | 588,363 | 588,274 |
Effect of dilutive potential ordinary shares | 11,061 | 8,847 |
Diluted number of ordinary shares outstanding | 599,424 | 597,121 |
Year ended | |
US$000 | 31.12.24 |
Dividends paid during the year | |
Dividends on vested awards | 46 |
Total dividends paid during the year | 46 |
Year ended | |
US$000 | 31.12.23 |
Dividends paid during the year | |
Dividends on vested awards | 456 |
Total dividends paid during the year | 456 |
Key assumptions | Basis |
Future sales and production | Proved and probable reserves and available logistics capacity and power supply |
Commodity prices | Contract prices and longer-term price estimates |
Capital expenditures | Future sustaining capital expenditures |
Cost of raw materials and other production/distribution costs | Expected future cost of production |
Exchange rates | Longer-term predictions of market exchange rates |
Nominal pre-tax discount rate | Cost of capital risk adjusted for the resource concerned |
Exploration | Buildings | Assets | ||||||||
and | Mining | and tailings | Plant and | Fixtures and | under | |||||
US$000 | evaluation | Land | assets | dam | Vessels | equipment | Vehicles | fittings | construction | Total |
Cost: | ||||||||||
At 1 January 2023 | 1,499 | 8,068 | 207,615 | 217,206 | 132,577 | 387,030 | 225,863 | 8,868 | 413,193 | 1,601,919 |
Additions | − | 171 | − | 118 | − | 1,416 | 2,901 | 48 | 107,439 | 112,093 |
Transfers | − | 73 | 121,058 | 49,253 | 2,439 | 29,168 | 2,749 | 174 | (204,914) | − |
Disposals | − | − | (2,453) | (1,714) | 5 | (1,000) | (162) | (94) | (1,366) | (6,784) |
Translation differences | (56) | (306) | (12,329) | (9,240) | 2,870 | (13,577) | (6,484) | (233) | (12,237) | (51,592) |
At 31 December 2023 | 1,443 | 8,006 | 313,891 | 255,623 | 137,891 | 403,037 | 224,867 | 8,763 | 302,115 | 1,655,636 |
Additions | − | 86 | (157) | 29 | 636 | 617 | 1,173 | 44 | 119,348 | 121,776 |
Transfers | − | 99 | − | 17,131 | 4,358 | 22,548 | 3,624 | 162 | (47,922) | − |
Disposals | − | − | − | (261) | (107) | (620) | (33) | (44) | (11,950) | (13,015) |
Translation differences | (139) | (776) | (30,289) | (24,811) | (5,918) | (35,287) | (16,370) | (669) | (33,290) | (147,549) |
At 31 December 2024 | 1,304 | 7,415 | 283,445 | 247,711 | 136,860 | 390,295 | 213,261 | 8,256 | 328,301 | 1,616,848 |
Accumulated depreciation and impairment: | ||||||||||
At 1 January 2023 | − | 36 | 89,578 | 118,593 | 89,130 | 247, 228 | 168,156 | 5,650 | 75,687 | 794,058 |
Depreciation charge | − | 3 | 1,554 | 9,271 | 4,433 | 28,302 | 14,509 | 816 | − | 58,888 |
Disposals | − | (16) | − | (1,593) | − | (733) | (132) | (90) | (4) | (2,568) |
Write-offs and impairments | − | − | − | 262 | − | 28 | 248 | (2) | 1,361 | 1,897 |
Transfers of impairments | − | − | 21,576 | 8,951 | − | 5,388 | 532 | 35 | (36,482) | − |
Translation differences | − | − | (3,890) | (4,891) | 1,614 | (8,766) | (4,712) | (144) | (1,884) | (22,673) |
At 31 December 2023 | − | 23 | 108,818 | 130,593 | 95,177 | 271,447 | 178,601 | 6,265 | 38,678 | 829,602 |
Depreciation charge | − | 3 | 8,802 | 14,112 | 4,577 | 23,922 | 7,162 | 679 | − | 59,257 |
Disposals | − | − | − | (172) | (71) | (573) | (21) | (42) | − | (879) |
Write-offs and impairments | − | 191 | 15,383 | 9,847 | 3,471 | 10,008 | 3,110 | − | 30,074 | 72,084 |
Transfers of impairments | − | − | − | 3,063 | − | 4,131 | 855 | 28 | (8,077) | − |
Translation differences | − | (3) | (11,127) | (13,320) | (3,457) | (23,009) | (12,190) | (462) | (3,566) | (67,134) |
At 31 December 2024 | − | 214 | 121,876 | 144,123 | 99,697 | 285,926 | 177,517 | 6,468 | 57,109 | 892,930 |
Net book value: | ||||||||||
At 31 December 2023 | 1,443 | 7,983 | 205,073 | 125,030 | 42,714 | 131,590 | 46,266 | 2,498 | 263,437 | 826,034 |
At 31 December 2024 | 1,304 | 7, 201 | 161,569 | 103,588 | 37,163 | 104,369 | 35,744 | 1,788 | 271,192 | 723,918 |
Amortisation profile (in years) | n/a | n/a | UOP | 20 to 50 | 8 to 40 | 3 to 15 | 7 to 15 | 2.5 to 10 | n/a |
Buildings and | |||
US$000 | Land | tailings dam | Total |
Net book value: | |||
At 1 January 2023 | 4,375 | 1,967 | 6,342 |
Additions | 5,185 | 639 | 5,824 |
Depreciation | (4,401) | (729) | (5,130) |
Translation differences | (184) | − | (184) |
At 31 December 2023 | 4,975 | 1,877 | 6,852 |
Additions | 3,878 | 296 | 4,184 |
Depreciation | (4,473) | (1,100) | (5,582) |
Translation differences | (424) | − | (424) |
At 31 December 2024 | 3,956 | 1,073 | 5,029 |
Year ended | Year ended | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Current | 26 | 4,665 | 5,939 |
Non-current | 26 | 419 | 1,009 |
Exploration and | Patents and | Computer | Assets | ||
US$000 | evaluation | licences | software | in progress | Total |
Cost: | |||||
At 1 January 2023 | 3,634 | 3,934 | 9,683 | 497 | 45,088 |
Additions | − | − | 5 | 116 | 121 |
Disposals | − | (11) | (21) | (386) | (418) |
Transfers | − | 8 | 47 | (55) | − |
Translation differences | (138) | (124) | (268) | (10) | (1,322) |
At 31 December 2023 | 3,496 | 3,807 | 9,446 | 162 | 43,469 |
Additions | − | − | 5 | 687 | 692 |
Disposals | − | (3) | (131) | (36) | (170) |
Transfers | − | − | 584 | (583) | 1 |
Translation differences | (345) | (355) | (887) | (26) | (3,572) |
At 31 December 2024 | 3,151 | 3,449 | 9,017 | 204 | 40,420 |
Accumulated amortisation and impairment: | |||||
At 1 January 2023 | 1,242 | 1,717 | 6,540 | − | 36,839 |
Amortisation charge | − | 284 | 1,091 | − | 1,375 |
Write-off and impairments | − | − | − | − | − |
Disposals | − | (13) | (26) | − | (39) |
Translation differences | (50) | (52) | (190) | − | (1,074) |
At 31 December 2023 | 1,192 | 1,936 | 7,415 | − | 37,101 |
Amortisation charge | − | 224 | 665 | − | 889 |
Write-off and impairments | − | − | − | − | − |
Disposals | − | (1) | (164) | − | (165) |
Translation differences | (123) | (186) | (705) | − | (2,973) |
At 31 December 2024 | 1,069 | 1,973 | 7, 211 | − | 34,852 |
Net book value: | |||||
At 31 December 2023 | 2,304 | 1,871 | 2,031 | 162 | 6,368 |
At 31 December 2024 | 2,082 | 1,476 | 1,806 | 204 | 5,568 |
Amortisation profile (in years) | n/a | 2 to 10 | 2 to 5 | n/a |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Prepayments for property, plant and equipment | 27,221 | 32,871 |
Other non-current assets | 5,235 | 5,233 |
Total other non-current assets | 32,456 | 38,104 |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Raw materials and consumables | 43,540 | 47,302 |
Spare parts | 85,076 | 88,000 |
Finished ore pellets | 49,740 | 45,040 |
Work in progress | 12,115 | 18,844 |
Other | 2,037 | 2,243 |
Total inventories – current | 192,508 | 201,429 |
Weathered ore | 5,185 | 5,883 |
Total inventories – non-current | 5,185 | 5,883 |
Total inventories | 197,693 | 207, 312 |
Historically, inventories classified as non-current comprised low-grade and weathered ore that were, based on the Group’s processing plans, not |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Trade receivables | 32,274 | 76,586 |
Other receivables | 17,841 | 18,765 |
Expected credit loss allowance | (10,323) | (13,030) |
Total trade and other receivables | 39,792 | 82,321 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Opening balance | 13,030 | 8,698 |
Increase | 4,506 | 4,585 |
Release | (6,237) | (182) |
Translation differences | (976) | (71) |
Closing balance | 10,323 | 13,030 |
As at 31.12.24 | Days past due | ||||
US$000 | Current | Less than 45 days | 45 to 90 days | Over 90 days | Total |
Expected loss rate | 2.0% | 22.8% | 25.2% | 33.4% | 20.6% |
Trade receivables – gross carrying amount | 18,838 | 2,770 | 693 | 9,973 | 32,274 |
Other receivables – gross carrying amount | 428 | 1 | 29 | 17,382 | 17,841 |
Expected credit loss allowance | 382 | 631 | 182 | 9,128 | 10,323 |
As at 31.12.23 | Days past due | ||||
US$000 | Current | Less than 45 days | 45 to 90 days | Over 90 days | Total |
Expected loss rate | 0.8% | 1.6% | 3.3% | 76.7% | 13.7% |
Trade receivables – gross carrying amount | 52,014 | 11,542 | 1,808 | 11,222 | 76,586 |
Other receivables – gross carrying amount | 3,815 | 2 | 10,533 | 4,415 | 18,765 |
Expected credit loss allowance | 442 | 179 | 408 | 12,001 | 13,030 |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Prepayments to suppliers: | ||
Electricity and gas | 3,482 | 6,013 |
Materials and spare parts | 3,556 | 4,385 |
Services | 5,390 | 7,075 |
Other prepayments | 220 | 185 |
Freight related prepayments | 9,276 | 1,456 |
Prepaid expenses | 2,693 | 2,142 |
Other | 31 | 124 |
Total prepayments and other current assets | 24,648 | 21,380 |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
VAT receivable | 35,270 | 25,639 |
Other taxes prepaid | 1,026 | 652 |
Total other taxes recoverable and prepaid | 36,296 | 26,291 |
Year ended | Year ended | |||
US$000 | 31.12.24 | 31.12.23 | ||
Opening balance, gross | 27,10 | 4 | 76,387 | |
Net VAT incurred | 111,020 | 66,987 | ||
VAT refunds received | (100,224) | (115,348) | ||
Translation differences | (3,916) | (922) | ||
Closing balance, gross | 33,984 | 27,104 | ||
Allowance | (2,146) | (3,188) | ||
Closing balance, net | 31,838 | 23,916 |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Environmental tax | 819 | 341 |
Royalties | 8,174 | 3,695 |
VAT payable | 201 | 253 |
Other taxes | 4,294 | 4,536 |
Total other taxes payable | 13,488 | 8,825 |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Materials and services | 47,039 | 25,898 |
Payables for equipment | 8,354 | 9,182 |
Other | 388 | 230 |
Total current trade and other payables | 55,781 | 35,310 |
Year ended 31.12.24 | Year ended 31.12.23 | |||
Ukrainian | Ukrainian | |||
schemes | Swiss scheme | schemes | Swiss scheme | |
Discount rate | 15.7% | 1.0% | 18.0% | 1.5% |
Retail price inflation | 5.2% | 0.8% | 8.7% | 1.5% |
Expected future salary increase | 9.0% | 1.3% | 8.5% | 2.0% |
Expected future benefit increase | 9.0% | − | 8.5% | − |
Female life expectancy (years) | 79.8 | 89.7 | 79.8 | 89.6 |
Male life expectancy (years) | 75.6 | 88.0 | 75.6 | 87.8 |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Present value of funded defined benefit obligation | 5,659 | 5,011 |
Fair value of plan assets | (4,231) | (3,697) |
Funded status | 1,428 | 1,314 |
Present value of unfunded defined benefit obligation | 21,378 | 15,204 |
Defined benefit pension liability | 22,806 | 16,518 |
Thereof for Ukrainian schemes | 21,236 | 15,064 |
Thereof for Swiss scheme | 1,427 | 1,314 |
Thereof for schemes in other jurisdictions | 143 | 140 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Defined benefit cost charged in the consolidated income statement: | ||
Current service cost | 981 | 887 |
Past service cost | (45) | (26) |
Interest cost on defined benefit obligation | 2,488 | 2,711 |
Interest income on plan assets | (56) | (71) |
Administration cost | 13 | 17 |
Total defined benefit costs charged in the consolidated income statement | 3,381 | 3,518 |
Remeasurement costs/(gains) in consolidated statement of other comprehensive income: | ||
Remeasurement effect from demographic assumptions | (122) | 43 |
Remeasurement effect from financial assumptions | 4,742 | 1,469 |
Experience adjustment | 2,611 | (2,346) |
Return on plan assets | (191) | (65) |
Total remeasurement costs/(gains) in other comprehensive income | 7,040 | (899) |
Total defined benefit losses | 10,421 | 2,619 |
Thereof for Ukrainian schemes | 9,812 | 1,980 |
Thereof for Swiss scheme | 599 | 627 |
Thereof for schemes in other jurisdictions | 10 | 12 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Opening defined benefit obligation | 20,199 | 19,326 |
Current service cost | 979 | 886 |
Interest cost on defined benefit obligation | 2,488 | 2,711 |
Remeasurement losses/(gains) | 7,230 | (834) |
Contributions paid by employer | (1,829) | (1,798) |
Contributions paid by employees | 158 | 134 |
Benefits paid and net transfers through pension assets | 40 | (50) |
Plan amendments | (45) | (26) |
Translation differences | (2,200) | (150) |
Closing defined benefit obligation | 27,020 | 20,199 |
Thereof for Ukrainian schemes | 21,236 | 15,064 |
Thereof for Swiss scheme | 5,659 | 5,011 |
Thereof for schemes in other jurisdictions | 125 | 124 |
Thereof for active employees | 12,869 | 10,060 |
Thereof for vested terminations | 8,583 | 5,264 |
Thereof for pensioners | 5, 568 | 4,875 |
As at | As at | As at | As at | |
%/US$000 | 31.12.24 | 31.12.24 | 31.12.23 | 31.12.23 |
Scheme assets at fair value | ||||
Equities | 32.8 | 1,386 | 32.0 | 1,182 |
Bonds | 29.6 | 1,254 | 28.7 | 1,061 |
Properties | 16.7 | 705 | 17.9 | 661 |
Other | 20.9 | 886 | 21.4 | 793 |
Fair value of scheme assets | 100.0 | 4,231 | 100.0 | 3,697 |
Year ended 31.12.24 | ||||||
Ukrainian | Other | Ukrainian | Other | |||
US$000 | schemes | Swiss scheme | jurisdictions | schemes | Swiss scheme | jurisdictions |
Increase by | Decrease by | |||||
Change | 1.0% or 1 year | 1.0% or 1 year | 1.0% or 1 year | 1.0% or 1 year | 1.0% or 1 year | 1.0% or 1 year |
Discount rate (%) | (1,550) | (874) | (5) | 1,757 | 1,217 | 6 |
Future salary increases (%) | 611 | 165 | 5 | (664) | (147) | (4) |
Local inflation (%) | 343 | − | n/a | (487) | − | n/a |
Indexation of pension (%) | n/a | 476 | n/a | n/a | n/a | n/a |
Life expectancy (years) | 403 | 73 | n/a | (484) | (73) | n/a |
Year ended 31.12.23 | ||||||
Ukrainian | Other | Ukrainian | Other | |||
US$000 | schemes | Swiss scheme | jurisdictions | schemes | Swiss scheme | jurisdictions |
Increase by | Decrease by | |||||
Change | 1.0% or 1 year | 1.0% or 1 year | 1.0% or 1 year | 1.0% or 1 year | 1.0% or 1 year | 1.0% or 1 year |
Discount rate (%) | (956) | (751) | (7) | 1,072 | 1,047 | 4 |
Future salary increases (%) | 543 | 158 | 6 | (500) | (137) | (6) |
Local inflation (%) | 22 | 4 | n/a | (33) | − | n/a |
Indexation of pension (%) | n/a | 403 | n/a | n/a | n/a | n/a |
Life expectancy (years) | 257 | 57 | n/a | (309) | (55) | n/a |
As at 31.12.24 | As at 31.12.23 | |||||
US$000 | Legal | Site restoration | Total | Legal | Site restoration | Total |
Opening balance | 128,050 | 2,780 | 130,830 | − | 4,284 | 4,284 |
Unwind of the discount | − | 436 | 436 | − | 771 | 771 |
Additions | − | 311 | 311 | 128,050 | 224 | 128,274 |
Releases | − | (136) | (136) | − | (2,372) | (2,372) |
Translation differences | (12,356) | (273) | (12,629) | − | (127) | (127) |
Closing balance | 115,694 | 3,118 | 118,812 | 128,050 | 2,780 | 130,830 |
Current | 115,694 | − | 115,694 | 128,050 | − | 128,050 |
Non-Current | − | 3,118 | 3,118 | − | 2,780 | 2,780 |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Accrued expenses | 3,642 | 2,833 |
Accrued employee costs | 14,897 | 12,580 |
Contract liabilities | 4,436 | 1,915 |
Customer prepayments | 6,440 | − |
Total accrued and contract liabilities | 29,415 | 17, 328 |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Cash at bank and on hand | 105,919 | 115,241 |
Total cash and cash equivalents | 105,919 | 115,241 |
As at | As at | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Current | |||
Lease liabilities | 14 | 4,665 | 5,939 |
Total current lease liabilities | 4,665 | 5,939 | |
Non-current | |||
Lease liabilities | 14 | 419 | 1,009 |
Total non-current lease liabilities | 419 | 1,009 | |
Total lease liabilities | 27 | 5,084 | 6,948 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Opening balance of lease liabilities | 6,948 | 6,548 |
Cash movements: | ||
Principal and interest elements of lease payments | (5,755) | (5,562) |
Total cash movements | (5,755) | (5,562) |
Non-cash movements: | ||
Additions to lease liabilities | 4,161 | 5,812 |
Others (incl. translation differences) | (270) | 150 |
Total non-cash movements | 3,891 | 5,962 |
Closing balance of lease liabilities | 5,084 | 6,948 |
As at 31.12.24 | |||||
Financial | |||||
Financial assets | liabilities | ||||
measured at | measured at | ||||
US$000 | amortised cost | amortised cost | Lease liabilities | Total | |
Financial assets | |||||
Cash and cash equivalents | 25 | 105,919 | − | − | 105,919 |
Trade and other receivables | 18 | 39,792 | − | − | 39,792 |
Other financial assets | 5,215 | − | − | 5,215 | |
Total financial assets | 150,926 | − | − | 150,926 | |
Financial liabilities | |||||
Trade and other payables | 21 | − | 55,781 | − | 55,781 |
Accrued liabilities | 24 | − | 18,539 | − | 18,539 |
Interest-bearing loans and borrowings | 26 | − | − | 5,084 | 5,084 |
Total financial liabilities | − | 74,320 | 5,084 | 79,404 |
As at 31.12.23 | |||||
Financial assets | Financial liabilities | ||||
measured at | measured at | ||||
US$000 | amortised cost | amortised cost | Lease liabilities | Total | |
Financial assets | |||||
Cash and cash equivalents | 25 | 115,241 | − | − | 115,241 |
Trade and other receivables | 18 | 82,321 | − | − | 82,321 |
Other financial assets | 5,245 | − | − | 5,245 | |
Total financial assets | 202,807 | − | − | 202,807 | |
Financial liabilities | |||||
Trade and other payables | 21 | − | 35,310 | − | 35,310 |
Accrued liabilities | 24 | − | 15,387 | − | 15,387 |
Interest-bearing loans and borrowings | 26 | − | − | 6,948 | 6,948 |
Total financial liabilities | − | 50,697 | 6,948 | 57,645 |
As at 31.12.24 | |||||||
Between 1 to 2 | Between 2 to 3 | Between 3 to 4 | Between 4 to 5 | More than 5 | |||
US$000 | Less than 1 year | years | years | years | years | years | Total |
Interest-bearing | |||||||
Lease liabilities | 4,666 | 335 | 78 | 2 | 2 | 1 | 5,084 |
Total financial assets | 4,666 | 335 | 78 | 2 | 2 | 1 | 5,084 |
Non-interest-bearing | |||||||
Trade and other payables | 55,781 | − | − | − | − | − | 55,781 |
Accrued liabilities | 18,539 | − | − | − | − | − | 18,539 |
Future interest payable | − | − | − | − | − | − | − |
Total non-interest-bearing | 74,320 | − | − | − | − | − | 74,320 |
Total financial liabilities | 78,986 | 335 | 78 | 2 | 2 | 1 | 79,404 |
As at 31.12.23 | |||||||
Between 1 to 2 | Between 2 to 3 | Between 3 to 4 | Between 4 to 5 | ||||
US$000 | Less than 1 year | years | years | years | years | More than 5 years | Total |
Interest-bearing | |||||||
Lease liabilities | 6,092 | 832 | 245 | 5 | − | − | 7,174 |
Total financial assets | 6,092 | 832 | 245 | 5 | − | − | 7,174 |
Non-interest-bearing | |||||||
Trade and other payables | 35,310 | − | − | − | − | − | 35,310 |
Accrued liabilities | 15,387 | − | − | − | − | − | 15,387 |
Future interest payable | − | − | − | − | − | − | − |
Total non-interest-bearing | 50,697 | − | − | − | − | − | 50,697 |
Total financial liabilities | 56,789 | 832 | 245 | 5 | − | − | 57,871 |
As at | As at | |
US$000 | 31.12.24 | 31.12.23 |
Total financial assets | 150,926 | 202,807 |
Thereof exposed to Ukrainian hryvnia | − | − |
Thereof exposed to US dollar | 127 | 255 |
Thereof exposed to euro | 504 | 2,737 |
Thereof exposed to Swiss franc | 1,093 | 1,124 |
Thereof exposed to other currencies | 800 | 1,170 |
Total exposures to currencies other than local functional currencies | 2,524 | 5,286 |
Total financial liabilities | (79,404) | (57,645) |
Thereof exposed to Ukrainian hryvnia | − | − |
Thereof exposed to US dollar | (5,395) | (631) |
Thereof exposed to euro | (449) | (7,626) |
Thereof exposed to Swiss franc | (369) | (461) |
Thereof exposed to other currencies | (900) | (682) |
Total exposures to currencies other than local functional currencies | (7,113) | (9,400) |
Year ended | Year ended | |
31.12.24 | 31.12.23 | |
Income | Income | |
statement/ | statement/ | |
US$000 | equity | equity |
Ukrainian hryvnia | (878) | (63) |
Euro | 9 | (815) |
Swiss franc | 121 | 111 |
Other | (17) | 81 |
Total | (765) | (686) |
2024 | 2023 | 2022 | ||
Thousand | LTIP | LTIP | LTIP | Total |
Year ended 31.12.24 | 837 | − | − | 837 |
Year ended 31.12.23 | − | 595 | − | 595 |
Year ended 31.12.22 | − | − | 453 | 453 |
2024 | 2023 | 2022 | 2021 | 2020 | ||
US$000 | LTIP | LTIP | LTIP | LTIP | LTIP | Total |
Year ended 31.12.24 | 85 | 125 | 67 | 43 | − | 320 |
Year ended 31.12.23 | − | 203 | 48 | 103 | 476 | 830 |
Year ended | Year ended | Year ended | Year ended | |
31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 | |
US$000 | WAFV (US$) | WAFV (US$) | No. (000) | No. (000) |
LTIP | ||||
Beginning of the year | 1.80 | 1.98 | 941 | 1,040 |
Awards granted during the year | 0.53 | 1.12 | 837 | 595 |
Awards vested during the year | 4.77 | 2.38 | (35) | (289) |
Awards lapsed during the year | 0.88 | 1.40 | (205) | (405) |
Outstanding unvested awards at 31 December | 0.84 | 1.80 | 1,538 | 941 |
Year ended | Year ended | ||
US$000 | Notes | 31.12.24 | 31.12.23 |
Wages and salaries | 73,438 | 63,577 | |
Social security costs | 13,337 | 11,346 | |
Post-employment benefits | 22 | 998 | 887 |
Other employee costs | 4,048 | 3,087 | |
Share-based payments | 28 | 320 | 830 |
Total employee benefits expenses | 92,141 | 79,727 |
Year ended 31.12.24 | Year ended 31.12.23 | |||||
Non-executive | Non-executive | |||||
and Executive | Other key | and Executive | Other key | |||
Directors | management | Total | Directors | management | Total | |
Wages and salaries | 3,319 | 2,249 | 5,568 | 3,769 | 2,068 | 5,837 |
Social security costs | 188 | 66 | 254 | 122 | 48 | 170 |
Post-employment benefits | 131 | 66 | 197 | 91 | 48 | 139 |
Other employee costs | − | − | − | 155 | − | 155 |
Share-based payments | 73 | 105 | 178 | 107 | 264 | 371 |
Total compensation for key management | 3,711 | 2,486 | 6,197 | 4,244 | 2,428 | 6,672 |
Year ended | Year ended | |
Average number of employees | 31.12.24 | 31.12.23 |
Production | 4,598 | 4,939 |
Marketing and distribution | 559 | 409 |
Administration | 1,216 | 1,214 |
Other | 296 | 328 |
Total average number of employees | 6,669 | 6,890 |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Total commitments for the lease of mining land (out of the scope of IFRS 16) | 54,948 | 52,739 |
Total capital commitments on purchase of property, plant and equipment | 115,190 | 128,934 |
Commitments for investment in a joint venture | 6,064 | 6,064 |
Uniting of interest | Treasury share | Employee benefit | Translation | Total other | |
US$000 | reserve | reserve | trust reserve | reserve | reserves |
At 1 January 2023 | 31,780 | (77, 260) | (1,189) | (2,590,222) | (2,636,891) |
Foreign currency translation differences | − | − | − | (54,847) | (54,847) |
Tax effect | − | − | − | 1,479 | 1,479 |
Total other comprehensive loss for the year | − | − | − | (53,368) | (53,368) |
Share based payments | − | − | 830 | − | 830 |
Effect from transfer of treasury shares | − | 29,000 | (15,865) | − | 13,135 |
At 31 December 2023 | 31,780 | (48,260) | (16,224) | (2,643,590) | (2,676,294) |
Foreign currency translation differences | − | − | − | (136,902) | (136,902) |
Tax effect | − | − | − | 3,972 | 3,972 |
Total other comprehensive loss for the year | − | − | − | (132,930) | (132,930) |
Share based payments | − | − | 320 | − | 320 |
Effect from transfer of treasury shares | − | − | − | − | − |
At 31 December 2024 | 31,780 | (48,260) | (15,904) | (2,776,520) | (2,808,904) |
Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 |
Opening balance | 4,616 | 5,167 |
Share of profit/(loss) | 2,314 | (372) |
Translation adjustments | (580) | (179) |
Closing balance | 6,350 | 4,616 |
Revenue | Net profit/ (loss) | |||
Year ended | Year ended | Year ended | Year ended | |
US$000 | 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
TIS Ruda LLC 1 | 16,409 | 773 | 4,637 | (745) |
Year ended 31.12.24 | Year ended 31.12.23 | |||||
Entities | ||||||
under | Other | Entities under | ||||
common | Associated | related | common | Associated | Other related | |
US$000 | control | companies | parties | control | companies | parties |
Other sales | 302 | − | − | 271 | − | 1 |
Total related party transactions within revenue | 302 | − | − | 271 | − | 1 |
Materials and services a | 7,943 | − | − | 6,473 | − | − |
Spare parts and consumables b | 3,151 | − | − | 1,730 | − | − |
Other expenses c | − | − | − | 1,289 | − | − |
Total related party transactions within cost of sales | 11,094 | − | − | 9,492 | − | − |
Selling and distribution expenses d | 5,683 | 11,950 | − | 5,825 | 20 | − |
General and administration expenses e | 121 | − | 844 | 200 | − | 691 |
Other operating expenses f | 203 | 11 | − | 1,019 | − | − |
Finance expense | 1 | − | − | 3 | − | − |
Total related party transactions within expenses | 17,102 | 11,961 | 844 | 16,539 | 20 | 691 |
Total related party transactions | 17, 404 | 11,961 | 844 | 16,810 | 20 | 692 |
Year ended 31.12.24 | Year ended 31.12.23 | |||||
Entities | Entities | |||||
under | Other | under | ||||
common | Associated | related | common | Associated | Other related | |
US$000 | control | companies | parties | control | companies | parties |
Purchases in the ordinary course of business | 3,109 | − | − | 3,499 | − | − |
Total purchases of property, plant and equipment | 3,109 | − | − | 3,499 | − | − |
Year ended 31.12.24 | Year ended 31.12.23 | |||||
Entities | Entities | |||||
under | Other | under | ||||
common | Associated | related | common | Associated | Other related | |
US$000 | control | companies | parties | control | companies | parties |
Other non-current assets g | 517 | − | − | 3,001 | − | − |
Total non-current assets | 517 | − | − | 3,001 | − | − |
Trade and other receivables h | 155 | 2,416 | − | 71 | 3,125 | − |
Prepayments and other current assets i | 93 | − | − | 124 | 389 | − |
Total current assets | 248 | 2,416 | − | 195 | 3,514 | − |
Trade and other payables j | 1,085 | − | − | 1,219 | − | − |
Total current liabilities | 1,085 | − | − | 1,219 | − | − |