| Year ended | Year ended | ||
US$000 | Notes | 31.12.25 | 31.12.24 |
Revenue | 6 | ||
Operating expenses | 7 | ( | ( |
Write-offs and impairments | 7 | ( | ( |
Other operating income | 8 | ||
Operating foreign exchange gains | 9 | ||
Operating (loss)/profit | ( | ||
Share of profit from associates | 33 | ||
(Loss)/profit before tax and finance | ( | ||
Net finance expense | 10 | ( | ( |
Non-operating foreign exchange gains/(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 | 31.12.25 | 31.12.24 |
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 gains/(losses) on defined benefit pension liability | 22 | ( | |
Net other comprehensive income/(loss) not being reclassified to profit or loss in subsequent periods | ( | ||
Other comprehensive income/(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 | 31.12.25 | 31.12.24 |
| 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 | ||
Other taxes recoverable and prepaid | 20 | ||
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 | ||
Provisions | 23 | ||
Deferred tax liabilities | 11 | ||
Total non-current liabilities | |||
Lease liabilities | 5/26 | ||
Trade and other payables | 21 | ||
Provisions | 23/30 | ||
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 | 31.12.25 | 31.12.24 |
Loss before tax | ( | ( | |
| Adjustments for: | |||
Depreciation of property, plant and equipment, right-of-use assets and amortisation of intangible assets | |||
Net finance income | 10 | ( | ( |
(Gains)/losses on disposal and liquidation of property, plant and equipment | 7 | ( | |
Write-offs and impairments | 7 | ||
Share of profit from associates | 33 | ( | ( |
Impairment loss/(reversal) on financial assets | 7 | ( | |
Movement in site restoration provision | 23 | ||
Employee benefits | 22 | ||
Share-based payments | 28 | ||
Allowance on overdue VAT receivable balances | 20 | ||
Operating foreign exchange gains | 9 | ( | ( |
Non-operating foreign exchange (gains)/losses | 9 | ( | |
Operating cash flow before working capital changes | |||
| Changes in working capital: | |||
Decrease in trade and other receivables | |||
Decrease/(increase) in inventories | ( | ||
(Decrease)/increase in trade and other payables (including accrued and contract liabilities) | ( | ||
Increase 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 2024 | ( | |||||||
Loss for the year | ( | ( | ( | |||||
Other comprehensive loss | ( | ( | ( | ( | ( | |||
Total comprehensive loss for the year | ( | ( | ( | ( | ( | |||
| Share-based payments (Note | ||||||||
| 28) | ||||||||
Equity dividends to shareholders of Ferrexpo plc | ( | ( | ( | |||||
| (Note 12) | ||||||||
At 31 December 2024 | ( | |||||||
Loss for the year | ( | ( | ( | ( | ||||
Other comprehensive income | ( | |||||||
Total comprehensive loss for the year | ( | ( | ( | ( | ( | |||
| Share-based payments (Note | ||||||||
| 28) | ||||||||
Equity dividends to shareholders of Ferrexpo plc | ( | ( | ( | |||||
| (Note 12) | ||||||||
At 31 December 2025 | ( | |||||||
| Year ended | Year ended | ||
US$000 | Notes | 31.12.25 | 31.12.24 |
(Loss)/profit before tax and finance | (209,816) | 19,928 | |
(Gains)/losses on disposal and liquidation of property, plant and equipment | (572) | 231 | |
| Share-based payments | 28 | 431 | 320 |
| Write-offs and impairments | 7 | 160,936 | 71,871 |
| Allowance on overdue VAT receivable balances | 20 | 13,139 | − |
Depreciation and amortisation | 68,406 | 60,281 | |
Operating foreign exchange gains | (4,969) | (83,321) | |
Underlying EBITDA | 27,555 | 69,310 |
| Year ended | Year ended | ||
US$000 | Notes | 31.12.25 | 31.12.24 |
| Revenue | 6 | 787, 324 | 933,263 |
| Cost of sales | 7 | (504,214) | (597,4 3 8) |
Gross profit | 283,110 | 335,825 |
| As at | As at | ||
US$000 | Notes | 31.12.25 | 31.12.24 |
| Cash and cash equivalents | 25 | 58,447 | 105,919 |
| Lease liabilities – current | 26 | (4,228) | (4,665) |
| Lease liabilities – non-current | 26 | (6,792) | (419) |
Net cash | 47,427 | 100,835 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Revenue from sales of iron ore pellets and concentrate | 664,774 | 831,807 |
Freight revenue related to sales of iron ore pellets and concentrate | 77, 0 6 4 | 49,691 |
Total revenue from sale of iron ore pellets and concentrate | 741,838 | 881,498 |
Revenue from logistics and bunker business | 40,650 | 46,139 |
Revenue from other sales and services provided | 4,836 | 5,626 |
Total revenue | 787, 324 | 933,263 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Europe, including Turkey | 354,732 | 668,425 |
Austria | 168,494 | 237, 0 92 |
Czech Republic | 99,578 | 97,612 |
Turkey | 29,614 | 123,615 |
Germany | 18,599 | 1 27, 50 0 |
Others | 38,446 | 82,606 |
China & South East Asia | 363,666 | 148,363 |
China | 357, 3 8 6 | 138,551 |
Others | 6,280 | 9,812 |
Middle East & North Africa | 23,440 | 64,710 |
Total revenue from sale of iron ore pellets and concentrate | 741,838 | 881,498 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Customer A | 168,494 | 237,0 92 |
Customer B | 153,726 | − |
Customer C | 99,578 | 97,61 2 |
Customer D | 74,873 | 39,976 |
Customer E | 29,614 | 123,615 |
Customer F | 18,599 | 92,354 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Cost of sales | 504,214 | 597, 4 38 |
Selling and distribution expenses | 242,405 | 246,300 |
General and administrative expenses | 59,287 | 68,974 |
Other operating expenses | 39,336 | 19,862 |
Total operating expenses | 845,242 | 932,574 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Inventories recognised as an expense upon sale of goods | 475,471 | 566,526 |
Employee costs (excluding logistics and bunker business) | 76,192 | 85,435 |
Change in inventories of finished goods | 36,097 | 4,961 |
Depreciation of property, plant and equipment and right-of-use assets | 67,636 | 59,392 |
Amortisation of intangible assets | 770 | 889 |
Royalties | 26,093 | 32,187 |
Costs of logistics and bunker business | 44,167 | 54,991 |
Professional fees (including legal fees) | 13,104 | 17,676 |
Audit and non-audit services | 2,348 | 2,239 |
Community support donations | 1,463 | 4,319 |
Impairment loss/(reversal) on financial assets | 5,598 | (1,731) |
(Gains)/losses on disposal and liquidation of property, plant and equipment | (572) | 231 |
| Year ended | Year ended | ||
US$000 | Notes | 31.12.25 | 31.12.24 |
Write-offs of inventories | 1,278 | 81 | |
| Write-offs of property, plant and equipment | 13 | 5,335 | 155 |
Total write-offs | 6,613 | 236 | |
| Impairment of property, plant and equipment | 13 | 154,323 | 71,635 |
Total impairments | 154,323 | 71,635 | |
Total write-offs and impairments | 160,936 | 71,871 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
| Audit services | ||
Ferrexpo plc Annual Report and Accounts | 1,594 | 1,464 |
Subsidiary entities | 352 | 328 |
Total audit services | 1,946 | 1,792 |
Audit-related assurance services | 402 | 309 |
Total audit and audit-related assurance services | 2,348 | 2,101 |
| Non-audit services | ||
Other services | − | 138 |
Total non-audit services | − | 138 |
Total auditor remuneration | 2,348 | 2,239 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Income on sale of current assets | 1,021 | 2,566 |
Compensation from insurances | 814 | 1,286 |
Lease income | 886 | 837 |
Other income | 862 | 786 |
Total other income | 3,583 | 5,475 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
| Operating foreign exchange gains/(losses) | ||
Conversion of trade receivables | 5,038 | 83,588 |
Conversion of trade payables | (481) | (283) |
Others | 412 | 16 |
Total operating foreign exchange gains | 4,969 | 83,321 |
| Non-operating foreign exchange gains/(losses) | ||
Conversion of interest-bearing loans | 1,630 | (37,591) |
Conversion of cash and cash equivalents | (291) | 673 |
Others | (988) | (2,437) |
Total non-operating foreign exchange gains/(losses) | 351 | (39,355) |
Net foreign exchange gains | 5,320 | 43,966 |
Average exchange rate | Closing exchange rate | |||
| Year ended | Year ended | As at | As at | |
| Against US$ | 31.12.25 | 31.12.24 | 31.12.25 | 31.12.24 |
UAH | 41.689 | 40.152 | 42.388 | 42.039 |
EUR | 0.887 | 0.924 | 0.852 | 0.963 |
| Year ended | Year ended | ||
US$000 | Notes | 31.12.25 | 31.12.24 |
| Finance expense | |||
| Net interest on defined benefit plans | 22 | (3,384) | (2,432) |
Bank charges | (611) | (1,304) | |
Interest expense on lease liabilities | (230) | (191) | |
Other finance costs | (661) | (1,052) | |
Total finance expense | (4,886) | (4,979) | |
| Finance income | |||
Interest income on bank deposits | 1,754 | 3,979 | |
Other finance income | − | 7 | |
Total finance income | 1,754 | 3,986 | |
Net finance expense | (3,132) | (993) |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
| Current income tax | ||
Current income tax charge | 4,494 | 18,784 |
Global minimum top-up tax | 978 | − |
Amounts related to previous years | 3,661 | 2,374 |
Total current income tax | 9,133 | 21,158 |
| Deferred income tax | ||
Origination and reversal of temporary differences | 2,202 | 8,452 |
Total deferred income tax | 2,202 | 8,452 |
Total income tax expense | 11,335 | 29,610 |
| Year ended | Year ended | ||
US$000 | Notes | 31.12.25 | 31.12.24 |
| Tax effect of exchange differences arising on translating foreign operations | 31 | (320) | (3,972) |
Total income tax effects recognised in other comprehensive credit | (320) | (3,972) |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Loss before tax | (212,597) | (20,420) |
Notional tax credit computed at the weighted average statutory tax rate of 19.1% (2024: 15.0%) | (40,597) | (3,070) |
Derecognition of deferred tax assets 1 | 8,554 | 7,3 4 4 |
Expenses not deductible for local tax purposes 2 | 3,722 | 3,014 |
Income exempted for local tax purposes 3 | − | (941) |
Effect from non-recognition of deferred taxes 4 | 26,195 | 18,497 |
Effect from utilisation of non-recognised deferred tax assets 5 | (7,0 91) | − |
Effect from non-recognition of deferred taxes on current year losses 6 | 13,945 | 1,911 |
Effect of different tax rates 7 | − | (1,487) |
Withholding tax on interest 8 | 931 | 1,528 |
Prior year adjustments to current tax 9 | 3,661 | 2,374 |
Effect from share of profit from associates 10 | (87) | (416) |
Effect from global minimum top-up tax 11 | 978 | − |
Other (including translation differences) | 1,124 | 856 |
Total income tax expense | 11,335 | 29,610 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Opening balance | (6,535) | (12,770) |
Charge in the consolidated income statement | (9,133) | (21,158) |
Booked through other comprehensive (loss)/income | 320 | 3,972 |
Tax paid | 2,692 | 23,278 |
Translation differences | (239) | 143 |
Closing balance | (12,895) | (6,535) |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Income tax receivable balance | 7,888 | 7,026 |
Income tax payable balance | (19,805) | (13,561) |
Global minimum top-up tax payable | (978) | − |
Closing balance | (12,895) | (6,535) |
| Consolidated statement | Consolidated | |||
| of financial position | income statement | |||
| As at | As at | Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 | 31.12.25 | 31.12.24 |
Property, plant and equipment | − | 235 | (592) | (5,74 0) |
Intangible assets | − | 168 | (166) | (1,883) |
Inventories | − | 173 | (172) | (416) |
Trade and other receivables | − | 1,423 | (1,405) | (199) |
Defined benefit pension liability | 798 | 863 | (67) | 255 |
Other | − | 454 | (426) | 117 |
Tax losses recognised | 144 | 207 | (63) | (55) |
Total deferred tax assets/change | 942 | 3,523 | (2,891) | (7, 921) |
Thereof netted against deferred tax liabilities | (926) | (1,264) | − | − |
| Total deferred tax assets as per the statement of financial position/ | 16 | 2,259 | (2,891) | (7,921) |
| change | ||||
Property, plant and equipment | (501) | 191 | (352) | 334 |
Intangible assets | − | (465) | 461 | (91) |
Financial assets | (4,096) | (4,186) | 88 | (59) |
Inventories | − | (515) | 509 | (519) |
Pension assets | (652) | (636) | (17) | (196) |
Total deferred tax liabilities/change | (5,249) | (5,611) | 689 | (531) |
Thereof netted against deferred tax assets | 926 | 1,264 | − | − |
| Total deferred tax liabilities as per the statement of financial position/ | (4,323) | (4,347) | 689 | (531) |
| change | ||||
Net deferred tax liabilities/net change | (4,307) | (2,088) | (2,202) | (8,452) |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Opening balance | (2,088) | 7,421 |
Charge in consolidated income statement | (2,202) | (8,452) |
Translation differences | (17) | (1,057) |
Closing balance | (4,307) | (2,088) |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Do not expire | 46,385 | 41,266 |
Expire within less than seven years | 41,986 | 14,665 |
Expire after seven years | 29,434 | 27,9 81 |
Total available tax loss carry forwards | 117, 8 0 5 | 83,912 |
Thereof in Austria | 45,175 | 40,004 |
Thereof in Ukraine | 30,642 | 29,241 |
Thereof in Hungary | 28,108 | 14,667 |
Thereof in Switzerland | 13,880 | − |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Impairment losses on non-current operating assets | 381,976 | 232,239 |
Provision for legal disputes | 114,741 | 115,694 |
Allowances on recognised temporary differences | 179,045 | 109,989 |
Lean ore treatment | 205,419 | 191,765 |
Allowances on VAT receivable balances | 13,311 | − |
Total temporary differences not recognised | 894,492 | 649,687 |
| Year ended | Year ended | |
| 31.12.25 | 31.12.24 | |
| Loss for the year attributable to equity shareholders – per share in US cents | ||
Basic | (38.06) | (8.51) |
Diluted | (38.06) | (8.51) |
| Loss for the year attributable to equity shareholders – US$000 | ||
Basic and diluted loss | (223,911) | (50,046) |
| Weighted average number of shares – thousands | ||
Basic number of ordinary shares outstanding | 588,385 | 588,363 |
Effect of dilutive potential ordinary shares | 11,872 | 11,061 |
Diluted number of ordinary shares outstanding | 600,257 | 599,424 |
| Year ended | |
| US$000 | 31.12.25 |
| Dividends paid during the year | |
Dividends on vested 2022 LTIP awards | 8 |
Total dividends paid during the year | 8 |
| Year ended | |
| US$000 | 31.12.24 |
| Dividends paid during the year | |
Dividends on vested 2021 LTIP awards | 46 |
Total dividends paid during the year | 46 |
Key assumptions | Basis |
Future production and sales volume | Proved and probable reserves and available logistics capacity and power supply |
Commodity prices | Contract prices and longer-term price estimates |
Capital expenditures | Estimated future sustaining capital expenditures |
Cost of raw materials and other production/distribution | 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 2024 | 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 | − | 17,1 31 | 4,358 | 22,548 | 3,624 | 162 | (47,922) | − | ||||||||
Disposals | − | − | − | (261) | (620) | (107) | (33) | (44) | (802) | (1,867) | ||||||||
Reclassifications | − | − | − | − | − | − | − | − | (11,148) | (11,148) | ||||||||
Translation differences | (139) | (776) | (30,289) | (24,811) | (5,918) | (35,287) | (16,370) | (669) | (33,290) | (147, 5 49) | ||||||||
At 31 December 2024 | 1,304 | 7,41 5 | 283,445 | 247,711 | 136,860 | 213,261 | 390,295 | 8,256 | 328,301 | 1,616,848 | ||||||||
Additions | − | 40 | 762 | 65 | 1,693 | 56 | 2 | 2 | 61,135 | 63,755 | ||||||||
Transfers | − | (17) | 248 | 2,867 | 1,015 | 21,333 | 891 | 185 | (26,522) | − | ||||||||
Disposals | − | − | − | (257) | − | (636) | (1,380) | (16) | − | (2,289) | ||||||||
Reclassifications | − | − | − | − | − | − | − | − | (12,783) | (12,783) | ||||||||
Translation differences | (11) | (55) | (2,337) | (2,051) | 12,515 | (3,034) | (1,234) | 34 | (2,776) | 1,051 | ||||||||
At 31 December 2025 | 1,293 | 7,3 83 | 282,118 | 248,335 | 152,083 | 408,014 | 211,540 | 8,461 | 347,355 | 1,666,582 | ||||||||
| Accumulated depreciation and impairment: | ||||||||||||||||||
At 1 January 2024 | − | 23 | 108,818 | 130,593 | 95,177 | 178,601 | 271,447 | 6,265 | 38,678 | 829,602 | ||||||||
Depreciation charge | − | − | 8,802 | 14,112 | 4,577 | 23,922 | 7,162 | 679 | − | 59,254 | ||||||||
Disposals | − | − | − | (172) | (71) | (573) | (21) | (42) | − | (879) | ||||||||
Write-offs and impairments | − | 191 | 15,383 | 9,847 | 3,471 | 3,110 | 10,008 | − | 30,074 | 72,084 | ||||||||
Transfers of impairments | − | − | − | 3,063 | − | 4,131 | 855 | 28 | (8,077) | − | ||||||||
Translation differences | − | − | (11,127) | (13,320) | (3,457) | (12,190) | (23,009) | (462) | (3,566) | (67, 1 31 ) | ||||||||
At 31 December 2024 | − | 214 | 121,876 | 144,123 | 99,697 | 285,926 | 177,517 | 6,468 | 57, 10 9 | 892,930 | ||||||||
Depreciation charge | − | − | 28,567 | 13,198 | 4,002 | 16,073 | 3,556 | 606 | (200) | 65,802 | ||||||||
Disposals | − | − | − | (163) | (3) | (550) | (1,375) | (17) | − | (2,108) | ||||||||
Write-offs and impairments | − | 464 | 31,021 | 19,739 | 8,408 | 21,762 | 6,954 | (3) | 71,342 | 159,687 | ||||||||
Transfers of impairments | − | − | 128 | 1,005 | − | 6,820 | 384 | 76 | (8,413) | − | ||||||||
Translation differences | − | (7) | (2,128) | (1,769) | 7,529 | (2,625) | (1,142) | 29 | (1,544) | (1,657) | ||||||||
At 31 December 2025 | − | 671 | 179,464 | 176,133 | 119,633 | 327,4 0 6 | 185,894 | 7, 159 | 118,294 | 1,114,654 | ||||||||
| Net book value: | ||||||||||||||||||
At 31 December 2024 | 1,304 | 7, 2 01 | 161,569 | 103,588 | 37, 1 6 3 | 104,369 | 35,744 | 1,788 | 723,918 | 271,192 | ||||||||
At 31 December 2025 | 1,293 | 6,712 | 102,654 | 72,202 | 32,450 | 80,608 | 25,646 | 1,302 | 229,061 | 551,928 | ||||||||
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 2024 | 4,975 | 1,877 | 6,852 |
Additions | 3,878 | 296 | 4,174 |
Depreciation | (4,473) | (1,100) | (5,573) |
Translation differences | (424) | − | (424) |
At 31 December 2024 | 3,956 | 1,073 | 5,029 |
Additions | 3,754 | 6,899 | 10,653 |
Depreciation | (4,132) | (953) | (5,085) |
Translation differences | − | (2) | (2) |
At 31 December 2025 | 3,578 | 7,017 | 10,595 |
| Exploration and | Patents and | Computer | Assets | ||
| US$000 | evaluation | licences | software | in progress | Total |
| Cost: | |||||
At 1 January 2024 | 3,496 | 3,807 | 9,446 | 162 | 16,911 |
Additions | − | − | 5 | 687 | 692 |
Disposals | − | (3) | (131) | (36) | (170) |
Transfers | − | − | 584 | (583) | 1 |
Translation differences | (345) | (355) | (887) | (26) | (1,613) |
At 31 December 2024 | 3,151 | 3,449 | 9,017 | 204 | 15,821 |
Additions | − | − | 1 | 152 | 153 |
Disposals | − | (12) | (70) | − | (82) |
Transfers | − | − | 227 | (227) | − |
Translation differences | (28) | 14 | 212 | (85) | 113 |
At 31 December 2025 | 3,123 | 3,451 | 9,387 | 44 | 16,005 |
| Accumulated amortisation and impairment: | |||||
At 1 January 2024 | 1,192 | 1,936 | 7, 41 5 | − | 10,543 |
Amortisation charge | − | 224 | 665 | − | 889 |
Disposals | − | (1) | (164) | − | (165) |
Translation differences | (123) | (186) | (705) | − | (1,014) |
At 31 December 2024 | 1,069 | 1,973 | 7,21 1 | − | 10,253 |
Amortisation charge | − | 158 | 612 | − | 770 |
Disposals | − | (12) | (66) | − | (78) |
Translation differences | (9) | 25 | 126 | − | 142 |
At 31 December 2025 | 1,060 | 2,144 | 7, 8 83 | − | 11,087 |
| Net book value: | |||||
At 31 December 2024 | 2,082 | 1,476 | 1,806 | 204 | 5,568 |
At 31 December 2025 | 2,063 | 1,307 | 1,504 | 44 | 4,918 |
Amortisation profile (in years) | n/a | 2 to 10 | 2 to 5 | n/a |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Prepayments for property, plant and equipment | 26,662 | 27,221 |
Other non-current assets | 5,712 | 5,235 |
Total other non-current assets | 32,374 | 32,456 |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Raw materials and consumables | 36,291 | 43,540 |
Spare parts | 74,595 | 85,076 |
Finished ore pellets | 8,739 | 49,740 |
Work in progress | 7,941 | 12,115 |
Other | 1,462 | 2,037 |
Total inventories – current | 129,028 | 192,508 |
Weathered ore | 12,329 | 5,185 |
Total inventories – non-current | 12,329 | 5,185 |
Total inventories | 141,357 | 197,693 |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Trade receivables | 30,792 | 32,274 |
Other receivables | 18,926 | 17,8 41 |
Expected credit loss allowance | (15,995) | (10,323) |
Total trade and other receivables | 33,723 | 39,792 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Opening balance | 10,323 | 13,030 |
Increase | 7, 237 | 4,506 |
Release | (1,743) | (6,237) |
Translation differences | 178 | (976) |
Closing balance | 15,995 | 10,323 |
| As at 31.12.25 | Days past due | ||||
US$000 | Current | Less than 45 days | 45 to 90 days | Over 90 days | Total |
Expected loss rate | 4.1% | 20.7% | 84.6% | 42.9% | 32.2% |
Trade receivables – gross carrying amount | 14,445 | 2,948 | 3,345 | 10,054 | 30,792 |
Other receivables – gross carrying amount | 953 | 473 | 2 | 17,498 | 18,926 |
Expected credit loss allowance | 628 | 707 | 2,832 | 11,828 | 15,995 |
| 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 | 17,8 4 0 |
Expected credit loss allowance | 382 | 631 | 182 | 9,128 | 10,323 |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
| Prepayments to suppliers: | ||
Electricity and gas | 2,429 | 3,482 |
Materials and spare parts | 944 | 3,556 |
Services | 3,085 | 5,390 |
Other prepayments | 21 | 220 |
Freight-related prepayments | 1,752 | 9,276 |
Prepaid expenses | 2,166 | 2,693 |
Other | 38 | 31 |
Total prepayments and other current assets | 10,435 | 24,648 |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
VAT receivable | 2,852 | 35,270 |
Other taxes prepaid | 764 | 1,026 |
Total other taxes recoverable and prepaid – current | 3,616 | 36,296 |
VAT receivable | 71,195 | − |
Total other taxes recoverable and prepaid – non-current | 71,195 | − |
Total other taxes recoverable and prepaid | 74,811 | 36,296 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Opening balance, gross | 33,984 | 27, 10 4 |
Net VAT incurred | 70,030 | 111,020 |
VAT refunds received | (16,494) | (100,224) |
Translation differences | (1,212) | (3,916) |
Closing balance, gross | 86,308 | 33,984 |
Allowance | (15,113) | (2,146) |
Closing balance, net | 71,195 | 31,838 |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Environmental tax | 376 | 819 |
Royalties | 5,242 | 8,174 |
VAT payable | 120 | 201 |
Other taxes | 4,081 | 4,294 |
Total other taxes payable | 9,819 | 13,488 |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Materials and services | 22,477 | 47,039 |
Payables for equipment | 4,254 | 8,354 |
Other | 503 | 388 |
Total current trade and other payables | 27,234 | 55,781 |
Year ended 31.12.25 | Year ended 31.12.24 | |||
| Ukrainian | ||||
schemes | Swiss scheme | Ukrainian schemes | Swiss scheme | |
Discount rate | 16.6% | 1.2% | 15.7% | 1.0% |
Retail price inflation | 5.5% | 0.8% | 5.2% | 0.8% |
Expected future salary increase | 8.4% | 1.3% | 9.0% | 1.3% |
Expected future benefit increase | 8.4% | − | 9.0% | − |
Female life expectancy (years) | 79.8 | 89.8 | 79.8 | 89.7 |
Male life expectancy (years) | 75.6 | 88.1 | 75.6 | 88.0 |
Duration of defined benefit pension plans (years) | 6.4 | 18.4 | 8.8 | 19.9 |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Present value of funded defined benefit obligation | 6,607 | 5,659 |
Fair value of plan assets | (5,503) | (4,231) |
Funded status | 1,104 | 1,428 |
Present value of unfunded defined benefit obligation | 16,291 | 21,378 |
Defined benefit pension liability | 17,395 | 22,806 |
Thereof for Ukrainian schemes | 16,150 | 21,236 |
Thereof for Swiss scheme | 1,104 | 1,427 |
Thereof for schemes in other jurisdictions | 141 | 143 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
| Defined benefit cost charged in the consolidated income statement: | ||
Current service cost | 1,116 | 981 |
Past service cost | (63) | (45) |
Interest cost on defined benefit obligation | 3,430 | 2,488 |
Interest income on plan assets | (46) | (56) |
Administration cost | 17 | 13 |
Total defined benefit costs charged in the consolidated income statement | 4,454 | 3,381 |
| Remeasurement (gains)/losses in consolidated statement of other comprehensive income: | ||
Remeasurement effect from demographic assumptions | (4,546) | (122) |
Remeasurement effect from financial assumptions | (3,221) | 4,742 |
Experience adjustment | 442 | 2,611 |
Return on plan assets | (195) | (191) |
Total remeasurement (gains)/losses in other comprehensive income | (7, 520) | 7,04 0 |
Total defined benefit (gains)/losses | (3,066) | 10,421 |
Thereof for Ukrainian schemes | (2,987) | 9,812 |
Thereof for Swiss scheme | (79) | 599 |
Thereof for schemes in other jurisdictions | − | 10 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Opening defined benefit obligation | 27,037 | 20,199 |
Current service cost | 1,116 | 979 |
Interest cost on defined benefit obligation | 3,430 | 2,488 |
Remeasurement (gains)/losses | (7,325) | 7,230 |
Contributions paid by employer | (2,007) | (1,829) |
Contributions paid by employees | 172 | 158 |
Benefits paid and net transfers through pension assets | (177) | 40 |
Plan amendments | (63) | (45) |
Translation differences | 715 | (2,183) |
Closing defined benefit obligation | 22,898 | 27,037 |
Thereof for Ukrainian schemes | 16,150 | 21,236 |
Thereof for Swiss scheme | 6,607 | 5,659 |
Thereof for schemes in other jurisdictions | 141 | 142 |
Thereof for active employees | 12,457 | 12,886 |
Thereof for vested terminations | 4,482 | 8,583 |
Thereof for pensioners | 5,959 | 5,568 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Opening fair value of plan assets | 4,231 | 3,697 |
Interest income | 46 | 56 |
Contributions paid by employer | 424 | 388 |
Contributions paid by employees | 172 | 158 |
Benefits paid and net transfers through pension assets | (177) | 40 |
Return on plan assets | 195 | 191 |
Administration cost | (18) | (16) |
Translation differences | 630 | (283) |
Closing fair value of plan assets | 5,503 | 4,231 |
Thereof for Swiss scheme | 5,503 | 4,231 |
| As at | As at | As at | As at | |
| %/US$000 | 31.12.25 | 31.12.25 | 31.12.24 | 31.12.24 |
| Scheme assets at fair value | ||||
Equities | 36.4 | 2,001 | 32.8 | 1,386 |
Bonds | 25.3 | 1,390 | 29.6 | 1,254 |
Properties | 17.3 | 950 | 16.7 | 705 |
Other | 21.0 | 1,162 | 20.9 | 886 |
Fair value of scheme assets | 100.0 | 5,503 | 100.0 | 4,231 |
| Year ended 31.12.25 | ||||||
| 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 (%) | (932) | (940) | (7) | 1,035 | 1,286 | 7 |
Future salary increases (%) | 410 | 153 | 6 | (403) | (140) | (7) |
Local inflation (%) | 61 | − | n/a | (106) | (1) | n/a |
Indexation of pension (%) | n/a | 526 | n/a | n/a | n/a | n/a |
Life expectancy (years) | 254 | 81 | n/a | (306) | (82) | n/a |
| Year ended 31.12.24 | ||||||
US$000 | Ukrainian schemes | Swiss scheme | Other jurisdictions | Ukrainian schemes | Swiss scheme | Other 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 |
As at 31.12.25 | As at 31.12.24 | ||||||
US$000 | Legal | Site restoration | Other | Total | Legal | Site restoration | Total |
Opening balance | 115,694 | 3,118 | − | 118,812 | 128,050 | 2,780 | 130,830 |
Unwind of the discount | − | 449 | − | 449 | − | 436 | 436 |
Additions | − | 822 | 285 | 1,107 | − | 311 | 311 |
Releases | − | (3) | − | (3) | − | (136) | (136) |
Translation differences | (952) | (33) | − | (985) | (12,356) | (273) | (12,629) |
Closing balance | 114,742 | 4,353 | 285 | 119,380 | 115,694 | 3,118 | 118,812 |
Current | 114,742 | − | 46 | 114,788 | 115,694 | − | 115,694 |
Non-Current | − | 4,353 | 239 | 4,592 | − | 3,118 | 3,118 |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Accrued expenses | 1,599 | 3,642 |
Accrued employee costs | 14,046 | 14,897 |
Contract liabilities | 2,172 | 4,436 |
Customer prepayments | 1,811 | 6,440 |
Total accrued and contract liabilities | 19,628 | 29,415 |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Cash at bank and on hand | 58,447 | 105,919 |
Total cash and cash equivalents | 58,447 | 105,919 |
| As at | As at | ||
US$000 | Notes | 31.12.25 | 31.12.24 |
| Current | |||
| Lease liabilities | 14 | 4,228 | 4,665 |
Total current lease liabilities | 4,228 | 4,665 | |
| Non-current | |||
| Lease liabilities | 14 | 6,792 | 419 |
Total non-current lease liabilities | 6,792 | 419 | |
| Total lease liabilities | 27 | 11,020 | 5,084 |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Opening balance of lease liabilities | 5,084 | 6,948 |
| Cash movements: | ||
Principal and interest elements of lease payments | (4,669) | (5,755) |
Total cash movements | (4,669) | (5,755) |
| Non-cash movements: | ||
Additions to lease liabilities | 10,653 | 4,174 |
Others (including translation differences) | (48) | (283) |
Total non-cash movements | 10,605 | 3,891 |
Closing balance of lease liabilities | 11,020 | 5,084 |
| As at 31.12.25 | ||||||
| Financial | ||||||
| Financial assets | Financial assets | liabilities | ||||
| measured at | measured at | measured at | ||||
| US$000 | amortised cost | fair value | amortised cost | Lease liabilities | Total | |
| Financial assets | ||||||
| Cash and cash equivalents | 25 | 58,447 | − | − | − | 58,447 |
| Trade and other receivables | 18 | 32,287 | 1,436 | − | − | 33,723 |
Other financial assets | 5,736 | − | − | − | 5,736 | |
Total financial assets | 96,470 | 1,436 | − | − | 97,906 | |
| Financial liabilities | ||||||
| Trade and other payables | 21 | − | − | 27,234 | − | 27, 234 |
| Accrued liabilities | 24 | − | − | 15,645 | − | 15,645 |
| Lease liabilities | 26 | − | − | − | 11,020 | 11,020 |
Total financial liabilities | − | − | 42,879 | 11,020 | 53,899 |
| As at 31.12.24 | ||||||
| Financial assets | Financial assets | Financial liabilities | ||||
| measured at | measured at | measured at | ||||
| US$000 | amortised cost | fair value | amortised cost | Lease liabilities | Total | |
| Financial assets | ||||||
| Cash and cash equivalents | 25 | 105,919 | − | − | − | 105,919 |
| Trade and other receivables | 18 | 33,500 | 6,292 | − | − | 39,792 |
Other financial assets | 5,215 | − | − | − | 5,215 | |
Total financial assets | 144,634 | 6,292 | − | − | 150,926 | |
| Financial liabilities | ||||||
| Trade and other payables | 21 | − | − | 55,781 | − | 55,781 |
| Accrued liabilities | 24 | − | − | 18,539 | − | 18,539 |
| Lease liabilities | 26 | − | − | − | 5,084 | 5,084 |
Total financial liabilities | − | − | 74,320 | 5,084 | 79,404 |
| As at 31.12.25 | |||||||
| 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 | 4,663 | 1,060 | 980 | 980 | 978 | 4,645 | 13,306 |
Total financial assets | 4,663 | 1,060 | 980 | 980 | 978 | 4,645 | 13,306 |
| Non-interest-bearing | |||||||
Trade and other payables | 27,234 | − | − | − | − | − | 27, 234 |
Accrued liabilities | 15,645 | − | − | − | − | − | 15,645 |
Total non-interest-bearing | 42,879 | − | − | − | − | − | 42,879 |
Total financial liabilities | 47, 542 | 1,060 | 980 | 980 | 978 | 4,645 | 56,185 |
| As at 31.12.24 | |||||||
| 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 | 4,764 | 352 | 88 | 2 | 2 | 1 | 5,209 |
Total financial assets | 4,764 | 352 | 88 | 2 | 2 | 1 | 5,209 |
| Non-interest-bearing | |||||||
Trade and other payables | 55,781 | − | − | − | − | − | 55,781 |
Accrued liabilities | 18,539 | − | − | − | − | − | 18,539 |
Total non-interest-bearing | 74,320 | − | − | − | − | − | 74,320 |
Total financial liabilities | 79,084 | 352 | 88 | 2 | 2 | 1 | 79,529 |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Total financial assets | 97,906 | 150,926 |
Thereof exposed to Ukrainian hryvnia | − | − |
Thereof exposed to US dollar | − | 127 |
Thereof exposed to euro | 567 | 504 |
Thereof exposed to Swiss franc | 1,959 | 1,093 |
Thereof exposed to other currencies | 207 | 800 |
Total exposures to currencies other than local functional currencies | 2,733 | 2,524 |
Total financial liabilities | (53,899) | (79,404) |
Thereof exposed to Ukrainian hryvnia | − | − |
Thereof exposed to US dollar | (199) | (5,395) |
Thereof exposed to euro | 3,427 | (449) |
Thereof exposed to Swiss franc | (276) | (369) |
Thereof exposed to other currencies | (151) | (900) |
Total exposures to currencies other than local functional currencies | 2,801 | (7, 113) |
| Year ended | Year ended | |
| 31.12.25 | 31.12.24 | |
| Income | Income | |
| statement/ | statement/ | |
| US$000 | equity | equity |
Ukrainian hryvnia | (33) | (878) |
Euro | 666 | 9 |
Swiss franc | 281 | 121 |
Other | 9 | (17) |
Total | 923 | (765) |
2025 | 2024 | 2023 | ||
| Thousand | LTIP | LTIP | LTIP | Total |
Year ended 31.12.25 | 651 | − | − | 651 |
Year ended 31.12.24 | − | 837 | − | 837 |
Year ended 31.12.23 | − | − | 595 | 595 |
2025 | 2024 | 2023 | 2022 | 2021 | ||
| US$000 | LTIP | LTIP | LTIP | LTIP | LTIP | Total |
Year ended 31.12.25 | 133 | 142 | 67 | 89 | − | 431 |
Year ended 31.12.24 | − | 85 | 125 | 67 | 43 | 320 |
| Year ended | Year ended | Year ended | Year ended | |
| 31.12.25 | 31.12.24 | 31.12.25 | 31.12.24 | |
US$000 | WAFV (US$) | WAFV (US$) | No. (000) | No. (000) |
| LTIP | ||||
Beginning of the year | 0.84 | 1.80 | 1,538 | 941 |
Awards granted during the year | 0.80 | 0.53 | 651 | 837 |
Awards vested during the year | 2.33 | 4.77 | (26) | (35) |
Awards lapsed during the year | 1.28 | 4.03 | (234) | (156) |
Awards forfeited during the year | 1.88 | 2.26 | (73) | (49) |
Outstanding unvested awards at 31 December | 0.83 | 0.84 | 1,856 | 1,538 |
| As at 31.12.25 | ||||||||||
| Share price at | Share price at | |||||||||
| No. of awards | End of vesting | WARCL | the date of | Fair value of | No. of awards | data of | No. of awards | |||
| outstanding | period | (year) | grant | awards | % of vesting | vested | exercise | exercised | ||
2022 | LTIP awards | − | 31 May 2025 | − | 2.33 | 1.54 | 8.20% | 25,575 | 0.51 | 25,575 |
2023 | LTIP awards | 401,444 | 31 Dec 2025 | − | 1.65 | 1.12 | − | − | − | − |
2024 | LTIP awards | 810,700 | 1 Jun 2027 | 1.4 | 0.53 | 0.53 | − | − | − | − |
2025 | LTIP awards | 643,800 | 25 Mar 2028 | 2.2 | 0.8 | 0.8 | − | − | − | − |
Total / average | 1,855,944 | 1.4 |
| As at 31.12.24 | ||||||||||
| Share price at | Share price at | |||||||||
| No. of awards | End of vesting | WARCL | the date of | Fair value of | No. of awards | data of | No. of awards | |||
| outstanding | period | (year) | grant | awards | % of vesting | vested | exercise | exercised | ||
2021 | LTIP awards | − | 31 Dec 2024 | − | 4.81 | 3.83 | 16.80% | 34,884 | 1.12 | 34,884 |
2022 | LTIP awards | 311,893 | 31 May 2025 | 0.4 | 2.33 | 1.54 | − | − | − | − |
2023 | LTIP awards | 406,644 | 31 Dec 2025 | 1.0 | 1.65 | 1.12 | − | − | − | − |
2024 | LTIP awards | 819,700 | 1 Jun 2027 | 2.4 | 0.53 | 0.53 | − | − | − | − |
Total / average | 1,538,237 | 1.6 |
| Year ended | Year ended | ||
US$000 | Notes | 31.12.25 | 31.12.24 |
Wages and salaries | 66,421 | 73,438 | |
Social security costs | 12,020 | 13,337 | |
| Post-employment benefits | 22 | 1,126 | 998 |
Other employee costs | 2,505 | 4,048 | |
| Share-based payments | 28 | 431 | 320 |
Total employee benefits expenses | 82,503 | 92,141 |
Year ended 31.12.25 | Year ended 31.12.24 | |||||
| Non-executive | Non-executive and | |||||
| and Executive | Other key | Executive | Other key | |||
| US$000 | Directors | management | Total | Directors | management | Total |
Wages and salaries | 3,028 | 2,015 | 5,043 | 3,319 | 2,249 | 5,568 |
Social security costs | 194 | 171 | 365 | 188 | 66 | 254 |
Post-employment benefits | 191 | 48 | 239 | 131 | 66 | 197 |
Share-based payments | 90 | 114 | 204 | 73 | 105 | 178 |
Total compensation for key management | 3,503 | 2,348 | 5,851 | 3,711 | 2,486 | 6,197 |
| Year ended | Year ended | |
| Average number of employees | 31.12.25 | 31.12.24 |
Production | 4,344 | 4,598 |
Marketing and distribution | 564 | 559 |
Administration | 1,195 | 1,216 |
Other | 275 | 296 |
Total average number of employees | 6,378 | 6,669 |
| As at | As at | |
| US$000 | 31.12.25 | 31.12.24 |
Total commitments for the lease of mining land (out of the scope of IFRS 16) | 53,647 | 54,948 |
Total capital commitments on purchase of property, plant and equipment | 116,069 | 115,190 |
Commitments for investment in a joint venture | 6,000 | 6,064 |
| Uniting of interest | Treasury share | Employee benefit | Translation | Total other | |
| US$000 | reserve | reserve | trust reserve | reserve | reserves |
At 1 January 2024 | 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 |
At 31 December 2024 | 31,780 | (48,260) | (15,904) | (2,776,520) | (2,808,904) |
Foreign currency translation differences | − | − | − | (4,587) | (4,587) |
Tax effect | − | − | − | 320 | 320 |
Total other comprehensive loss for the year | − | − | − | (4,267) | (4,267) |
Share based payments | − | − | 431 | − | 431 |
At 31 December 2025 | 31,780 | (48,260) | (15,473) | (2,780,787) | (2,812,740) |
| Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 |
Opening balance | 6,350 | 4,616 |
Share of profit | 486 | 2,314 |
Dividends declared | (288) | − |
Translation adjustments | (45) | (580) |
Closing balance | 6,503 | 6,350 |
Revenue | Net (loss)/profit | |||
| Year ended | Year ended | Year ended | Year ended | |
| US$000 | 31.12.25 | 31.12.24 | 31.12.25 | 31.12.24 |
TIS Ruda LLC 1 | 8,630 | 16,409 | 974 | 4,637 |
Year ended 31.12.25 | Year ended 31.12.24 | |||||
| Entities | ||||||
| under | Entities under | |||||
| common | Associated | Other related | common | Associated | Other related | |
| US$000 | control | companies | parties | control | companies | parties |
Other sales | 253 | − | − | 302 | − | − |
Total related party transactions within revenue | 253 | − | − | 302 | − | − |
Materials and services a | 7,150 | − | − | 7,943 | − | − |
Spare parts and consumables b | 1,498 | − | − | 3,151 | − | − |
Total related party transactions within cost of sales | 8,648 | − | − | 11,094 | − | − |
Selling and distribution expenses c | 2,058 | 5,467 | − | 5,683 | 11,950 | − |
General and administration expenses d | 96 | − | 632 | 121 | − | 844 |
Other operating expenses e | 207 | − | − | 203 | 11 | − |
Finance expense | − | − | − | 1 | − | − |
Total related party transactions within expenses | 11,009 | 5,467 | 632 | 17, 102 | 11,961 | 844 |
Total related party transactions | 11,262 | 5,467 | 632 | 17,4 0 4 | 11,961 | 844 |
Year ended 31.12.25 | Year ended 31.12.24 | |||||
| Entities | ||||||
| under | Entities under | |||||
| common | Associated | Other related | common | Associated | Other related | |
| US$000 | control | companies | parties | control | companies | parties |
Purchases in the ordinary course of business | 13 | − | − | 3,109 | − | − |
Total purchases of property, plant and equipment | 13 | − | − | 3,109 | − | − |
Year ended 31.12.25 | Year ended 31.12.24 | |||||
| Entities | ||||||
| under | Entities under | |||||
| common | Associated | Other related | common | Associated | Other related | |
| US$000 | control | companies | parties | control | companies | parties |
Other non-current assets f | 513 | − | − | 517 | − | − |
Total non-current assets | 513 | − | − | 517 | − | − |
Trade and other receivables g | 23 | 1,124 | − | 155 | 2,416 | − |
Prepayments and other current assets | 23 | − | − | 93 | − | − |
Total current assets | 46 | 1,124 | − | 248 | 2,416 | − |
Trade and other payables h | 1,288 | − | − | 1,085 | − | − |
Total current liabilities | 1,288 | − | − | 1,085 | − | − |