| 2023 | 2022 | ||
| Notes | US$’000 | US$’000 | |
Revenue | 30,33 | ||
Cost of sales | ( | ( | |
Impairment loss of property and equipment | 5,30 | ( | ( |
Reversal of impairment of property and equipment | 5,30 | ||
Expected credit losses | 9 | ( | ( |
Gross profit | |||
General and administrative expenses | ( | ( | |
Operating profit | |||
Finance income | 34 | ||
Impact of change in fair value of warrants | 11 | ( | ( |
Finance expense | 35 | ( | ( |
Foreign exchange loss, net | 36 | ( | ( |
Other income | |||
Profit for the year before taxation | |||
Taxation charge for the year | 8 | ( | ( |
Net profit for the year | |||
| Other comprehensive income/(expense) – items that may be reclassified | |||
| to profit or loss: | |||
Net hedging gain reclassified to the profit or loss | 35 | ||
Net exchange gain/(loss) on translation of foreign operations | ( | ||
Total comprehensive income for the year | |||
| Profit attributable to: | |||
Owners of the Company | |||
Non-controlling interests | 19 | ||
| Total comprehensive income attributable to: | |||
Owners of the Company | |||
Non-controlling interests | 19 | ||
| Earnings per share: | |||
Basic (cents per share) | 32 | ||
Diluted (cents per share) | 32 |
| 2023 | 2022 | ||
| Notes | US$’000 | US$’000 | |
| ASSETS | |||
| Non-current assets | |||
Property and equipment | 5 | ||
Dry docking expenditure | 6 | ||
Right-of-use assets | 7 | ||
Total non-current assets | |||
| Current assets | |||
Trade receivables | 9 | ||
Prepayments, advances and other receivables | 10 | ||
Derivative financial instruments | 11 | ||
Cash and cash equivalents | 12 | ||
Total current assets | |||
Total assets | |||
| EQUITY AND LIABILITIES | |||
| Capital and reserves | |||
Share capital – Ordinary | 13 | ||
Capital redemption reserve | 13 | ||
Share premium account | 13 | ||
Restricted reserve | 14 | ||
Group restructuring reserve | 15 | ( | ( |
Share based payment reserve | 16 | ||
Capital contribution | 17 | ||
Cash flow hedge reserve | 11 | ( | |
Translation reserve | ( | ( | |
Retained earnings | |||
Attributable to the owners of the Company | |||
Non-controlling interest | 19 | ||
Total equity | |||
| Current liabilities | |||
Trade and other payables | 21 | ||
Current tax liability | |||
Bank borrowings – scheduled repayments within one year | 22 | ||
Lease liabilities | 23 | ||
Derivative financial instruments | 11 | ||
Total current liabilities | |||
| Non-current liabilities | |||
Provision for employees’ end of service benefits | 20 | ||
Bank borrowings – scheduled repayments more than one year | 22 | ||
Lease liabilities | 23 | ||
Total non-current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| Attributable | ||||||||||||||
| Share | Cash | to the | ||||||||||||
| Share | Share | Capital | Share | Group | based | flow | owners of | Non- | ||||||
| capital– | capital– | redemption | premium | Restricted | restructuring | payment | Capital | hedge | Translation | Retained | the | controlling | ||
| Ordinary | Deferred | reserve | account | reserve | reserve | reserve | contribution | reserve | Reserve | earnings | Company | interest | Total equity | |
| US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
At 1 January 2022 | ( | ( | ( | |||||||||||
Profit for the year | ||||||||||||||
Other comprehensive income for the year | ||||||||||||||
Net hedging gain on interest hedges | ||||||||||||||
| reclassified to the profit | ||||||||||||||
or loss | ||||||||||||||
Exchange differences on foreign operations | ( | ( | ( | |||||||||||
Total comprehensive income for the year | ( | |||||||||||||
Transactions with owners of the Company | ||||||||||||||
| Capital reorganisation | ||||||||||||||
(Note 13) | ( | |||||||||||||
| Share based payment | ||||||||||||||
charge | ||||||||||||||
Cash settlement of share-based payments | ( | ( | ( | |||||||||||
| Total transactions | ||||||||||||||
with owners of the Company | ( | ( | ( | ( | ||||||||||
At 31 December 2022 | ( | ( | ( | |||||||||||
Profit for the year | ||||||||||||||
Other comprehensive income for the year | ||||||||||||||
Net hedging gain on interest hedges | ||||||||||||||
| reclassified to the profit | ||||||||||||||
or loss | ||||||||||||||
Exchange differences on foreign operations | ||||||||||||||
Total comprehensive income for the year | ||||||||||||||
Transactions with owners of the Company | ||||||||||||||
| Share based payment | ||||||||||||||
charge | ||||||||||||||
| Transfer of share option | ||||||||||||||
reserve | ( | |||||||||||||
| Total transactions | ||||||||||||||
with owners of the Company | ( | |||||||||||||
At 31 December 2023 | ( | ( |
| 2023 | 2022 | ||
| Notes | US$’000 | US$’000 | |
| Operating activities | |||
Profit for the year | |||
| Adjustments for: | |||
Depreciation of property and equipment | 5 | ||
Finance expenses | 35 | ||
Impact of change in fair value of warrants | 11 | ||
Amortisation of dry-docking expenditure | 6 | ||
Depreciation of right-of-use assets | 7 | ||
Income tax expense | 8 | ||
Net charge of expected credit losses | 9 | ||
End of service benefits charge | 20 | ||
Impairment loss | 5 | ||
Reversal of impairment | 5 | ( | ( |
End of service benefits paid | 20 | ( | ( |
Share-based payment charge | 16 | ||
Interest income | 34 | ( | ( |
Other income | ( | ( | |
Cash flows from operating activities before movement in working capital | |||
| Changes in: | |||
– trade and other receivables | |||
– trade and other payables | |||
Cash generated from operations | |||
Taxation paid | ( | ( | |
Net cash generated from operating activities | |||
| Investing activities | |||
Payments for additions of property and equipment | ( | ( | |
Dry docking spend excluding drydock accruals | ( | ( | |
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Repayment of bank borrowings | 37 | ( | ( |
Interest paid on bank borrowings | ( | ( | |
Principal elements of lease payments | 37 | ( | ( |
Settlement of derivatives | 37 | ( | |
Payment of issue costs on bank borrowings | ( | ( | |
Interest paid on leases | 37 | ( | ( |
Cash settled share-based payments | ( | ||
Bank borrowings received | 37 | ||
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year | 12 | ||
| Non-cash transactions | |||
Cancellation of deferred shares | ( | ||
Recognition of right-of-use assets | |||
Addition/(reversal) to capital accruals | ( | ||
Increase in drydock accruals |
| Effective for | |
| annual periods | |
| beginning on or after | |
IFRS 17 Insurance Contracts | 1 January 2023 |
| Amendments to IAS 1 Presentation of Financial Statements and IFRS Practice Statement 2 Making Materiality Judgements | |
– Disclosure of Accounting Policies | 1 January 2023 |
Amendments to IAS 8 Accounting Policies Changes in Accounting Estimates and Errors – Definition of Accounting Estimates | 1 January 2023 |
Amendments to IAS 12 Income Ta xes – Deferred Tax related to Assets and Liabilities arising from a Single Transaction | 1 January 2023 |
Amendments to IAS 12 International tax reform – Pillar two model rules | 23 May 2023 |
| Effective for | |
| annual periods | |
| beginning on or after | |
Amendments to IAS 1 Classification of Liabilities as Current or Non-Current and Non-Current Liabilities with Covenants | 1 January 2024 |
Amendments to IAS 7 and IFRS 7 Supplier Finance Arrangements | 1 January 2024 |
Amendments to IFRS 16 Lease Liability in a Sale and Leaseback | 1 January 2024 |
Amendments to IAS 21 Lack of Exchangeability | 1 January 2025 |
Amendments to IFRS 10 and IAS 28 Sale or Contribution of Assets between an Investor and its Associate or Joint Venture | Optional |
| Proportion of Ownership | ||||||
| Interest | ||||||
Name | Place of Registration | Registered Address | 2023 | 2022 | Type of Activity | |
| Gulf Marine Services | United Arab Emirates | Office 403, International Tower, 24th | 100% | 100% | Marine Contractor | |
| W.L.L. | Karama Street, P.O. Box 46046, | |||||
| Abu Dhabi, United Arab Emirates | ||||||
| Gulf Marine Services | United Arab Emirates | Office 403, International Tower, 24th | 100% | 100% | Marine Contractor | |
| W.L.L. – Qatar Branch | Karama Street, P.O. Box 46046, | |||||
| Abu Dhabi, United Arab Emirates | ||||||
| GMS Global Commercial | United Arab Emirates | Office 403, International Tower, 24th | 100% | 100% | General Investment | |
| Invt LLC | Karama Street, P.O. Box 46046, | |||||
| Abu Dhabi, United Arab Emirates | ||||||
| Gulf Marine Middle East | United Arab Emirates | ELOB, Office No. E-16F-04, P.O. Box | 100% | 100% | Operator of offshore barges | |
| FZE | 53944 | , Hamriyah Free Zone, Sharjah | ||||
| Gulf Marine Saudi Arabia | Saudi Arabia | King Fahad Road, Al Khobar, | 75% | 75% | Operator of offshore barges | |
| Co. Limited | Eastern Province, P.O. Box 31411 | |||||
| Kingdom Saudi Arabia | ||||||
Gulf Marine Services LLC | Qatar | 41 Floor, Tornado Tower, West Bay, | 100% | 100% | Marine Contractor | |
| Doha, Qatar, POB 6689 | ||||||
| Gulf Marine Services (UK) | United Kingdom | c/o MacKinnon’s, 14 Carden Place, | 100% | 100% | Operator of offshore barges | |
| Limited | Aberdeen, AB10 1UR | |||||
| GMS Jersey Holdco. 1* | Jersey | 12 Castle Street, St. Helier, | 100% | 100% | General Investment | |
| Limited | Jersey, JE2 3RT | |||||
| GMS Jersey Holdco. 2 | Jersey | 12 Castle Street, St. Helier, | 100% | 100% | General Investment | |
| Limited | Jersey, JE2 3RT | |||||
Offshore Holding Invt SA | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Holding Company | |
| Maria Business District, Panama, | ||||||
| Republic of Panama | ||||||
| Offshore Accommodation | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Dormant | |
| Invt SA | Maria Business District, Panama, | |||||
| Republic of Panama | ||||||
Offshore Jack-up Invt SA | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Kamikaze” | |
| Maria Business District, Panama, | ||||||
| Republic of Panama | ||||||
Offshore Structure Invt SA | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Kikuyu” | |
| Maria Business District, Panama, | ||||||
| Republic of Panama | ||||||
Offshore Craft Invt SA | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “GMS | |
| Maria Business District, Panama, | Endeavour” | |||||
| Republic of Panama |
| Proportion of Ownership | ||||||
| Interest | ||||||
Name | Place of Registration | Registered Address | 2023 | 2022 | Type of Activity | |
Offshore Maritime Invt SA | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Dormant | |
| Maria Business District, Panama, | ||||||
| Republic of Panama | ||||||
Offshore Tugboat Invt SA | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Dormant | |
| Maria Business District, Panama, | ||||||
| Republic of Panama | ||||||
Offshore Boat Invt SA | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Kawawa” | |
| Maria Business District, Panama, | ||||||
| Republic of Panama | ||||||
| Offshore Kudeta | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Kudeta” | |
| Invt SA | Maria Business District, Panama, | |||||
| Republic of Panama | ||||||
| GMS Endurance | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Endurance” | |
| Invt SA | Maria Business District, Panama, | |||||
| Republic of Panama | ||||||
| GMS Enterprise | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Enterprise” | |
| Investment SA | Maria Business District, Panama, | |||||
| Republic of Panama | ||||||
| GMS Sharqi | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Sharqi” | |
| Investment SA | Maria Business District, Panama, | |||||
| Republic of Panama | ||||||
| GMS Scirocco | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Scirocco” | |
| Investment SA | Maria Business District, Panama, | |||||
| Republic of Panama | ||||||
| GMS Shamal | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Shamal” | |
| Investment SA | Maria Business District, Panama, | |||||
| Republic of Panama | ||||||
GMS Keloa Invt SA | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Keloa” | |
| Maria Business District, Panama, | ||||||
| Republic of Panama | ||||||
GMS Pepper Invt SA | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Pepper” | |
| Maria Business District, Panama, | ||||||
| Republic of Panama | ||||||
GMS Evolution Invt SA | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Owner of Barge “Evolution” | |
| Maria Business District, Panama, | ||||||
| Republic of Panama | ||||||
| GMS Phoenix | Panama | Bloc Office Hub, Fifth Floor, Santa | 100% | 100% | Dormant | |
| Investment SA | Maria Business District, Panama, | |||||
| Republic of Panama | ||||||
Mena Marine Limited** | Cayman Islands | Ugland House, Grand Cayman, | 0% | 100% | General investment and | |
| KY1-1104, Cayman Islands, | trading | |||||
| P.O. Box 309 | ||||||
| Gulf Marine Services | Singapore | 1 Scotts Road, #21-07, Shaw Centre, | 100% | 100% | Operator of offshore barges | |
| (Asia) Pte. Limited | Singapore, 228208 | |||||
| Gulf Marine Services | Qatar | 22 Floor, Office 22, Tornado Tower, | 100% | 100% | Operator of offshore barges | |
| (Asia) Pte. Limited – | Majilis Al Tawoon Street, P.O. Box | |||||
| Qatar branch | 2777 | 4, Doha, Qatar |
Vessels* | 35 years |
Vessel spares, fittings and other equipment* | 3 – 20 years |
Others** | 3 – 5 years |
| Capital | Vessel spares, | ||||
| work-in- | fitting and other | ||||
| Vessels | progress | equipment | Others | Total | |
| US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
| Cost | |||||
At 1 January 2022 | 896,871 | 5,042 | 60,234 | 1,967 | 964,114 |
Additions | – | 3,336 | – | – | 3,336 |
Transfers | 1,329 | (1,612) | – | 283 | – |
At 31 December 2022 | 898,200 | 6,766 | 60,234 | 2,250 | 9 6 7, 4 50 |
Additions | – | 4,326 | – | – | 4,326 |
Transfers | – | (523) | 523 | – | – |
At 31 December 2023 | 898,200 | 10,569 | 60,757 | 2,250 | 971,776 |
| Capital | Vessel spares, | ||||
| work-in- | fitting and other | ||||
| Vessels | progress | equipment | Others | Total | |
| US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
| Accumulated depreciation and impairment | |||||
At 1 January 2022 | 335,938 | 2,845 | 18,018 | 1,787 | 358,588 |
Depreciation expense (Note 36) | 20,365 | – | 3,201 | 129 | 23,695 |
Impairment charge | 13,192 | – | – | – | 13,192 |
Reversal of impairment | (20,980) | – | – | – | (20,980) |
At 31 December 2022 | 348,515 | 2,845 | 21,219 | 1,916 | 374,495 |
Depreciation expense (Note 36) | 20,900 | – | 3,252 | 145 | 24,297 |
Impairment charge | 3,565 | – | – | – | 3,565 |
Reversal of impairment | (36,993) | – | – | – | (36,993) |
At 31 December 2023 | 335,987 | 2,845 | 24,471 | 2,061 | 365,364 |
| Carrying amount | |||||
At 31 December 2023 | 562,213 | 7,724 | 36,286 | 189 | 606,412 |
At 31 December 2022 | 549,685 | 3,921 | 39,015 | 334 | 592,955 |
| Impairment | Impairment | |||
| reversal/ | Recoverable | reversal/ | Recoverable | |
| (Impairment) | amount | (Impairment) | amount | |
| 2023 | 2023 | 2022 | 2022 | |
| Cash Generating Unit (CGUs) | US$’000 | US$’000 | US$’000 | US$’000 |
E-Class – 1 | 12,414 | 94,441 | 1,820 | 66,933 |
E-Class – 2 | (3,565) | 62,481 | (2,691) | 66,823 |
E-Class – 3 | 907 | 79,985 | (941) | 73,269 |
E-Class – 4 | 6,584 | 88,582 | 5,131 | 85,592 |
E-class | 16,340 | 325,489 | 3,319 | 292,617 |
S-Class – 1 | 4,462 | 61,092 | (4,631) | 53,923 |
S-Class – 2 | – | 67,067 | – | 56,398 |
S-Class – 3 | – | 68,787 | – | 58,865 |
S-class | 4,462 | 196,946 | (4,631) | 169,186 |
K-Class – 1 | 1,773 | 16,264 | (1,984) | 15,475 |
K-Class – 2 | 1,102 | 17,0 33 | 3,333 | 16,874 |
K-Class – 3 | 2,025 | 18,353 | 2,880 | 16,059 |
K-Class – 4 | 4,464 | 16,268 | (19) | 12,678 |
K-Class – 5 | 1,321 | 22,047 | 7, 816 | 21,519 |
K-Class – 6 | 1,941 | 51,075 | (2,926) | 51,139 |
K-class | 12,626 | 141,040 | 9,100 | 133,744 |
Total | 33,428 | 663,475 | 7,788 | 595,547 |
| Day rate change % | Utilisation change % | |
| Vessels class | on 2024 levels | on 2024 levels |
E-Class CGUs | 30% | (13%) |
S-Class CGUs | (4%) | 3% |
K-Class CGUs | (9%) | (16%) |
| Day rate change % | Utilisation change % | |
| Vessels class | on 2023 levels | on 2023 levels |
E-Class CGUs | – | – |
S-Class CGUs | – | – |
K-Class CGUs | – | – |
Day rates higher by 10% | Day rates lower by 10% | |||
| Impact | Number of | Impact | Number of | |
| (in US$ million) | vessels impacted | (in US$ million) | vessels impacted | |
| (Impairment)/ | (Impairment)/ | |||
| impairment | impairment | |||
| Vessels class | reversal of* | reversal of* | ||
E-Class CGUs | 38.0 | 6 | (15.0) | 3 |
S-Class CGUs | 4.5 | – | (2.6) | 1 |
K-Class CGUs | 28.1 | 2 | (17.1) | 6 |
Total fleet | 70.6 | 8 | (34.7) | 10 |
Utilisation higher by 10% | Utilisation lower by 10% | |||
| Impact | Number of | Impact | Number of | |
| (in US$ million) | vessels impacted | (in US$ million) | vessels impacted | |
| (Impairment)/ | (Impairment)/ | |||
| impairment | impairment | |||
| Vessels class | reversal of* | reversal of* | ||
E-Class CGUs | 31.1 | 2 | (15.0) | 3 |
S-Class CGUs | 4.5 | – | (2.6) | 1 |
K-Class CGUs | 22.2 | 6 | (17.1) | 6 |
Total fleet | 57.8 | 8 | (34.7) | 10 |
Discount rate higher by 1% | Discount rate lower by 1% | |||
| Impact | Number of | Impact | Number of | |
| (in US$ million) | vessels impacted | (in US$ million) | vessels impacted | |
| (Impairment)/ | (Impairment)/ | |||
| impairment | impairment | |||
| Vessels class | reversal of* | reversal of* | ||
E-Class CGUs | 6.3 | 2 | 27.7 | 2 |
S-Class CGUs | 3.7 | 1 | 4.5 | – |
K-Class CGUs | 6.0 | 6 | 16.7 | 6 |
Total fleet | 16.0 | 9 | 48.9 | 8 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
At 1 January | 8,931 | 8,799 |
Expenditure incurred during the year | 6,960 | 5,745 |
Amortised during the year (Note 36) | (4,687) | (5,613) |
At 31 December | 11,204 | 8,931 |
| Communications | Operating | |||||
| Buildings | equipment | equipment | Total | |||
| US$’000 | US$’000 | US$’000 | US$’000 | |||
| Cost | ||||||
At 1 January 2022 | 2,262 | 251 | 7,56 | 0 | 10,073 | |
Additions | 186 | – | 2,936 | 3,122 | ||
At 31 December 2022 | 2,448 | 251 | 10,496 | 13,195 | ||
Additions | 519 | 894 | 1,818 | 3,231 | ||
Derecognised | – | – | (567) | (567) | ||
At 31 December 2023 | 2,967 | 1,145 | 11,747 | 15,859 | ||
| Accumulated depreciation | ||||||
At 1 January 2022 | 1,448 | 173 | 5,568 | 7,18 | 9 | |
Depreciation for the year | 419 | 78 | 2,138 | 2,635 | ||
At 31 December 2022 | 1,867 | 251 | 0 6 | 7,7 | 9,824 | |
Depreciation for the year | 574 | 106 | 2,508 | 3,18 | 8 | |
Derecognised | – | – | (500) | (500) | ||
At 31 December 2023 | 2,441 | 357 | 9,714 | 12,512 | ||
| Carrying amount | ||||||
At 31 December 2023 | 526 | 788 | 2,033 | 3,347 | ||
At 31 December 2022 | 581 | – | 2,790 | 3,371 | ||
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Depreciation of right of use assets (Note 36) | 3,188 | 2,635 |
Expense relating to short term leases or leases of low value assets (Note 36) | 228 | 965 |
Lease charges included in operating activities | 3,416 | 3,600 |
Interest on lease liabilities (Note 35) | 245 | 170 |
Lease charges included in profit before tax | 3,661 | 3,770 |
| 2023 | 2022 | ||
| US$’000 | US$’000 | ||
Profit from operations before tax | 44,930 | 27,126 | |
Tax at the UK corporation tax rate of 23.5% (2022: 19%) | 10,568 | 5,154 | |
Effect of different tax rates in overseas jurisdictions | (13,461) | (6,10 | 6) |
Expense not deductible for tax purposes | 2,413 | 20 | |
Overseas taxes not based on profit | 1,714 | 861 | |
Increase in unrecognised deferred tax | 1,113 | 1,242 | |
Prior year tax adjustments | 630 | 584 | |
Income not taxable for tax purposes | (115) | (31) | |
Total tax charge | 2,862 | 1,724 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Trade receivables (gross of allowances) | 32,872 | 35,198 |
Less: Allowance for expected credit losses | (2,226) | (2,019) |
Trade receivables | 30,646 | 33,179 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
At 1 January | 2,019 | 195 |
Net charge of expected credit losses (Note 36) | 207 | 1,824 |
At 31 December | 2,226 | 2,019 |
| Number of days past due | |||||||||
| Current | < 30 days | 31-60 days | 61-90 days | 91-120 days | > 120 days | Total | |||
| US$’000 | US’000 | US’000 | US’000 | US’000 | US’000 | US’000 | |||
Trade receivables | 28,714 | 26 | – | – | – | 4,132 | 32,872 | ||
| Less: Allowance for expected | |||||||||
credit losses | (110) | – | – | – | – | (2,116) | (2,226) | ||
Net trade receivables 2023 | 28,604 | 26 | – | – | – | 2,016 | 30,646 | ||
Trade receivables | 30,16 | 6 | 4,216 | – | – | 30 | 786 | 35,198 | |
| Less: Allowance for expected | |||||||||
credit losses | (2,003) | (10) | – | – | – | (6) | (2,019) | ||
Net trade receivables 2022 | 28 | ,16 3 | 4,206 | – | – | 30 | 780 | 3 3,179 | |
| 2023 | 2022 | ||
| US$’000 | US$’000 | ||
Accrued revenue | 2,656 | 1,303 | |
Prepayments | 3,557 | 3,137 | |
Deposits* | 86 | 85 | |
Advances to suppliers | 1,758 | 3,197 | |
At 31 December | 8,057 | 7,7 | 2 2 |
| Interest | |||
| rate swap | Warrants | Total | |
| US$’000 | US$’000 | US$’000 | |
At 1 January 2023 | 386 | (3,198) | (2,812) |
Net loss on changes in fair value of interest rate swap | (59) | – | (59) |
Final settlement of derivatives | (327) | – | (327) |
Impact of change in fair value of warrants | – | (11,077) | (11,077) |
As at 31 December 2023 | – | (14,275) | (14,275) |
| Interest | ||||
| rate swap | Warrants | Total | ||
| US$’000 | US$’000 | US$’000 | ||
At 1 January 2022 | (1,076) | (717) | (1,793) | |
Settlement of derivatives | 384 | – | 384 | |
Net gain on changes in fair value of interest rate swap | 1,078 | – | 1,078 | |
Impact of change in fair value of warrants | – | (2,481) | (2,481) | |
As at 31 December 2022 | 386 | (3 | ,19 8) | (2,812) |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
| Interest bearing | ||
Held in UAE banks | 1,422 | 1,209 |
| Non-interest bearing | ||
Held in UAE banks | 964 | 2,824 |
Held in banks outside UAE | 6,280 | 8,242 |
Total cash and cash equivalents | 8,666 | 12,275 |
| Number of | Ordinary | |
| ordinary shares | shares | |
| (Thousands) | US$’000 | |
At 1 January 2023 | 1,016,415 | 3 0,117 |
As at 31 December 2023 | 1,016,415 | 30,117 |
| Number of | Ordinary | |
| ordinary shares | shares | |
| (Thousands) | US$’000 | |
At 1 January 2022 | 1,016,415 | 3 0,117 |
As at 31 December 2022 | 1,016,415 | 30,117 |
| Capital | ||
| Number of | redemption | |
| ordinary shares | reserve | |
| (Thousands) | US$’000 | |
At 1 January 2023 | 350,488 | 46,445 |
As at 31 December 2023 | 350,488 | 46,445 |
| Number of | Share premium | |
| ordinary shares | account | |
| (Thousands) | US$’000 | |
At 1 January 2023 | 1,016,415 | 99,105 |
As at 31 December 2023 | 1,016,415 | 99,105 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
At 31 December | 9,177 | 9,177 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
At 1 January | 1,988 | 1,912 |
Share of profit for the year | 726 | 76 |
At 31 December | 2,714 | 1,988 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
| Statement of financial position information: | ||
Non-current assets | 129 | 76 |
Current assets | 16,408 | 17,8 3 0 |
Non-current liabilities | (18) | (38) |
Current liabilities | (6,952) | (9,607) |
Net assets | 9,567 | 8,261 |
Net assets attributable to non-controlling interests | 2,714 | 1,988 |
| Statement of profit or loss and other comprehensive income information: | ||
Revenue | 38,088 | 22,569 |
Profit after tax and zakat | 1,306 | 876 |
Total comprehensive income | 1,306 | 876 |
Profit allocated to non-controlling interests | 726 | 76 |
| Statement of cashflow information: | ||
Cash flows from operating activities | (1,162) | 1,933 |
Cash flows from financing activities (dividends: nil) | (795) | (525) |
Net (decrease) / increase in cash and cash equivalents | (1,957) | 1,408 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
At 1 January | 2,140 | 2,322 |
Provided during the year | 723 | 270 |
Paid during the year | (468) | (452) |
At 31 December | 2,395 | 2,140 |
| 2023 | 2022 | ||
| US$’000 | US$’000 | ||
Trade payables | 13,213 | 12,618 | |
Due to related parties (Note 24) | 962 | 2,841 | |
Accrued expenses | 16,090 | 11,16 | 9 |
Deferred revenue | 3,546 | 628 | |
VAT payable | 392 | 365 | |
Other payables | 851 | 358 | |
35,054 | 27,979 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Term loans | 273,939 | 328,085 |
Working capital facility (utilised)* | 2,000 | – |
275,939 | 328,085 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Unhedged bank borrowings | 275,939 | 305,008 |
Hedged bank borrowing via Interest Rate Swap* | – | 23,077 |
275,939 | 328,085 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
| Non-current portion | ||
Bank borrowings | 234,439 | 298,085 |
| Current portion | ||
Bank borrowings – scheduled repayments within one year | 39,500 | 30,000 |
Working capital facility | 2,000 | – |
275,939 | 328,085 |
| Outstanding amount | |||||
| Current | Non-current | Total | |||
| US$’000 | US$’000 | US$’000 | Security | Maturity | |
| 31 December 2023: | |||||
Term loan – scheduled repayments within one year | 39,500 | – | 39,500 | Secured | June 2025 |
Term loan – scheduled repayments within more than one year | – | 234,439 | 234,439 | Secured | June 2025 |
Working capital facility – scheduled repayment within one year | 2,000 | – | 2,000 | Secured | June 2025 |
41,500 | 234,439 | 275,939 | |||
| 31 December 2022: | |||||
Term loan – scheduled repayments within one year | 30,000 | – | 30,000 | Secured | June 2025 |
Term loan – scheduled repayments within more than one year | – | 298,085 | 298,085 | Secured | June 2025 |
Working capital facility – scheduled repayment more than one year | – | – | – | Secured | June 2025 |
30,000 | 298,085 | 328,085 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
As at 1 January | 3,522 | 2,924 |
Recognition of new lease liability additions | 3,231 | 3,122 |
Interest on lease liabilities (Note 35) | 245 | 170 |
Principal element of lease payments | (3,330) | (2,524) |
Derecognition of lease liability | (67) | – |
Interest paid | (245) | (170) |
As at 31 December | 3,356 | 3,522 |
| Maturity analysis: | ||
Year 1 | 1,623 | 1,845 |
Year 2 | 1,297 | 834 |
Year 3 – 5 | 436 | 692 |
Onwards | – | 151 |
3,356 | 3,522 | |
| Split between: | ||
Current | 1,623 | 1,845 |
Non – current | 1,733 | 1,677 |
3,356 | 3,522 |
Partner in relation to UAE Operations | Relationship |
National Catering Company Limited WLL | Affiliate of a significant shareholder of the Company |
Sigma Enterprise Company LLC | Affiliate of a significant shareholder of the Company |
Aman Integrated Solutions LLC | Affiliate of a significant shareholder of the Company |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
National Catering Company Limited WLL – Catering services | 581 | 1,232 |
Sigma Enterprise Company LLC – Vessel maintenance and overhaul services | 2,372 | 1,930 |
Aman Integrated Solutions LLC – Laboratory services | 18 | 7 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Short-term benefits | 983 | 617 |
End of service benefits | 24 | 24 |
1,007 | 641 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Capital commitments | 7,825 | 6,221 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
| Financial assets: | ||
| Current assets at amortised cost: | ||
Cash and cash equivalents (Note 12) | 8,666 | 12,275 |
Trade receivables and other receivables (Note 9,10)* | 33,388 | 34,567 |
| Current assets recorded at FVTPL: | ||
Interest rate swap (N ote 11) | – | 386 |
Total financial assets | 42,054 | 47, 228 |
| 2023 | 2022 | ||
| US$’000 | US$’000 | ||
| Financial liabilities: | |||
| Derivatives recorded at FVTPL: | |||
Warrants (No te 11) | 14,275 | 3,19 | 8 |
| Financial liabilities recorded at amortised cost: | |||
Trade and other payables (Note 21)* | 31,116 | 26,986 | |
Lease liabilities (Note 23) | 3,356 | 3,522 | |
Current bank borrowings – scheduled repayments within one year (Note 22) | 41,500 | 30,000 | |
Non-current bank borrowings – scheduled repayments more than one year (Note 22) | 234,439 | 298,085 | |
Total financial liabilities | 324,686 | 361,791 |
| 2023 | 2022 | ||
| US$’000 | US$’000 | ||
| Financial assets: | |||
| Recognised at level 2 of the fair value hierarchy: | |||
Interest rate swap (N ote 11) | – | 386 | |
| Financial liabilities: | |||
| Recognised at level 3 of the fair value hierarchy: | |||
Warrants (No te 11) | 14,275 | 3,19 | 8 |
| Contractual cash flows | ||||||
| 1 to 3 | 4 to 12 | 2 to 5 | ||||
| Carrying | Total | months | months | years | ||
| Interest rate | amount | US$’000 | US$’000 | US$’000 | US$’000 | |
| 31 December 2023 | ||||||
| Non-interest bearing financial liabilities | ||||||
Trade and other payables* | 31,116 | 31,116 | 31,116 | – | – | |
Interest bearing financial liabilities | 8.6% – 9.2% | |||||
Bank borrowings – principal | 275,939 | 275,939 | 4,000 | 37,500 | 234,439 | |
Interest on bank borrowings | 133 | 32,984 | 5,955 | 17,164 | 9,865 | |
Lease liabilities | 3,356 | 3,356 | 618 | 1,155 | 1,583 | |
Interest on lease liabilities | – | 251 | 60 | 110 | 81 | |
310,544 | 343,646 | 41,749 | 55,929 | 245,968 |
| 1 to 3 | 4 to 12 | 2 to 5 | ||||
| Carrying | Total | months | months | years | ||
| Interest rate | amount | US$’000 | US$’000 | US$’000 | US$’000 | |
| 31 December 2022 | ||||||
| Non-interest bearing financial liabilities | ||||||
Trade and other payables* | 26,986 | 26,986 | 26,986 | – | – | |
Interest bearing financial liabilities | 3.2% – 6.7% | |||||
Bank borrowings – principal | 328,085 | 328,085 | 7, 5 0 0 | 22,500 | 298,085 | |
Interest on bank borrowings | – | 40,395 | 2,656 | 7,6 0 3 | 3 0,136 | |
Lease liabilities | 3,522 | 3,522 | 462 | 1,383 | 1,677 | |
Interest on lease liabilities | – | 148 | 20 | 42 | 86 | |
358,593 | 39 9,136 | 37,6 24 | 31,528 | 329,984 |
| Assets | Liabilities | |||
| 31 December | 31 December | |||
| 2023 | 2022 | 2023 | 2022 | |
| US$’000 | US$’000 | US$’000 | US$’000 | |
US Dollars | 21,912 | 26,556 | 3,421 | 13,146 |
UAE Dirhams | 1,154 | 283 | 6,482 | 1,110 |
Saudi Riyals | 8,531 | 10,332 | 1,307 | – |
Pound Sterling | 12 | 31 | 2,003 | 1,218 |
Euros | 6,141 | 4,535 | – | – |
Qatari Riyals | 3,694 | 6,237 | – | 317 |
Norwegian Krone | – | 2 | – | – |
Others | – | 26 | – | – |
41,444 | 48,002 | 13,213 | 15,791 |
| 2023 | 2022 | |
| 000’s | 000’s | |
At the beginning of the year | 1,176,014 | 2,499,714 |
Granted in the year | – | 9,460,000 |
Cash settled in the year | – | (921,310) |
Forfeited in the year | (1,176,014) | (9,862,390) |
At the end of the year | – | 1,176,014 |
LTIP | LTIP | LTIP | |
Grant date | 14 Jun 2022 | 29 May 2020 | 15 Nov 2019 |
Share price | £0.06 | £0.09 | £0.08 |
Exercise price | £0.00 | £0.00 | £0.00 |
Expected volatility | 102% | 120% | 103% |
Risk-free rate | 2.17% | 0.01% | 0.48% |
Expected dividend yield | 0.00% | 0.00% | 0.00% |
Vesting period | 3 years | 3 years | 3 years |
Award life | 3 years | 3 years | 3 years |
| Gross profit before adjustments for | ||||
| depreciation, amortisation and | ||||
| Revenue | impairment charges | |||
| 2023 | 2022 | 2023 | 2022 | |
| US$’000 | US$’000 | US$’000 | US$’000 | |
E-Class vessels | 60,955 | 51,135 | 41,864 | 32,024 |
S-Class vessels | 35,018 | 33,986 | 23,217 | 23,899 |
K-Class vessels | 55,630 | 48,036 | 33,375 | 27,827 |
151,603 | 133,157 | 98,456 | 83,750 | |
Depreciation charged to cost of sales | (24,153) | (23,567) | ||
Amortisation charged to cost of sales | (4,687) | (5,613) | ||
Expected credit losses | (207) | (1,824) | ||
Adjusted gross profit | 69,409 | 52,746 | ||
Impairment loss | (3,565) | (13,192) | ||
Reversal of impairment | 36,993 | 20,980 | ||
Gross profit | 102,837 | 60,534 | ||
Finance expense | (31,431) | (17, 6 5 6 ) | ||
Impact of change in fair value of warrants | (11,077) | (2,481) | ||
Other general and administrative expenses | (14,645) | (13,212) | ||
Foreign exchange loss, net | (987) | (138) | ||
Other income | 12 | 68 | ||
Finance income | 221 | 11 | ||
Profit for the year before taxation | 44,930 | 27,126 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
United Arab Emirates | 58,452 | 51,848 |
Saudi Arabia | 38,088 | 22,645 |
Qatar | 40,680 | 44,259 |
Total – Arabian Peninsula region | 137,220 | 118,752 |
Total – Europe | 14,383 | 14,405 |
Worldwide Total | 151,603 | 133,157 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Oil and Gas | 137,220 | 118,752 |
Renewables | 14,383 | 14,405 |
Total | 151,603 | 133,157 |
| 2023 | 2022 | ||
| US$’000 | US$’000 | ||
E-Class vessels | (16,340) | (3,319) | |
S-Class vessels | (4,462) | 4,631 | |
K-Class vessels | (12,626) | (9,100) | |
(33,428) | ( 7,78 | 8 ) |
| E-Class vessels | S-Class vessels | K-Class vessels | Total | ||
| US$’000 | US$’000 | US$’000 | US$’000 | ||
| 2023 | |||||
Depreciation charged to cost of sales | 12,892 | 5,660 | 5,601 | 24,153 | |
Amortisation charged to cost of sales | 2,035 | 692 | 1,960 | 4,687 | |
Net reversal of impairment | (16,340) | (4,462) | (12,626) | (33,428) | |
| 2022 | |||||
Depreciation charged to cost of sales | 12,694 | 5,829 | 5,044 | 23,567 | |
Amortisation charged to cost of sales | 2,302 | 839 | 2,472 | 5,613 | |
Impairment charge/(reversal of impairment charge) – net | (3,319) | 4,631 | (9 | ,10 0) | ( 7,788 ) |
Year ended 31 December 2023 | Year ended 31 December 2022 | |||||||||||
| Adjusted | Adjusted | |||||||||||
| non-GAAP | Adjusting | Statutory | non-GAAP | Adjusting | Statutory | |||||||
| results | items | total | results | items | total | |||||||
| US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |||||||
Revenue | 151,603 | – | 151,603 | 133,157 | – | 133,157 | ||||||
| Cost of sales | ||||||||||||
– Vessel operating expenses before depreciation, amortisation and impairment | (53,147) | – | (53,147) | (49,407) | – | (49,407) | ||||||
– Depreciation and amortisation | (28,840) | – | (28,840) | (2 | 9,18 | 0) | – | (29,180) | ||||
Expected credit losses | (207) | – | (207) | (1,824) | – | (1,824) | ||||||
Net reversal of impairment* | – | 33,428 | 33,428 | – | 7,7 | 8 8 | 7,7 | 8 8 | ||||
Gross profit | 69,409 | 33,428 | 102,837 | 52,746 | 7,788 | 60,534 | ||||||
| General and administrative | ||||||||||||
– Amortisation | (3,18 | 8) | – | (3,188) | (2,635) | – | (2,635) | |||||
– Depreciation | (145) | – | (145) | (128) | – | (128) | ||||||
– Other administrative costs | (10,727) | – | (10,727) | (10,449) | – | (10,449) | ||||||
– Exceptional legal costs** | – | (585) | (585) | – | – | – | ||||||
Operating profit | 55,349 | 32,843 | 88,192 | 39,534 | 7,788 | 47, 3 22 | ||||||
Finance income | 221 | – | 221 | 11 | – | 11 | ||||||
Finance expense | (31,431) | – | (31,431) | (17,6 5 6) | – | (17,6 5 6) | ||||||
Impact of change in fair value of warrants | (11,077) | – | (11,077) | (2,481) | – | (2,481) | ||||||
Other income | 12 | – | 12 | 68 | – | 68 | ||||||
Foreign exchange loss, net | (987) | – | (987) | (138) | – | (138) | ||||||
Profit before taxation | 12,087 | 32,843 | 44,930 | 19,338 | 7,788 | 2 | 7,12 | 6 | ||||
| Taxation (charge)/credit | ||||||||||||
– Taxation charge | (2,329) | – | (2,329) | (1,724) | – | (1,724) | ||||||
– Exceptional tax expense** | – | (533) | (533) | – | – | – | ||||||
Profit for the year | 9,758 | 32,310 | 42,068 | 17,614 | 7,788 | 25,402 | ||||||
| Profit attributable to: | ||||||||||||
Owners of the Company | 9,032 | 32,310 | 41,342 | 17,5 3 8 | 7,78 | 8 | 25,326 | |||||
Non-controlling interests | 726 | – | 726 | 76 | – | 76 | ||||||
Earnings per share (basic) | 0.89 | 3.18 | 4.07 | 1.73 | 0.76 | 2.49 | ||||||
Earnings per share (diluted) | 0.86 | 3.06 | 3.92 | 1.71 | 0.76 | 2.47 | ||||||
| Supplementary non statutory information | ||||||||||||
Operating profit | 55,349 | 32,843 | 88,192 | 39,534 | 7,7 | 8 8 | 47, 322 | |||||
Add: Depreciation and amortisation | 32,173 | – | 32 ,173 | 31,944 | – | 31,944 | ||||||
Adjusted EBITDA | 87,522 | 32,843 | 120,365 | 71,478 | 7,78 | 8 | 79,266 | |||||
Year ended 31 December 2023 | Year ended 31 December 2022 | ||||||
| Adjusted | Adjusted | ||||||
| non-GAAP | Adjusting | Statutory | non-GAAP | Adjusting | Statutory | ||
| results | items | total | results | items | total | ||
| US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | ||
| Cash flow reconciliation: | |||||||
Profit for the year | 9,758 | 32,310 | 42,068 | 17,614 | 7,7 | 8 8 | 25,402 |
| Adjustments for: | |||||||
Net reversal of impairment* | – | (33,428) | (33,428) | ( 7,7 | 8 8 ) | ( 7,788 ) | |
Finance expenses | 31,431 | – | 31,431 | 17,6 5 6 | – | 17,6 5 6 | |
Impact of change in fair value of warrants | 11,077 | – | 11,077 | 2,481 | – | 2,481 | |
Other adjustments** | 34,145 | 1,118 | 35,263 | 35,276 | – | 35,276 | |
| Cash flow from operating activities before movement | |||||||
in working capital | 86,411 | – | 86,411 | 73,027 | – | 73,027 | |
Change in trade and other receivables | 2,003 | – | 2,003 | 5,610 | – | 5,610 | |
Change in trade and other payables | 8,140 | – | 8,140 | 5,005 | – | 5,005 | |
Cash generated from operations | 96,554 | – | 96,554 | 83,642 | – | 83,642 | |
Income tax paid | (2 ,151) | – | (2,151) | (1,077) | – | (1,077) | |
Net cash flows from operating activities | 94,403 | – | 94,403 | 82,565 | – | 82,565 | |
Net cash flows used in investing activities | (12,788) | – | (12,788) | (6,304) | – | (6,304) | |
Payment of issue costs on bank borrowings | (374) | – | (374) | (148) | – | (148) | |
Other cash flows used in financing activities | (84,850) | – | (84,850) | (72,109) | – | (72,109) | |
Net cash flows used in financing activities | (85,224) | – | (85,224) | (72,257) | – | (72,257) | |
Net change in cash and cash equivalents | (3,609) | – | (3,609) | 4,004 | – | 4,004 | |
2023 | 2022 | |
| Profit for the purpose of basic and diluted earnings per share being profit for the year attributable to Owners | ||
of the Company (US$’000) | 41,342 | 25,326 |
Profit for the purpose of adjusted basic and diluted earnings per share (US$’000) (Note 31) | 9,032 | 17,5 3 8 |
Weighted average number of shares (‘000) | 1,016,415 | 1,016,415 |
Weighted average diluted number of shares in issue (‘000) | 1,055,003 | 1,024,124 |
Basic earnings per share (cents) | 4.07 | 2.49 |
Diluted earnings per share (cents) | 3.92 | 2.47 |
Adjusted earnings per share (cents) | 0.89 | 1.73 |
Adjusted diluted earnings per share (cents) | 0.86 | 1.71 |
| 2023 | 2022 | ||
| ’000s | ’000s | ||
Weighted average basic number of shares in issue | 1,016,415 | 1,016,415 | |
Weighted average effect of LTIPs | – | 7,7 | 0 9 |
Weighted average effect of warrants | 38,588 | – | |
Weighted average diluted number of shares in issue | 1,055,003 | 1,024,124 |
| 2023 | 2022 | ||
| US$’000 | US$’000 | ||
Charter hire | 76,111 | 70,295 | |
Lease income | 57,073 | 44,543 | |
Messing and accommodation | 9,173 | 12,74 | 6 |
Manpower income | 5,418 | 3,516 | |
Mobilisation and demobilisation | 2,255 | 1,281 | |
Sundry income | 1,573 | 776 | |
151,603 | 133,157 | ||
Revenue recognised – over time | 149,871 | 131,958 | |
Revenue recognised – point in time | 1,732 | 1,199 | |
151,603 | 133,157 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
| Maturity analysis: | ||
Year 1 | 68,207 | 5 7,6 6 5 |
Year 2 | 56,551 | 36,696 |
Year 3 – 5 | 73,649 | 32,947 |
198,407 | 12 7, 3 0 8 | |
| Split between: | ||
Current | 68,207 | 5 7,6 6 5 |
Non-current | 130,200 | 69,643 |
198,407 | 12 7, 3 0 8 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Bank interest | 221 | 11 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Interest on bank borrowings | 29,456 | 17, 2 31 |
Gain on IRS reclassified to profit or loss | 279 | 279 |
Net loss/(gain) on changes in fair value of interest rate swap (N ot e 11) | 59 | (1,078) |
Interest on lease liabilities (Note 23) | 245 | 170 |
Other finance expenses | 1,392 | 1,054 |
31,431 | 17, 6 5 6 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Total staff costs (see below) | 31,230 | 27, 3 5 0 |
Depreciation of property and equipment (Note 5) | 24,297 | 23,695 |
Amortisation of dry-docking expenditure (Note 6) | 4,687 | 5,613 |
Depreciation of right-of-use assets (Note 7) | 3,188 | 2,635 |
Net charge of expected credit losses (Note 9) | 207 | 1,824 |
Auditor’s remuneration (see below) | 1,127 | 787 |
Net foreign exchange loss | 987 | 138 |
Other income | (12) | (68) |
Expense relating to short term leases or leases of low value assets (Note 7) | 228 | 965 |
Reversal of impairment loss (Note 5) | (33,428) | ( 7,7 8 8) |
| 2023 | 2022 | |
| Number | Number | |
Arabian Peninsula region | 598 | 539 |
Rest of the world | 30 | 28 |
628 | 567 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Wages and salaries | 30,477 | 26,845 |
End of service benefit (Note 20) | 723 | 270 |
Share based payment charge | 17 | 45 |
Employment taxes* | 13 | 190 |
31,230 | 27,3 5 0 |
| 2023 | 2022 | |
| US$’000 | US$’000 | |
Group audit fees | 700 | 520 |
Overruns and out of pocket expenses in relation to 2022 Group audit | 177 | – |
Subsidiary audit fees | 100 | 100 |
Total audit fees | 977 | 620 |
Audit-related assurance services | 150 | 167 |
Total fees | 1,127 | 787 |
| Lease | Bank | ||
| Derivatives | liabilities | borrowings | |
| (Note 11) | (Note 23) | (Note 22) | |
| US$’000 | US$’000 | US$’000 | |
At 1 January 2022 | 1,793 | 2,924 | 379,526 |
| Financing cash flows | |||
Repayment of bank borrowings | – | – | (51,445) |
Principal elements of lease payments | – | (2,524) | – |
Settlement of derivatives | (384) | – | – |
Interest paid | – | (170) | (17, 2 2 7 ) |
Total financing cashflows | (384) | (2,694) | (68,672) |
| Non-cash changes: | |||
Recognition of new lease liability additions | – | 3,122 | – |
Interest on lease liabilities (Note 35) | – | 170 | – |
Interest on bank borrowings (Note 35) | – | – | 17, 231 |
Net gain on change in fair value of IRS (N ote 11) | (1,078) | – | – |
Impact of change in fair value of warrants (N o te 11) | 2,481 | – | – |
Total non-cash changes | 1,403 | 3,292 | 17, 2 31 |
At 31 December 2022 | 2,812 | 3,522 | 328,085 |
| Financing cash flows | |||
Repayment of bank borrowings | – | – | (56,174) |
Working capital facility | 2,000 | ||
Principal elements of lease payments | – | (3,330) | – |
Settlement of derivatives | 327 | – | – |
Interest paid | – | (245) | (27,428) |
Total financing cashflows | 327 | (3,575) | (81,602) |
| Non-cash changes: | |||
Recognition of new lease liability additions | – | 3,231 | – |
Derecognition of lease liability | – | (67) | – |
Interest on lease liabilities (Note 35) | – | 245 | – |
Interest on bank borrowings (Note 35) | – | – | 29,456 |
Net gain on change in fair value of IRS (N ote 11) | 59 | – | – |
Impact of change in fair value of warrants (N o te 11) | 11,077 | – | – |
Total non-cash changes | 11,136 | 3,409 | 29,456 |
At 31 December 2023 | 14,275 | 3,356 | 275,939 |
| Before | After | ||
| reclassification | Reclassifications | reclassification | |
| US$’000 | US$’000 | US$’000 | |
| Consolidated statement of profit or loss and other comprehensive income | |||
Finance expense (Note 35) | (20,137) | 2,481 | (17,6 5 6) |
Impact of change in fair value of warrants | – | (2,481) | (2,481) |