2024 | 2023 | ||
Notes | US$’000 | US$’000 | |
Revenue | 28, 31 | ||
Cost of sales | ( | ( | |
Impairment loss of property and equipment | 5, 28 | ( | ( |
Reversal of impairment of property and equipment | 5, 28 | ||
Expected credit losses | 9 | ( | ( |
Gross profit | |||
General and administrative expenses | ( | ( | |
Operating profit | |||
Finance income | 32 | ||
Impact of change in fair value of warrants | 11 | ( | ( |
Finance expense | 33 | ( | ( |
Foreign exchange loss, net | 34 | ( | ( |
Other income | |||
Profit for the year before taxation | |||
Taxation charge for the year | 8 | ( | ( |
Net profit for the year | |||
Other comprehensive income – items that may be reclassified to profit or loss: | |||
Net hedging gain reclassified to the profit or loss | 33 | ||
Net exchange (loss)/gain on translation of foreign operations | ( | ||
Total comprehensive income for the year | |||
Profit attributable to: | |||
Owners of the Company | |||
Non-controlling interest | 18 | ||
Total comprehensive income attributable to: | |||
Owners of the Company | |||
Non-controlling interest | 18 | ||
Earnings per share: | |||
Basic (cents per share) | 30 | ||
Diluted (cents per share) | 30 |
2024 | 2023 | ||
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 | ||
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 | ( | ( |
Capital contribution | 16 | ||
Translation reserve | 17 | ( | ( |
Retained earnings | 17 | ||
Attributable to the owners of the Company | |||
Non-controlling interest | 18 | ||
Total equity | |||
Current liabilities | |||
Trade and other payables | 20 | ||
Current tax liability | |||
Bank borrowings – scheduled repayments within one year | 21 | ||
Lease liabilities | 22 | ||
Derivative financial instruments | 11 | ||
Total current liabilities | |||
Non-current liabilities | |||
Provision for employees’ end of service benefits | 19 | ||
Bank borrowings – scheduled repayments more than one year | 21 | ||
Lease liabilities | 22 | ||
Total non-current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Capital | Share | |||
Share capital – | redemption | premium | Restricted | |
Ordinary | reserve | account | reserve | |
US$’000 | US$’000 | US$’000 | US$’000 | |
At 1 January 2023 | ||||
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 | ||||
Profit for the year | ||||
Other comprehensive income for the year | ||||
Exchange differences on foreign operations | ||||
Total comprehensive income for the year | ||||
Transactions with owners of the Company | ||||
Issue of share capital | ||||
Share issuance costs | ( | |||
Total transactions with owners of the Company | ||||
At |
Group | Share-based | Attributable to | Non- | |||||
restructuring | payment | Capital | Cash flow | Translation | Retained | the owners of | controlling | Total |
reserve | reserve | contribution | hedge reserve | reserve | earnings | the Company | interest | equity |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 |
At 1 January 2023 30,117 46,445 99,10 5 272 ( | ( | ( | ||||||
Profit for the year − − − − | ||||||||
Exchange differences on foreign operations − − − − | ||||||||
Total comprehensive income for the year − − − − | ||||||||
Transfer of share option reserve − − − − | ( | |||||||
Total transactions with owners of the Company − − − − | ( | |||||||
At 31 December 2023 30,117 46,445 99,105 272 ( | ( | |||||||
Profit for the year − − − − | ||||||||
( | ( | ( | ||||||
Total comprehensive income for the year − − − − | ( | |||||||
Share issuance costs − − (83) − | ( | ( | ||||||
Total transactions with owners of the Company 1,355 − 12,890 − | ||||||||
At 31 December 2024 31,472 46,445 111,995 272 ( | ( |
2024 | 2023 | ||
Notes | US$’000 | US$’000 | |
Operating activities | |||
Profit for the year | |||
Adjustments for: | |||
Depreciation of property and equipment | 5 | ||
Finance expenses | |||
Impact of change in fair value of warrants | 11 | ||
Amortisation of dry-docking expenditure | 6 | ||
Depreciation of right-of-use assets | 7 | ||
Amortisation of borrowings issue cost | |||
Income tax expense | 8 | ||
Net charge of expected credit losses | 9 | ||
End of service benefits charge | 19 | ||
Impairment loss | 5 | ||
Reversal of impairment | 5 | ( | ( |
End of service benefits paid | 19 | ( | ( |
Interest income | 32 | ( | ( |
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 | |||
Proceeds from issue of share capital on exercise of warrants | |||
Share issuance cost | ( | ||
Proceeds from bank borrowings | 35 | ||
Payment of borrowings issue cost | 35 | ( | |
Repayment of bank borrowings | 35 | ( | ( |
Interest paid on bank borrowings | 35 | ( | ( |
Principal elements of lease payments | 35 | ( | ( |
Settlement of derivatives | 35 | ||
Other finance expenses paid | ( | ( | |
Interest paid on leases | 35 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net increase/(decrease) 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 | |||
Recognition of right-of-use assets | |||
Addition/(reversal) to capital accruals | |||
(Decrease)/increase in in drydock accruals | ( | ||
Release of derivative liability | ( |
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 |
Effective for | |
annual periods | |
beginning on or after | |
Amendments to IAS 21 Lack of Exchangeability | 1 January 2025 |
Amendments to IFRS 9 and IFRS 7 Classification and Measurement of Financial Instruments | 1 January 2026 |
Annual improvements to IFRS Accounting Standards – Volume 11 | 1 January 2026 |
IFRS 18 Presentation and Disclosure in Financial Statements | |
IFRS 18 will replace IAS 1 for reporting periods commencing on or after 1 January 2027. The following key changes will apply; | |
1. Operating profit will be defined as a residual capturing all income and expenses not classified as investing or financing items. | |
2. The operating profit line will be the start of the cash flow statement. | |
3. Additional disclosures will be included in the accounts on management defined performance measures. | |
4. Enhanced guidance is provided on how to group items in the primary financial statements and the notes. | |
The company is still assessing the impact of the new standard with respect to the structure of the income statement and how information is grouped in the financial statements including items labeled as other. | 1 January 2027 |
IFRS 19 Subsidiaries without Public Accountability Disclosures | 1 January 2027 |
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 | 2024 | 2023 | Type of Activity | |
Gulf Marine Services W.L.L. | United Arab Emirates | Office 403, International Tower, | 100% | 100% | Marine Contractor | |
24th Karama Street, P.O. Box 46046, | ||||||
Abu Dhabi, United Arab Emirates | ||||||
Gulf Marine Services | Qatar | 22 Floor, Office 22, Tornado Tower, | 100% | 100% | Marine Contractor | |
W.L.L. – Qatar Branch | Majilis Al Tawoon Street, P.O. Box | |||||
2777 | 4, Doha, Qatar | |||||
GMS Global Commercial | United Arab Emirates | Office 403, International Tower, | 100% | 100% | General Investment | |
Invt LLC | 24th Karama Street, P.O. Box 46046, | |||||
Abu Dhabi, United Arab Emirates | ||||||
Gulf Marine | United Arab Emirates | ELOB, Office No. E-16F-04, | 100% | 100% | Operator of offshore | |
Middle East FZE | P.O. Box 53944, Hamriyah Free Zone, | barges | ||||
Sharjah | ||||||
Gulf Marine Saudi Arabia | Saudi Arabia | King Fahad Road, Al Khobar, | 75% | 75% | Operator of offshore | |
Co. Limited | Eastern Province , P.O. Box 31411 | barges | ||||
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 | |
Limited | Aberdeen, AB10 1UR | barges | ||||
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, | 100% | 100% | Holding Company | |
Santa Maria Business District, Panama, | ||||||
Republic of Panama | ||||||
Offshore Logistics Invt SA** | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Dormant | |
Santa Maria Business District, Panama, | ||||||
Republic of Panama | ||||||
Offshore Accommodation | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Dormant | |
Invt SA** | Santa Maria Business District, Panama, | |||||
Republic of Panama | ||||||
Offshore Jack-up Invt SA | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge | |
Santa Maria Business District, Panama, | “Kamikaze” | |||||
Republic of Panama | ||||||
Offshore Structure Invt SA | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge “Kikuyu” | |
Santa Maria Business District, Panama, | ||||||
Republic of Panama | ||||||
Offshore Craft Invt SA | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge “GMS | |
Santa Maria Business District, Panama, | Endeavour” | |||||
Republic of Panama | ||||||
Offshore Maritime Invt SA** | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Dormant | |
Santa Maria Business District, Panama, | ||||||
Republic of Panama |
Proportion of | ||||||
Ownership Interest | ||||||
Name | Place of Registration | Registered Address | 2024 | 2023 | Type of Activity | |
Offshore Tugboat Invt SA** | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Dormant | |
Santa Maria Business District, Panama, | ||||||
Republic of Panama | ||||||
Offshore Boat Invt SA | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge “Kawawa” | |
Santa Maria Business District, Panama, | ||||||
Republic of Panama | ||||||
Offshore Kudeta Invt SA | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge “Kudeta” | |
Santa Maria Business District, Panama, | ||||||
Republic of Panama | ||||||
GMS Endurance Invt SA | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge | |
Santa Maria Business District, Panama, | “Endurance” | |||||
Republic of Panama | ||||||
GMS Enterprise | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge | |
Investment SA | Santa Maria Business District, Panama, | “Enterprise” | ||||
Republic of Panama | ||||||
GMS Sharqi | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge “Sharqi” | |
Investment SA | Santa Maria Business District, Panama, | |||||
Republic of Panama | ||||||
GMS Scirocco | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge “Scirocco” | |
Investment SA | Santa Maria Business District, Panama, | |||||
Republic of Panama | ||||||
GMS Shamal | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge “Shamal” | |
Investment SA | Santa Maria Business District, Panama, | |||||
Republic of Panama | ||||||
GMS Keloa Invt SA | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge “Keloa” | |
Santa Maria Business District, Panama, | ||||||
Republic of Panama | ||||||
GMS Pepper Invt SA | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge “Pepper” | |
Santa Maria Business District, Panama, | ||||||
Republic of Panama | ||||||
GMS Evolution Invt SA | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Owner of Barge “Evolution” | |
Santa Maria Business District, Panama, | ||||||
Republic of Panama | ||||||
GMS Phoenix | Panama | Bloc Office Hub, Fifth Floor, | 100% | 100% | Dormant | |
Investment SA** | Santa Maria Business District, Panama, | |||||
Republic of Panama | ||||||
Gulf Marine Services (Asia) | Singapore | 1 Scotts Road, #21-07, Shaw Centre, | 100% | 100% | Operator of offshore | |
Pte. Limited | Singapore, 228208 | barges | ||||
Gulf Marine Services (Asia) | Qatar | 22 Floor, Office 22, Tornado Tower, | 100% | 100% | Operator of offshore | |
Pte. Limited – Qatar branch | Majilis Al Tawoon Street, P.O. Box | barges | ||||
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 2023 | 898,200 | 6,766 | 60,234 | 2,250 | 967, 4 5 0 |
Additions | − | 4,326 | − | − | 4,326 |
Transfers | − | (523) | 523 | − | − |
At 31 December 2023 | 898,200 | 10,569 | 60,757 | 2,250 | 971,776 |
Additions | − | 2,788 | − | − | 2,788 |
Transfers | − | (3,502) | 3,502 | − | − |
At 31 December 2024 | 898,200 | 9,855 | 64,259 | 2,250 | 974,564 |
Capital | Vessel spares, | ||||
work-in- | fitting and other | ||||
Vessels | progress | equipment | Others | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Accumulated depreciation and impairment | |||||
At 1 January 2023 | 348,515 | 2,845 | 21,219 | 1,916 | 374,495 |
Depreciation expense (Note 34) | 20,900 | − | 3,252 | 145 | 24,297 |
Impairment charge | 3,565 | − | − | − | 3,565 |
Reversal of impairment | (36,993) | − | − | − | (36,993) |
At 31 December 2023 | 335,987 | 2,845 | 24,471 | 2,061 | 365,364 |
Depreciation expense (Note 34) | 22,379 | − | 3,673 | 142 | 26,194 |
Impairment charge | 9,394 | − | − | − | 9,394 |
Reversal of impairment | (18,621) | − | − | − | (18,621) |
At 31 December 2024 | 349,139 | 2,845 | 28,144 | 2,203 | 382,331 |
Carrying amount | |||||
At 31 December 2024 | 549,061 | 7,010 | 36,115 | 47 | 592,233 |
At 31 December 2023 | 562,213 | 7,724 | 36,286 | 189 | 606,412 |
Impairment | Impairment | |||
reversal/ | Recoverable | reversal/ | Recoverable | |
(Impairment) | amount | (Impairment) | amount | |
2024 | 2024 | 2023 | 2023 | |
Cash Generating Unit (CGUs) | US$’000 | US$’000 | US$’000 | US$’000 |
E-Class -1 | – | 89,296 | 12,414 | 94,441 |
E-Class -2 | 404 | 59,257 | (3,565) | 62,481 |
E-Class -3 | – | 8 8,128 | 907 | 79,985 |
E-Class -4 | 14,099 | 98,435 | 6,584 | 88,582 |
E-Class | 14,503 | 335,116 | 16,340 | 325,489 |
S-Class -1 | – | 61,870 | 4,462 | 61,092 |
S-Class -2 | – | 64,196 | – | 67,067 |
S-Class -3 | – | 65,065 | – | 68,787 |
S-Class | – | 191,131 | 4,462 | 196,946 |
K- Class -1 | (1,168) | 14,750 | 1,773 | 16,264 |
K-Class -2 | 3,287 | 18,859 | 1,102 | 17,0 3 3 |
K-Class -3 | (4,402) | 14,018 | 2,025 | 18,353 |
K-Class -4 | (1,168) | 14,992 | 4,464 | 16,268 |
K-Class -5 | (2,656) | 18,361 | 1,321 | 22,047 |
K-Class -6 | 831 | 50,190 | 1,941 | 51,075 |
K-Class | (5,276) | 131,170 | 12,626 | 141,040 |
Total | 9,227 | 657,417 | 33,428 | 663,475 |
Day rate | Utilisation | |
change % on | change % on | |
Vessels class | 2025 levels | 2025 levels |
E-Class CGUs | 21% | -12% |
S-Class CGUs | -7% | -1% |
K-Class CGUs | -9% | -24% |
Day rate | Utilisation | |
change % on | change % on | |
Vessels class | 2024 levels | 2024 levels |
E-Class CGUs | -0.5% | 1.7% |
S-Class CGUs | 0.0% | 0.0% |
K-Class CGUs | 0.0% | -4.7% |
Day rates higher by 10% | Day rates lower by 10% | |||
Impact | Number of | Impact | Number of | |
(in US$ million) | vessels impacted | (in US$ million) | vessels impacted | |
(Impairment)/ | (Impairment)/ | |||
impairment | impairment | |||
Vessels class | reversal of* | reversal of* | ||
E-Class CGUs | 28.4 | 2.0 | (11.8) | 2.0 |
S-Class CGUs | – | – | (5.1) | 1.0 |
K-Class CGUs | 11.7 | 5.0 | (33.6) | 6.0 |
Total fleet | 40.1 | 7.0 | (50.5) | 9.0 |
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 | 24.9 | 2.0 | (11.8) | 2.0 |
S-Class CGUs | – | – | (5.1) | 1.0 |
K-Class CGUs | 8.5 | 5.0 | (33.6) | 6.0 |
Total fleet | 33.4 | 7.0 | (50.5) | 9.0 |
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 | 3.9 | 2.0 | 20.1 | 2.0 |
S-Class CGUs | – | – | – | – |
K-Class CGUs | (11.4) | 6.0 | (2.0) | 5.0 |
Total fleet | (7.5) | 8.0 | 18.1 | 7.0 |
2024 | 2023 | |
US$’000 | US$’000 | |
At 1 January | 11,204 | 8,931 |
Expenditure incurred during the year | 5,987 | 6,960 |
Amortised during the year (Note 34) | (5,324) | (4,687) |
At 31 December | 11,867 | 11,204 |
Communications | Operating | |||||
Buildings | equipment | equipment | Total | |||
US$’000 | US$’000 | US$’000 | US$’000 | |||
Cost | ||||||
At 1 January 2023 | 2,448 | 251 | 10,496 | 13,195 | ||
Additions | 519 | 894 | 1,818 | 3,231 | ||
Derecognition of fully depreciated assets | – | – | (567) | (567) | ||
At 31 December 2023 | 2,967 | 1,14 | 5 | 11,747 | 15,859 | |
Additions | 240 | 1,233 | 4,046 | 5,519 | ||
Derecognition of fully depreciated assets | (2,020) | – | (10,885) | (12,905) | ||
At 31 December 2024 | 1,187 | 2,378 | 4,908 | 8,473 | ||
Accumulated depreciation | ||||||
At 1 January 2023 | 1,867 | 251 | 7,70 | 6 | 9,824 | |
Depreciation for the year | 574 | 106 | 2,508 | 3,188 | ||
Derecognition of fully depreciated assets | – | – | (500) | (500) | ||
At 31 December 2023 | 2,441 | 357 | 9,714 | 12,512 | ||
Depreciation for the year | 475 | 721 | 3,445 | 4,641 | ||
Derecognition of fully depreciated assets | (2,020) | – | (10,885) | (12,905) | ||
At 31 December 2024 | 896 | 1,078 | 2,274 | 4,248 | ||
Carrying amount | ||||||
At 31 December 2024 | 291 | 1,300 | 2,634 | 4,225 | ||
At 31 December 2023 | 526 | 788 | 2,033 | 3,347 |
2024 | 2023 | |
US$’000 | US$’000 | |
Depreciation of right of use assets (Note 34) | 4,641 | 3,188 |
Expense relating to short term leases or leases of low value assets (Note 34) | 260 | 228 |
Lease charges included in operating activities | 4,901 | 3,416 |
Interest on lease liabilities (Note 33) | 461 | 245 |
Lease charges included in profit before tax | 5,362 | 3,661 |
2024 | 2023 | |
US$’000 | US$’000 | |
Profit from operations before tax | 43,181 | 44,930 |
Tax at the UK corporation tax rate of 25% (2023: 23.5%) | 10,795 | 10,568 |
Effect of different tax rates in overseas jurisdictions | (849) | (13,461) |
Expense not deductible for tax purposes | 7,323 | 2,413 |
Overseas taxes | 1,698 | 1,714 |
Increase in unrecognised deferred tax | 1,764 | 1,113 |
Prior year tax adjustments | 2,236 | 630 |
Income not taxable for tax purposes | (18,046) | (115) |
Total tax charge | 4,921 | 2,862 |
2024 | 2023 | |
US$’000 | US$’000 | |
Trade receivables (gross of allowances) | 29,807 | 32,872 |
Less: Allowance for expected credit losses | (4,232) | (2,226) |
Trade receivables | 25,575 | 30,646 |
2024 | 2023 | |
US$’000 | US$’000 | |
At 1 January | 2,226 | 2,019 |
Net charge of expected credit losses (Note 34) | 2,006 | 207 |
At 31 December | 4,232 | 2,226 |
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$’000 | |
Trade receivables | 23,933 | 1,513 | – | – | – | 4,361 | 29,807 |
Less: Allowance for expected credit losses | (97) | (5) | – | – | – | (4,130) | (4,232) |
Net trade receivables 2024 | 23,836 | 1,508 | – | – | – | 231 | 25,575 |
Trade receivables | 28,714 | 26 | – | – | – | 4,132 | 32,872 |
Less: Allowance for expected credit losses | (110) | – | – | – | – | (2,116) | (2,226) |
Net trade receivables 2023 | 28,604 | 26 | – | – | – | 2,016 | 30,646 |
2024 | 2023 | |
US$’000 | US$’000 | |
Accrued revenue | 4,237 | 2,656 |
Prepayments | 2,073 | 3,557 |
Deposits* | 95 | 86 |
Advances to suppliers | 2,824 | 1,758 |
At 31 December | 9,229 | 8,057 |
Interest | |||
rate swap | Warrants | Total | |
US$’000 | US$’000 | US$’000 | |
At 1 January 2024 | – | (14,275) | (14,275) |
Derecognition of warrants exercised | – | 10,431 | 10,431 |
Impact of change in fair value of warrants | – | (5,348) | (5,348) |
As at 31 December 2024 | – | (9,192) | (9,192) |
Interest | |||
rate swap | Warrants | Total | |
US$’000 | US$’000 | US$’000 | |
At 1 January 2023 | 386 | (3,198) | (2,812) |
Net loss on changes in fair value of interest rate swap | (59) | – | (59) |
Final settlement of derivatives | (327) | – | (327) |
Impact of change in fair value of warrants | – | (11,077 ) | (11,077) |
As at 31 December 2023 | – | (14,275) | (14,275) |
2024 | 2023 | |
US$’000 | US$’000 | |
Interest bearing | ||
Held in UAE banks | 1,901 | 1,422 |
Non-interest bearing | ||
Held in UAE banks | 36,486 | 964 |
Held in banks outside UAE | 1,620 | 6,280 |
Total cash and cash equivalents | 40,007 | 8,666 |
Number of | Ordinary | |
ordinary shares | shares | |
(Thousands) | US$’000 | |
At 1 January 2024 | 1,016,415 | 30,117 |
Issue of share capital (Note 11) | 53,531 | 1,355 |
As at 31 December 2024 | 1,069,946 | 31,472 |
Number of | Ordinary | |
ordinary shares | shares | |
(Thousands) | US$’000 | |
At 1 January 2023 | 1,016,415 | 30,117 |
As at 31 December 2023 | 1,016,415 | 30,117 |
Capital | ||
Number of | redemption | |
ordinary shares | reserve | |
(Thousands) | US$’000 | |
At 1 January 2024 | 350,488 | 46,445 |
As at 31 December 2024 | 350,488 | 46,445 |
Number of | Share premium | |
ordinary shares | account | |
(Thousands) | US$’000 | |
At 1 January 2024 | 1,016,415 | 99,105 |
Issue of share capital (Note 11) | 53,531 | 12,973 |
Share issue cost | – | (83) |
As at 31 December 2024 | 1,069,946 | 111,995 |
2024 | 2023 | |
US$’000 | US$’000 | |
At 31 December | 9,177 | 9,177 |
2024 | 2023 | |
US$’000 | US$’000 | |
At 1 January | 2,714 | 1,988 |
Share of profit for the year | 284 | 726 |
At 31 December | 2,998 | 2,714 |
2024 | 2023 | |
US$’000 | US$’000 | |
Statement of financial position information: | ||
Non-current assets | 340 | 129 |
Current assets | 18,750 | 16,408 |
Non-current liabilities | (24) | (18) |
Current liabilities | (10,346) | (6,952) |
Net assets | 8,720 | 9,567 |
Net assets attributable to non-controlling interests | 2,998 | 2,714 |
Statement of profit or loss and other comprehensive income information: | ||
Revenue | 41,900 | 38,088 |
(Loss)/profit after tax and zakat | (842) | 1,306 |
Total (loss)/comprehensive income | (842) | 1,306 |
Profit allocated to non-controlling interests | 284 | 726 |
Statement of cashflow information: | ||
Cash flows from operating activities | (4,203) | (1,162) |
Cash flows from financing activities (dividends: nil) | (842) | (795) |
Net decrease in cash and cash equivalents | (5,045) | (1,957) |
2024 | 2023 | |
US$’000 | US$’000 | |
At 1 January | 2,395 | 2,140 |
Provided during the year | 525 | 723 |
Paid during the year | (280) | (468) |
At 31 December | 2,640 | 2,395 |
2024 | 2023 | ||
US$’000 | US$’000 | ||
Trade payables | 18,767 | 13,213 | |
Due to related parties (Note 23) | 531 | 962 | |
Accrued expenses | 14,916 | 16,090 | |
Deferred revenue | 2,856 | 3,546 | |
VAT payable | 295 | 392 | |
Other payables | 430 | 851 | |
37,79 | 5 | 35,054 |
2024 | 2023 | |
US$’000 | US$’000 | |
Term loans | 241,189 | 273,939 |
Less: Unamortised issue costs | (5,167) | – |
236,022 | 273,939 | |
Working capital facility (utilised) | – | 2,000 |
236,022 | 275,939 |
2024 | 2023 | |
US$’000 | US$’000 | |
At 1 January | 275,939 | 328,085 |
Repayment of bank borrowings | (275,939) | (56,174) |
Additional bank borrowings | 241,189 | 2,000 |
Unamortised issue costs incurred | (5,173) | – |
Amortisation of issue costs | 6 | – |
Payment in kind interest | – | 2,028 |
At 31 December | 236,022 | 275,939 |
2024 | 2023 | |
US$’000 | US$’000 | |
Non-current portion | ||
Bank borrowings | 196,425 | 234,439 |
Current portion | ||
Bank borrowings – scheduled repayments within one year | 39,597 | 39,500 |
Working capital facility | – | 2,000 |
236,022 | 275,939 |
Outstanding amount | |||||
Current | Non-current | Total | |||
US$’000 | US$’000 | US$’000 | Security | Maturity | |
31 December 2024: | |||||
Term loan – scheduled repayments within one year | 40,632 | – | 40,632 | Secured | December 2029 |
Term loan – scheduled repayments within more than one year | – | 200,557 | 200,557 | Secured | December 2029 |
Unamortised issue costs | (1,035) | (4,132) | (5,167) | Secured | December 2029 |
39,597 | 196,425 | 236,022 | |||
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 |
2024 | 2023 | |
US$’000 | US$’000 | |
As at 1 January | 3,356 | 3,522 |
Recognition of new lease liability additions | 5,512 | 3,231 |
Interest on lease liabilities (Note 33) | 461 | 245 |
Principal element of lease payments | (4,478) | (3,330) |
Derecognition of lease liability | (29) | (67) |
Interest paid | (461) | (245) |
As at 31 December | 4,361 | 3,356 |
Maturity analysis: | ||
Year 1 | 3,503 | 1,623 |
Year 2 | 858 | 1,297 |
Year 3 – 5 | – | 436 |
4,361 | 3,356 | |
Split between: | ||
Current | 3,503 | 1,623 |
Non-current | 858 | 1,733 |
4,361 | 3,356 |
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 |
2024 | 2023 | |
US$’000 | US$’000 | |
National Catering Company Limited WLL – Catering services | 86 | 581 |
Sigma Enterprise Company LLC – Vessel maintenance and overhaul services | 440 | 2,372 |
Aman Integrated Solutions LLC – Laboratory services | 15 | 18 |
2024 | 2023 | |
US$’000 | US$’000 | |
Short-term benefits | 1,192 | 983 |
End of service benefits | 26 | 24 |
1,218 | 1,007 |
2024 | 2023 | |
US$’000 | US$’000 | |
Capital commitments | 6,678 | 7,8 25 |
2024 | 2023 | |
US$’000 | US$’000 | |
Financial assets: | ||
Current assets at amortised cost: | ||
Cash and cash equivalents (Note 12) | 40,007 | 8,666 |
Trade receivables and other receivables (Notes 9 and 10)* | 29,907 | 33,388 |
Total financial assets | 69,914 | 42,054 |
2024 | 2023 | |
US$’000 | US$’000 | |
Financial liabilities: | ||
Derivatives recorded at FVTPL: | ||
Warrants (Note 11) | 9,192 | 14,275 |
Financial liabilities recorded at amortised cost: | ||
Trade and other payables (Note 20)* | 34,644 | 31,116 |
Lease liabilities (Note 22) | 4,361 | 3,356 |
Current bank borrowings – scheduled repayments within one year (Note 21) | 39,597 | 41,500 |
Non-current bank borrowings – scheduled repayments more than one year (Note 21) | 196,425 | 234,439 |
Total financial liabilities | 284,219 | 324,686 |
2024 | 2023 | |
US$’000 | US$’000 | |
Financial liabilities: | ||
Recognised at level 3 of the fair value hierarchy: | ||
Warrants (Note 11) | 9,192 | 14,275 |
Contractual cash flows | ||||||
Carrying | ||||||
amount | Total | 1 to 3 months | 4 to 12 months | 2 to 5 years | ||
31 December 2024 | Interest rate | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 |
Non-interest bearing financial liabilities | ||||||
Trade and other payables* | 34,644 | 34,644 | 34,644 | – | – | |
Interest bearing financial liabilities | 7.87%- 8.6% | |||||
Bank borrowings – principal | 236,022 | 241,189 | 10,158 | 30,474 | 200,557 | |
Interest on bank borrowings | – | 41,138 | 4,016 | 10,548 | 26,574 | |
Lease liabilities | 4,361 | 4,631 | 991 | 2,753 | 887 | |
Interest on lease liabilities | – | 221 | 73 | 119 | 29 | |
275,027 | 321,823 | 49,882 | 43,894 | 228,047 |
Contractual cash flows | ||||||||
Carrying | ||||||||
amount | Total | 1 to 3 months | 4 to 12 months | 2 to 5 years | ||||
31 December 2023 | Interest rate | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | ||
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 | 17,16 | 4 | 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 |
Assets | Liabilities | |||
31 December | 31 December | |||
2024 | 2023 | 2024 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
US Dollars | 46,218 | 21,912 | 9,025 | 3,421 |
UAE Dirhams | 9,402 | 1,154 | 239,278* | 6,482 |
Saudi Riyals | 2,065 | 8,531 | 1,037 | 1,307 |
Pound Sterling | 381 | 12 | 1,077 | 2,003 |
Euros | 7,210 | 6,141 | – | – |
Qatari Riyals | 4,371 | 3,694 | 455 | – |
69,647 | 41,444 | 250,872 | 13,213 |
Gross profit before adjustments | ||||
for depreciation, amortisation | ||||
Revenue | and impairment charges | |||
2024 | 2023 | 2024 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
E-Class vessels | 71,799 | 60,955 | 52,269 | 41,864 |
S-Class vessels | 42,286 | 35,018 | 30,141 | 23,217 |
K-Class vessels | 53,409 | 55,630 | 31,381 | 33,375 |
167,494 | 151,603 | 113,791 | 98,456 | |
Depreciation charged to cost of sales | (26,052) | (24,153) | ||
Amortisation charged to cost of sales | (5,324) | (4,687) | ||
Expected credit losses | (2,006) | (207) | ||
Adjusted gross profit | 80,409 | 69,409 | ||
Impairment loss | (9,394) | (3,565) | ||
Reversal of impairment | 18,621 | 36,993 | ||
Gross profit | 89,636 | 102,837 | ||
Finance expense | (23,517) | (31,431) | ||
Impact of change in fair value of warrants | (5,348) | (11,077) | ||
Other general and administrative expenses | (17,028) | (14,645) | ||
Foreign exchange loss, net | (674) | (987) | ||
Other income | 23 | 12 | ||
Finance income | 89 | 221 | ||
Profit for the year before taxation | 43,181 | 44,930 |
2024 | 2023 | |
US$’000 | US$’000 | |
United Arab Emirates | 44,684 | 58,452 |
Saudi Arabia | 41,900 | 38,088 |
Qatar | 62,492 | 40,680 |
Total – Arabian Peninsula region | 149,076 | 137,220 |
Total – Europe | 18,418 | 14,383 |
Worldwide Total | 167,494 | 151,603 |
2024 | 2023 | |
US$’000 | US$’000 | |
Oil and Gas | 149,076 | 137,220 |
Renewables | 18,418 | 14,383 |
Total | 167,494 | 151,603 |
2024 | 2023 | |
US$’000 | US$’000 | |
E-Class vessels | (14,503) | (16,340) |
S-Class vessels | – | (4,462) |
K-Class vessels | 5,276 | (12,626) |
(9,227) | (33,428) |
E-Class | S-Class | K-Class | ||
vessels | vessels | vessels | Total | |
US$’000 | US$’000 | US$’000 | US$’000 | |
2024 | ||||
Depreciation charged to cost of sales | 13,881 | 5,834 | 6,337 | 26,052 |
Amortisation charged to cost of sales | 1,848 | 1,810 | 1,666 | 5,324 |
(Reversal of impairment charge)/impairment charge – net | (14,503) | – | 5,276 | (9,227) |
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) |
Year ended 31 December 2024 | Year ended 31 December 2023 | ||||||
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 | 167,494 | – | 167,494 | 151,603 | – | 151,603 | |
Cost of sales | |||||||
– Vessel operating expenses before depreciation, amortisation and impairment | (53,703) | – | (53,703) | (53,147) | – | (53,147) | |
– Depreciation and amortisation | (31,376) | – | (31,376) | (28,840) | – | (28,840) | |
Expected credit losses | (2,006) | – | (2,006) | (207) | – | (207) | |
Net reversal of impairment* | – | 9,227 | 9,227 | – | 33,428 | 33,428 | |
Gross profit | 80,409 | 9,227 | 89,636 | 69,409 | 33,428 | 102,837 | |
General and administrative | |||||||
– Amortisation | (4,641) | – | (4,641) | (3,18 | 8) | – | (3,188) |
– Depreciation | (145) | – | (145) | (145) | – | (145) | |
– Other administrative costs | (11,366) | – | (11,366) | (10,727) | – | (10,727) | |
– Exceptional items/legal costs** | – | (876) | (876) | – | (585) | (585) | |
Operating profit | 64,257 | 8,351 | 72,608 | 55,349 | 32,843 | 8 8,192 | |
Finance income | 89 | – | 89 | 221 | – | 221 | |
Finance expense | (23,517) | – | (23,517) | (31,431) | – | (31,431) | |
Impact of change in fair value of warrants | (5,348) | – | (5,348) | (11,077 ) | – | (11,077) | |
Other income | 23 | – | 23 | 12 | – | 12 | |
Foreign exchange loss, net | (674) | – | (674) | (987) | – | (987) | |
Profit before taxation | 34,830 | 8,351 | 43,181 | 12,087 | 32,843 | 44,930 | |
Taxation (charge)/credit | |||||||
– Taxation charge | (2,613) | – | (2,613) | (2,329) | – | (2,329) | |
– Exceptional tax expense** | – | (2,308) | (2,308) | – | (533) | (533) | |
Profit for the year | 32,217 | 6,043 | 38,260 | 9,758 | 32,310 | 42,068 | |
Profit attributable to: | |||||||
Owners of the Company | 31,933 | 6,043 | 37,976 | 9,032 | 32,310 | 41,342 | |
Non-controlling interests | 284 | – | 284 | 726 | – | 726 | |
Earnings per share (basic) | 3.04 | 0.58 | 3.61 | 0.89 | 3.18 | 4.07 | |
Earnings per share (diluted) | 2.85 | 0.54 | 3.39 | 0.86 | 3.06 | 3.92 | |
Supplementary non statutory information | |||||||
Operating profit | 64,257 | 8,351 | 72,608 | 55,349 | 32,843 | 88,192 | |
Add: Depreciation and amortisation | 36,162 | – | 36,162 | 32,173 | – | 32,173 | |
Adjusted EBITDA | 100,419 | 8,351 | 108,770 | 87, 522 | 32,843 | 120,365 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
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 | |
Cashflow reconciliation: | ||||||
Profit for the year | 32,217 | 6,043 | 38,260 | 9,758 | 32,310 | 42,068 |
Adjustments for: | ||||||
Net reversal of impairment* | – | (9,227) | (9,227) | – | (33,428) | (33,428) |
Amortisation of borrowings issue cost | 6 | – | 6 | – | – | – |
Finance expenses | 23,511 | – | 23,511 | 31,431 | – | 31,431 |
Impact of change in fair value of warrants | 5,348 | – | 5,348 | 11,077 | – | 11,077 |
Other adjustments** | 40,035 | 3,184 | 43,219 | 34,145 | 1,118 | 35,263 |
Cash flow from operating activities before movement in working capital | 101,117 | – | 101,117 | 86,411 | – | 86,411 |
Change in trade and other receivables | 1,893 | – | 1,893 | 2,003 | – | 2,003 |
Change in trade and other payables | 2,949 | – | 2,949 | 8,140 | – | 8,140 |
Cash generated from operations | 105,959 | – | 105,959 | 96,554 | – | 96,554 |
Income tax paid | (2,399) | – | (2,399) | (2,151) | – | (2,151) |
Net cash flows from operating activities | 103,560 | – | 103,560 | 94,403 | – | 94,403 |
Net cash flows used in investing activities | (8,769) | – | (8,769) | (12,788) | – | (12,788) |
Other finance expenses paid | (790) | – | (790) | (374) | – | (374) |
Payment of borrowings issue cost | (5,173) | – | (5,173) | – | – | – |
Other cash flows used in financing activities | (57,4 87) | – | (57,487) | (84,850) | – | (84,850) |
Net cash flows used in financing activities | (63,450) | – | (63,450) | (85,224) | – | (85,224) |
Net change in cash and cash equivalents | 31,341 | – | 31,341 | (3,609) | – | (3,609) |
2024 | 2023 | |
Profit for the purpose of basic and diluted earnings per share being profit for the year attributable | ||
to Owners of the Company (US$’000) | 37,976 | 41,342 |
Profit for the purpose of adjusted basic and diluted earnings per share (US$’000) (Note 29) | 31,933 | 9,032 |
Weighted average number of shares (‘000) | 1,050,932 | 1,016,415 |
Weighted average diluted number of shares in issue (‘000) | 1,120,919 | 1,055,003 |
Basic earnings per share (cents) | 3.61 | 4.07 |
Diluted earnings per share (cents) | 3.39 | 3.92 |
Adjusted earnings per share (cents) | 3.04 | 0.89 |
Adjusted diluted earnings per share (cents) | 2.85 | 0.86 |
2024 | 2023 | |
’000s | ’000s | |
Weighted average basic number of shares in issue | 1,050,932 | 1,016,415 |
Weighted average effect of warrants | 69,987 | 38,588 |
Weighted average diluted number of shares in issue | 1,120,919 | 1,055,003 |
2024 | 2023 | |
US$’000 | US$’000 | |
Charter hire | 75,902 | 76,111 |
Lease income | 67,857 | 57,073 |
Messing and accommodation | 12,755 | 9,173 |
Manpower income | 6,673 | 5,418 |
Mobilisation and demobilisation | 3,712 | 2,255 |
Sundry income | 595 | 1,573 |
167,494 | 151,603 | |
Revenue recognised – over time | 166,816 | 149,871 |
Revenue recognised – point in time | 678 | 1,732 |
167,494 | 151,603 |
2024 | 2023 | |
US$’000 | US$’000 | |
Maturity analysis: | ||
Year 1 | 87,739 | 68,207 |
Year 2 | 61,892 | 56,551 |
Year 3* | 54,545 | 26,305 |
Year 4* | 34,650 | 24,895 |
Year 5* | 11,693 | 22,449 |
250,519 | 198,407 |
2024 | 2023 | |
US$’000 | US$’000 | |
Bank interest | 89 | 221 |
2024 | 2023 | |
US$’000 | US$’000 | |
Interest on bank borrowings | 21,612 | 29,456 |
Gain on IRS reclassified to profit or loss | – | 279 |
Loss on changes in fair value of interest rate swap (Note 11) | – | 59 |
Interest on lease liabilities (Note 22) | 461 | 245 |
Other finance expenses | 1,438 | 1,392 |
Amortisation of borrowings issue cost | 6 | – |
23,517 | 31,431 |
2024 | 2023 | |
US$’000 | US$’000 | |
Total staff costs (see below) | 33,643 | 31,230 |
Depreciation of property and equipment (Note 5) | 26,194 | 24,297 |
Amortisation of dry-docking expenditure (Note 6) | 5,324 | 4,687 |
Depreciation of right-of-use assets (Note 7) | 4,641 | 3,188 |
Net charge of expected credit losses (Note 9) | 2,006 | 207 |
Auditor’s remuneration (see below) | 960 | 1,127 |
Foreign exchange loss – net | 674 | 987 |
Other income | (23) | (12) |
Expense relating to short term leases or leases of low value assets (Note 7) | 260 | 228 |
Reversal of impairment loss – net (Note 5) | (9,227) | (33,428) |
2024 | 2023 | |
Number | Number | |
Arabian Peninsula Region | 659 | 598 |
Rest of the world | 30 | 30 |
689 | 628 |
2024 | 2023 | |
US$’000 | US$’000 | |
Wages and salaries | 33,071 | 30,477 |
End of service benefit (Note 19) | 525 | 723 |
Share based payment charge | – | 17 |
Employment taxes* | 47 | 13 |
33,643 | 31,230 |
2024 | 2023 | |
US$’000 | US$’000 | |
Group audit fees | 710 | 700 |
Overruns and out of pocket expenses in relation to 2023 Group audit | – | 177 |
Subsidiary audit fees | 100 | 100 |
Total audit fees | 810 | 977 |
Audit-related assurance services | 150 | 150 |
Total fees | 960 | 1,127 |
Lease | Bank | ||
Derivatives | liabilities | borrowings | |
(Note 11) | (Note 22) | (Note 21) | |
US$’000 | US$’000 | US$’000 | |
At 1 January 2023 | 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) | ( 27,4 28) |
Total financing cash flows | 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 33) | – | 245 | – |
Interest on bank borrowings (Note 33) | – | – | 29,456 |
Net gain on change in fair value of IRS (Note 11) | 59 | – | – |
Impact of change in fair value of warrants (Note 11) | 11,077 | – | – |
Total non-cash changes | 11,136 | 3,409 | 29,456 |
At 31 December 2023 | 14,275 | 3,356 | 275,939 |
Financing cash flows | |||
Repayment of bank borrowings | – | – | (275,939) |
Proceeds from bank borrowings | – | – | 241,189 |
Payment of borrowings issue costs | – | – | (5,173) |
Principal elements of lease payments | – | (4,478) | – |
Interest paid | – | (461) | (21,612) |
Total financing cash flows | – | (4,939) | (61,535) |
Non-cash changes: | |||
Recognition of new lease liability additions | – | 5,512 | – |
Derecognition of lease liability | – | (29) | – |
Interest on lease liabilities (Note 33) | – | 461 | – |
Interest on bank borrowings (Note 33) | – | – | 21,612 |
Amortisation of borrowings issue costs | – | – | 6 |
Derecognition of warrants exercised (Note 11) | (10,431) | – | – |
Impact of change in fair value of warrants (Note 11) | 5,348 | – | – |
Total non-cash changes | (5,083) | 5,944 | 21,618 |
At 31 December 2024 | 9,192 | 4,361 | 236,022 |