| 2024 | ||
| US$000 | ||
| 2023 | ||
| US$000 | ||
| Sale of gold and silver | 94,476 | 63,748 |
| Other sales | 2,046 | 686 |
| 96,522 | 64,434 |
| Group | ||
| The aggregate remuneration comprised: | ||
| 2024 | ||
| US$000 | ||
| 2023 | ||
| US$000 | ||
| Directors’ emoluments | 311 | 301 |
| Employee wages and salaries | 5,192 | 4,325 |
| Employer social tax and national insurance | 1,682 | 1,160 |
| 7,185 | 5,786 | |
| The average number of employees (including Directors) was: | ||
| 2024 | 2023 | |
| Production | 443 | 384 |
| Administration | 87 | 93 |
| 530 | 477 | |
| Company | ||
| The average number of employees (including Directors) was: | ||
| 2024 | 2023 | |
| Administration | ||
| 7 | 7 |
| 2024 | ||
| US$000 | ||
| 2023 | ||
| US$000 | ||
| Directors’ emoluments | 311 | 301 |
| Employer social tax and national insurance | 22 | 22 |
| 333 | 323 |
| 2024 | 2023 | |
| US$000 | US$000 | |
| Impairments (reversed)/provided - ore/inventories | (121) | 288 |
| Impairment provided - other receivables and prepayments | 238 | 151 |
| 117 | 439 |
| 2024 | ||
| $ 000 | ||
| 2023 | ||
| $ 000 | ||
| Finance income | ||
| Interest on bank deposits | 358 | – |
| Finance costs | ||
| Foreign exchange (loss)/gain | (6,373) | 252 |
| Unwinding of discount on provisions | (506) | (472) |
| Interest expense | (5,063) | (3,590) |
| Unwinding of discount other financial liabilities | (454) | (221) |
| Total finance costs | (12,396) | (4,031) |
| Net finance costs | (12,038) | (4,031) |
| The profit on ordinary activities before taxation is stated after (crediting)/charging | ||
| 2024 | ||
| US$000 | ||
| 2023 | ||
| US$000 | ||
| Staff costs (note 7) | 7,185 | 5,786 |
| Depreciation and amortisation of assets | 9,043 | 6,990 |
| Cost of inventories recognised as an expense | 10,457 | 13,624 |
| Provision of impairment of receivables and inventory | (121) | 288 |
| Provision of impairment receivables | 238 | 151 |
| Irrecoverable VAT written off | 284 | 46 |
| Penalties and fines | 747 | 756 |
| Fees payable to the auditors - other services | 26 | – |
| Fees payable to the Company’s auditors for the audit of the Company | 28 | 55 |
| Fees payable to the Company’s auditors for the audit of the Group financial statements | 171 | 192 |
| 2024 | ||
| $ 000 | ||
| 2023 | ||
| $ 000 | ||
| Current taxation | ||
| Income tax | 1,981 | – |
| Deferred taxation | ||
| Arising from origination and reversal of temporary differences | 2,131 | 546 |
| Arising from previously unrecognised tax loss, tax credit or temporary difference of prior periods | (180) | – |
| Total deferred taxation | 1,951 | 546 |
| Tax expense in the income statement | 3,932 | 546 |
| 2024 | ||
| $ 000 | ||
| 2023 | ||
| $ 000 | ||
| Profit before tax | 30,355 | 11,885 |
| Corporation tax at standard rate | 6,070 | 2,377 |
| Effect of different UK tax rates on some earnings | - | (336) |
| Effect of expenses not deductible in determining taxable profit | 1,896 | 1,326 |
| Tax decrease from utilisation of tax losses | (257) | – |
| Current year tax losses and other temporary differences not recognised | 337 | 817 |
| Foreign exchange allowable losses in subsidiary | (4,114) | (3,638) |
| Total tax charge | 3,932 | 546 |
| 2024 | ||
| US$000 | ||
| 2023 | ||
| US$000 | ||
| Taxation losses | 1,956 | 1,808 |
| Taxation | ||||
| losses | ||||
| US$000 | ||||
| Accelerated | ||||
| taxation | ||||
| depreciation | ||||
| US$000 | ||||
| Other timing | ||||
| differences | ||||
| US$000 | ||||
| Total | ||||
| US$000 | ||||
| 1 January 2023 | 6,925 | (53) | (820) | 6,052 |
| Debit to income | ||||
| – | ||||
| (517) | (29) | (546) | ||
| Debit to other comprehensive income | (4,075) | |||
| – | – | |||
| (4,075) | ||||
| Currency translation | 54 | (49) | (17) | (12) |
| 31 December 2023 and 1 January 2024 | 2,904 | (619) | (866) | 1,419 |
| Debit to income | 10 | (677) | (1,464) | (2,131) |
| Currency translation | (389) | 152 | 274 | 37 |
| 31 December 2024 | 2,525 | (1,144) | (2,056) | (675) |
| 2024 | ||
| No. | ||
| 2023 | ||
| No. | ||
| Basic | 27,332,934 | 27,332,934 |
| Diluted | 27,332,934 | 27,332,934 |
| 2024 | 2023 | |
| Reconciliation of adjusted EBITDA to profit after tax | US$000 | US$000 |
| Profit after tax | 26,423 | 11,339 |
| Income tax expense | 3,932 | 546 |
| Finance income | (358) | - |
| Finance expense | 6,023 | 4,283 |
| Foreign exchange | 6,373 | (252) |
| Depreciation and amortisation | 9,044 | 6,989 |
| Fair value adjustment on loan | (556) | (630) |
| Adjusted EBITDA | 50,881 | 22,275 |
| Group | ||||
| Teren Sai | ||||
| geological data | ||||
| $ 000 | ||||
| Teren Sai | ||||
| Exploration and | ||||
| evaluation costs | ||||
| $ 000 | ||||
| Other intangible | ||||
| assets | ||||
| $ 000 | ||||
| Total | ||||
| $ 000 | ||||
| Cost or valuation | ||||
| At 1 January 2023 | 8,212 | 9,952 | - | 18,164 |
| Additions | - | 7 | 759 | 766 |
| Amortisation capitalised | - | 546 | - | 546 |
| Currency translation | 146 | 179 | 61 | 386 |
| At 31 December 2023 | 8,358 | 10,684 | 820 | 19,862 |
| At 1 January 2024 | 8,358 | 10,684 | 820 | 19,862 |
| Additions | - | 3,977 | - | 3,977 |
| Amortisation capitalised | - | 555 | - | 555 |
| Currency translation | (1,101) | (2,374) | (108) | (3,583) |
| At 31 December 2024 | 7,257 | 12,842 | 712 | 20,811 |
| Amortisation | ||||
| At 1 January 2023 | 5,320 | 146 | - | 5,466 |
| Amortisation charge | 546 | - | 75 | 621 |
| Currency translation | 97 | - | 17 | 114 |
| At 31 December 2023 | 5,963 | 146 | 92 | 6,201 |
| At 1 January 2024 | 5,963 | 146 | 92 | 6,201 |
| Amortisation charge | 555 | - | 79 | 634 |
| Currency translation | (865) | (16) | (23) | (904) |
| At 31 December 2024 | 5,653 | 130 | 148 | 5,931 |
| Carrying amount | ||||
| At 31 December 2024 | 1,604 | 12,712 | 564 | 14,880 |
| At 31 December 2023 | 2,395 | 10,538 | 728 | 13,661 |
| At 1 January 2023 | 2,892 | 9,806 | - | 12,698 |
| Group | ||||||
| Mining | ||||||
| properties | ||||||
| $ 000 | ||||||
| Freehold | ||||||
| Land and | ||||||
| buildings | ||||||
| $ 000 | ||||||
| Equipment, | ||||||
| fixtures | ||||||
| and fittings | ||||||
| $ 000 | ||||||
| Plant, | ||||||
| machinery and | ||||||
| buildings | ||||||
| $ 000 | ||||||
| Assets under | ||||||
| construction | ||||||
| $ 000 | ||||||
| Total | ||||||
| $ 000 | ||||||
| Cost or valuation | ||||||
| At 1 January 2023 | 18,361 | 27,790 | 12,688 | 9,074 | 2,279 | 70,192 |
| Additions | 4,971 | 349 | 7,312 | 10,708 | 15,818 | 39,158 |
| Disposals | - | (6) | (592) | (17) | - | (615) |
| Transfers | - | 5,586 | - | - | (5,586) | - |
| Transfer from inventories | - | - | - | - | 682 | 682 |
| Currency translation | 487 | 516 | 178 | 163 | 19 | 1,363 |
| At 31 December 2023 | 23,819 | 34,235 | 19,586 | 19,928 | 13,212 | 110,780 |
| At 1 January 2024 | 23,819 | 34,235 | 19,586 | 19,928 | 13,212 | 110,780 |
| Additions | 7,351 | 183 | 6,255 | 540 | 9,698 | 24,027 |
| Disposals | - | (2,566) | (489) | (1,830) | (77) | (4,962) |
| Transfers | - | 10,794 | 4,553 | 9 | (15,356) | - |
| Transfer from inventories | - | - | - | - | (1,126) | (1,126) |
| Currency translation | (5,049) | (5,380) | (3,497) | (2,602) | (1,032) | (17,560) |
| At 31 December 2024 | 26,121 | 37,266 | 26,408 | 16,045 | 5,319 | 111,159 |
| Depreciation | ||||||
| At 1 January 2023 | 3,923 | |||||
| 14,461 | 8,9 | 44 | 5,889 | - | 33,217 | |
| Charge for year | 1,452 | 2,474 | 1,250 | 1,739 | - | 6,915 |
| Eliminated on disposal | - | (6) | (555) | (41) | - | (602) |
| Currency translation | 125 | 280 | 152 | 100 | - | 657 |
| Transfers | - | - | - | - | - | - |
| At 31 December 2023 | 5,500 | 17,209 | 9,791 | 7,687 | - | 40,187 |
| At 1 January 2024 | 5,500 | 17,209 | 9,791 | 7,687 | - | 40,187 |
| Charge for the year | 2,133 | 3,359 | 1,467 | 2,005 | - | 8,964 |
| Eliminated on disposal | - | (2,566) | (487) | (1,830) | - | (4,883) |
| Currency translation | (975) | (2,349) | (1,391) | (1,032) | - | (5,747) |
| Transfers | - | - | - | - | - | - |
| At 31 December 2024 | 6,658 | 15,653 | 9,380 | 6,830 | - | 38,521 |
| Carrying amount | ||||||
| At 31 December 2024 | 19,463 | 21,613 | 17,028 | 9,215 | 5,319 | 72,638 |
| At 31 December 2023 | 18,319 | 17,026 | 9,795 | 12,241 | 13,212 | 70,593 |
| At 1 January 2023 | 14,438 | 13,329 | 3,744 | 3,185 | 2,279 | 36,975 |
| Name | Percentage held | |
| Country of registration | ||
| & operation | ||
| Directly held | ||
| AltynGold Holdings Limited | 100 | British Virgin Islands |
| TOO GMK Altyn MM | 100 | Kazakhstan |
| Indirectly held | ||
| DTOO Gornorudnoe Predpriatie Baurgold | 100 | Kazakhstan |
| AltynGold SPC Ltd | 100 | Kazakhstan |
| Shares | Investment | Subsidiaries loans | Total | |
| US$000 | US$000 | US$000 | US$000 | |
| 1 January 2023 | 225 | 47,907 | 72,996 | 121,128 |
| Payment of loans to subsidiary | - | - | 3,636 | 3,636 |
| Management charges and interest | - | - | 5,672 | 5,672 |
| Impairment charge - IFRS 9 | - | - | (1,337) | (1,337) |
| 31 December 2023 | 225 | 47,907 | 80,967 | 129,099 |
| Payment of loans to subsidiary | - | - | 2,500 | 2,500 |
| Management charges and interest | - | - | 5,954 | 5,954 |
| Impairment reversal - IFRS 9 | - | - | 3,240 | 3,240 |
| 31 December 2024 | 225 | 47,907 | 92,661 | 140,793 |
| Movement of expected credit loss | |
| Total | |
| US$000 | |
| 1 January 2023 | 22,219 |
| Impairment - IFRS9 | 1,337 |
| 31 December 2023 | 23,556 |
| Reclassification from loans | (3,957) |
| Impairment reversal - IFRS9 | (3,240) |
| 31 December 2024 | 16,359 |
| Group | ||
| 2024 | ||
| $ 000 | ||
| 2023 | ||
| $ 000 | ||
| Ore | 18,915 | 9,791 |
| Raw materials and consumables | 4,323 | 4,686 |
| Work in progress | 263 | 708 |
| Finished goods and goods for resale | 2 | 2,279 |
| 23,503 | 17 | ,464 |
| Group | ||||
| 2024 | ||||
| US$000 | ||||
| Group | ||||
| 2023 | ||||
| US$000 | ||||
| Company | ||||
| 2024 | ||||
| US$000 | ||||
| Company | ||||
| 2023 | ||||
| US$000 | ||||
| Non-current | ||||
| VAT recoverable | 7,469 | 3,714 | - | - |
| Prepayments - advances for equipment | 7,200 | 14,640 | - | - |
| 14,669 | 18,354 | - | - |
| Group | ||||
| 2024 | ||||
| $000 | ||||
| Group | ||||
| 2023 | ||||
| $000 | ||||
| Company | ||||
| 2024 | ||||
| $000 | ||||
| Company | ||||
| 2023 | ||||
| $000 | ||||
| Current | ||||
| Trade receivables | 4,011 | 1,973 | - | - |
| Provision for impairment of trade receivables | ||||
| (428) | (320) | - | - | |
| Net trade receivables | ||||
| 3,583 | 1,653 | - | - | |
| Other receivables | ||||
| 16,847 | 16,812 | 39 | 14 | |
| 20,430 | 18,465 | 39 | 14 | |
| Total current trade and other receivables | 20,430 | 18,465 | 39 | 14 |
| Group | ||||
| 2024 | ||||
| US$000 | ||||
| Group | ||||
| 2023 | ||||
| US$000 | ||||
| Company | ||||
| 2024 | ||||
| US$000 | ||||
| Company | ||||
| 2023 | ||||
| US$000 | ||||
| Non-current | ||||
| VAT payable | ||||
| - | ||||
| 114 | ||||
| - | ||||
| - | ||||
| Other taxes payable | - | 133 | - | - |
| - | 247 | - | - |
| Group | ||||
| 2024 | ||||
| $000 | ||||
| Group | ||||
| 2023 | ||||
| $000 | ||||
| Company | ||||
| 2024 | ||||
| $000 | ||||
| Company | ||||
| 2023 | ||||
| $000 | ||||
| Current | ||||
| Trade payables | ||||
| 1,900 | ||||
| 1,890 | ||||
| 84 | ||||
| 10 | ||||
| Other taxes payable | 3,971 | 6,164 | 7 | 16 |
| Other payables | 1,597 | 1,604 | 1,814 | 1,185 |
| 7,468 | 9,658 | 1,905 | 1,211 |
| Group | ||||
| 2024 | ||||
| US$000 | ||||
| Group | ||||
| 2023 | ||||
| US$000 | ||||
| Company | ||||
| 2024 | ||||
| US$000 | ||||
| Company | ||||
| 2023 | ||||
| US$000 | ||||
| Short term employee benefits | 311 | 301 | 311 | 301 |
| Social security costs | 22 | 22 | 22 | 22 |
| 333 | 323 | 333 | 323 |
| Group | |||
| Abandonment & | |||
| restoration | |||
| US$000 | |||
| Holiday pay | |||
| US$000 | |||
| Total | |||
| US$000 | |||
| I January 2023 | 5,517 | 263 | 5,780 |
| Change in estimate of provision | - | 250 | 250 |
| Unwinding of discount | 481 | - | 481 |
| Paid during the year | - | (193) | (193) |
| Currency translation adjustment | 91 | 4 | 95 |
| 31 December 2023 & 1 January 2024 | 6,089 | 324 | 6,413 |
| Change in estimate of provision | 320 | 320 | |
| Unwinding of discount | 507 | - | 507 |
| Paid during the year | - | (235) | (235) |
| Currency translation adjustment | (863) | (51) | (914) |
| 31 December 2024 | 5,733 | 358 | 6,091 |
| 31 December 2024 | |||
| Current | - | 358 | 358 |
| Non-current | 5,733 | - | 5,733 |
| 5,733 | 358 | 6,091 | |
| 31 December 2023 | |||
| Current | - | 324 | 324 |
| Non-current | 6,089 | - | 6,089 |
| 6,089 | 324 | 6,413 |
| Group | ||||
| 2024 | ||||
| US$000 | ||||
| Group | ||||
| 2023 | ||||
| US$000 | ||||
| Company | ||||
| 2024 | ||||
| US$000 | ||||
| Company | ||||
| 2023 | ||||
| US$000 | ||||
| Current loans and borrowings | ||||
| Bonds | ||||
| 9,912 | ||||
| - | ||||
| 9,912 | ||||
| - | ||||
| Bank loans | 19,288 | 18,130 | - | - |
| Related party loans (see note 20) | ||||
| 1 | ||||
| – | ||||
| 2 | ||||
| - | ||||
| Other borrowings | ||||
| - | ||||
| - | ||||
| - | ||||
| - | ||||
| Total current loans and borrowings | 29,201 | 18,132 | 9,912 | - |
| Due one - two years | ||||
| Bond | - | 9,582 | - | 9,582 |
| Bank loans | 11,722 | 12,523 | - | - |
| 11,722 | 22,105 | - | 9,582 | |
| Due two - five years | ||||
| Bond | 9,569 | - | 9,569 | - |
| Bank loans | 9,654 | 18,254 | - | - |
| Total non-current loans and borrowings | 30,945 | 40,359 | 9,569 | 9,582 |
| Total borrowings | 60,146 | 58,491 | 19,481 | 9,582 |
| Group | ||||
| 2024 | ||||
| US$000 | ||||
| Group | ||||
| 2023 | ||||
| US$000 | ||||
| Company | ||||
| 2024 | ||||
| US$000 | ||||
| Company | ||||
| 2023 | ||||
| US$000 | ||||
| Profit before taxation | 30,355 | 11,885 | 5,968 | 33,607 |
| Adjusted for: | ||||
| Finance income | (358) | - | (2,896) | (2,484) |
| Finance expenses | 5,063 | 3,582 | 1,613 | 788 |
| Unwinding of discount on financial liabilities | 454 | 220 | (2,718) | (2,794) |
| Unwinding of discount on provisions | 506 | 481 | - | - |
| Depreciation and amortisation of fixed assets | 9,044 | 6,989 | - | - |
| Provisions (reversal)/provision | 117 | 440 | (3,240) | 1,248 |
| Increase in inventories | (8,055) | (6,971) | - | - |
| Increase in trade and other receivables | (10,954) | (3,326) | (115) | (90) |
| Loss on disposal | 80 | 13 | - | - |
| (Decrease)/increase in trade and other payables | (1,529) | 1,590 | 214 | 241 |
| Waiver of intercompany balance | - | - | - | (31,119) |
| Foreign currency translation | 6,373 | (252) | (50) | - |
| 31,096 | 14,651 | (1,224) | (603) | |
| Income tax paid | (1,726) | - | - | - |
| Cash inflow/(outflow) from operations | 29,370 | 14,651 | (1,224) | (603) |
| Cashflow | ||||||||
| Cash | ||||||||
| changes | ||||||||
| Non-cash changes | ||||||||
| Group | ||||||||
| 1 January | ||||||||
| 2024 | ||||||||
| B/fwd | ||||||||
| US$000 | ||||||||
| New | ||||||||
| loans | ||||||||
| US$000 | ||||||||
| Loans | ||||||||
| repaid | ||||||||
| US$000 | ||||||||
| Interest | ||||||||
| repaid | ||||||||
| US$000 | ||||||||
| Interest | ||||||||
| charges and | ||||||||
| discount | ||||||||
| US$000 | ||||||||
| Foreign | ||||||||
| exchange | ||||||||
| US$000 | ||||||||
| Other | ||||||||
| changes | ||||||||
| US$000 | ||||||||
| 31 December | ||||||||
| 2024 | ||||||||
| C/fwd | ||||||||
| US$000 | ||||||||
| Loan element of | ||||||||
| Kazakhstan listed bond | ||||||||
| 9,582 | 9,444 | - | (1,331) | 2,067 | - | (281) | 19,481 | |
| Other borrowings | 48,907 | 12,908 | (20,415) | (3,469) | 3,450 | (717) | - | 40,664 |
| Related party | ||||||||
| borrowings | ||||||||
| 2 | - | – | - | - | (1) | 1 | ||
| Net cash outflow from | ||||||||
| financing activities | ||||||||
| 58,491 | 22,352 | (20,415) | (4,800) | 5,517 | (718) | (281) | 60,146 | |
| Due within one year | 18,132 | 29,201 | ||||||
| Due after one year | 40,359 | 30,945 | ||||||
| 58,491 | 60,146 |
| Cashflow | ||||||||
| Cash | ||||||||
| changes | ||||||||
| Non-cash changes | ||||||||
| Group | ||||||||
| 1 January | ||||||||
| 2023 | ||||||||
| B/fwd | ||||||||
| US$000 | ||||||||
| New | ||||||||
| loans | ||||||||
| US$000 | ||||||||
| Loans | ||||||||
| repaid | ||||||||
| US$000 | ||||||||
| Interest | ||||||||
| repaid | ||||||||
| US$000 | ||||||||
| Interest | ||||||||
| charges | ||||||||
| US$000 | ||||||||
| Foreign | ||||||||
| exchange | ||||||||
| US$000 | ||||||||
| Receivables | ||||||||
| net-off | ||||||||
| US$000 | ||||||||
| 31 December | ||||||||
| 2023 | ||||||||
| C/fwd | ||||||||
| US$000 | ||||||||
| Loan element of | ||||||||
| Kazakhstan listed bond | ||||||||
| - | 9,370 | - | (788) | 1,000 | - | - | 9,582 | |
| Other borrowings | ||||||||
| 23,110 | 42,111 | (16,581) | (2,440) | 2,811 | (104) | - | 48,907 | |
| Related party | ||||||||
| borrowings | ||||||||
| 2 | - | – | - | - | - | - | 2 | |
| Net cash outflow from | ||||||||
| financing activities | 23,112 | 51,481 | (16,581) | (3,228) | 3,811 | (104) | - | 58,491 |
| Due within one year | ||||||||
| 13,611 | 18,132 | |||||||
| Due after one year | ||||||||
| 9,501 | 40,359 | |||||||
| 23,112 | ||||||||
| 58,491 |
| Cashflow | ||||||||
| Cash | ||||||||
| changes | ||||||||
| Non-cash changes | ||||||||
| Company | ||||||||
| 1 January | ||||||||
| 2024 | ||||||||
| B/fwd | ||||||||
| US$000 | ||||||||
| New | ||||||||
| loans | ||||||||
| US$000 | ||||||||
| Loans | ||||||||
| repaid | ||||||||
| US$000 | ||||||||
| Interest | ||||||||
| repaid | ||||||||
| US$000 | ||||||||
| Interest | ||||||||
| charges and | ||||||||
| discount | ||||||||
| US$000 | ||||||||
| Foreign | ||||||||
| exchange | ||||||||
| US$000 | ||||||||
| Other | ||||||||
| changes | ||||||||
| US$000 | ||||||||
| 31 December | ||||||||
| 2024 | ||||||||
| C/fwd | ||||||||
| US$000 | ||||||||
| Loan element of | ||||||||
| Kazakhstan listed bond* | ||||||||
| 9,582 | 9,444 | - | (1,331) | 2,067 | - | (281) | 19,481 | |
| Net cash outflow from | ||||||||
| financing activities | 9,582 | 9,444 | - | (1,331) | 2,067 | - | (281) | 19,481 |
| Due within one year | ||||||||
| - | 9,912 | |||||||
| Due after one year | ||||||||
| 9,582 | 9,569 | |||||||
| 9,582 | 19,481 |
| Cashflow | ||||||||
| Cash | ||||||||
| changes | ||||||||
| Non-cash changes | ||||||||
| Company | ||||||||
| 1 January | ||||||||
| 2023 | ||||||||
| B/fwd | ||||||||
| US$000 | ||||||||
| New | ||||||||
| loans | ||||||||
| US$000 | ||||||||
| Loans | ||||||||
| repaid | ||||||||
| US$000 | ||||||||
| Interest | ||||||||
| repaid | ||||||||
| US$000 | ||||||||
| Interest | ||||||||
| charges and | ||||||||
| unwinding | ||||||||
| of discount | ||||||||
| US$000 | ||||||||
| Foreign | ||||||||
| exchange | ||||||||
| US$000 | ||||||||
| Receivables | ||||||||
| net-off | ||||||||
| US$000 | ||||||||
| 31 December | ||||||||
| 2023 | ||||||||
| C/fwd | ||||||||
| US$000 | ||||||||
| Loan element of | ||||||||
| Kazakhstan listed bond* | ||||||||
| - | 9,370 | - | (788) | 1,000 | - | - | 9,582 | |
| Net cash outflow from | ||||||||
| financing activities | ||||||||
| - | 9,370 | - | (788) | 1,000 | - | - | 9,582 | |
| Due within one year | - | - | ||||||
| Due after one year | - | 9,582 | ||||||
| - | 9,582 |
| Number | US$000 | |
| At 31 December 2024 - Ordinary shares of £0.10 each | 27,332,934 | 4,267 |
| At 31 December 2023 - Ordinary shares of £0.10 each | 27,332,934 | 4,267 |
| Group | ||||
| 2024 | ||||
| US$000 | ||||
| Group | ||||
| 2023 | ||||
| US$000 | ||||
| Company | ||||
| 2024 | ||||
| US$000 | ||||
| Company | ||||
| 2023 | ||||
| US$000 | ||||
| Cash and cash equivalents | 10,495 | 5,502 | 8,956 | 4,413 |
| Other receivables and advance payments | 10,969 | 16,340 | - | – |
| Intercompany loans | - | – | 92,661 | 80,967 |
| 21,464 | 21,842 | 101,617 | 85,380 |
| Financial liabilities | ||||
| Group | ||||
| 2024 | ||||
| US$000 | ||||
| Group | ||||
| 2023 | ||||
| US$000 | ||||
| Company | ||||
| 2024 | ||||
| US$000 | ||||
| Company | ||||
| 2023 | ||||
| US$000 | ||||
| Trade and other payables | 3,824 | 2,444 | 1,355 | 163 |
| Loans and borrowings | 60,146 | 58,491 | 19,480 | 9,582 |
| 63,970 | 60,935 | 20,835 | 9,745 |
| 2024 | ||
| US$000 | ||
| 2023 | ||
| US$000 | ||
| Group | ||
| Total borrowings | 60,146 | 58,491 |
| Less: cash and cash equivalents | (10,402) | (5,502) |
| Net debt | 49,744 | 52,989 |
| Total equity | 82,157 | 70,682 |
| Total Capital | 131,901 | 123,671 |
| Gearing ratio | 37.7% | 42.8% |
| 2024 | ||
| US$000 | ||
| 2023 | ||
| US$000 | ||
| Company | ||
| Borrowings | 19,480 | 9,582 |
| Less: cash and cash equivalents | (8,956) | (4,413) |
| Net debt | 10,524 | 5,169 |
| Total equity | 128,402 | 122,731 |
| Total Capital | 138,926 | 127,900 |
| Gearing ratio | 7.57% | 4.04% |
| 2024 US$000 | 2023 US$000 | |||||
| Functional Currency | Functional Currency | |||||
| Currency of monetary asset/liability | ||||||
| US$ | KZT | Total | US$ | KZT | Total | |
| US Dollar | (10,568) | (39,625) | (50,193) | (5,183) | (45,470) | (50,653) |
| British Pound | (1,309) | - | (1,309) | (150) | - | (150) |
| Kazakhstan Tenge | - | 8,995 | 8,995 | - | 11,710 | 11,710 |
| Net Monetary position | (42,507) | (39,093) |
| 2024 US$000 | 2023 US$000 | |||
| Functional Currency | Functional Currency | |||
| Currency of monetary asset/liability | ||||
| US$ | Total | US$ | Total | |
| US Dollar | 82,092 | 82,092 | (5,183) | (5,183) |
| British Pound | (1,309) | (1,309) | (150) | (150) |
| Net Monetary position | 80,783 | (5,333) |
| Group | ||
| 2024 | ||
| US$000 | ||
| 2023 | ||
| US$000 | ||
| 10% weakening/strengthening of Kazakh Tenge against the US Dollar | (3,140) | (3,376) |
| Group | |||
| Borrowings | |||
| US$000 | |||
| Trade and other | |||
| payables | |||
| US$000 | |||
| Total | |||
| US$000 | |||
| 31 December 2024 | |||
| From two to five years | 20,224 | - | 20,224 |
| From one to two years | 13,950 | - | 13,950 |
| Due after more than one year | 34,174 | - | 34,174 |
| Due within one year | 31,936 | 2,502 | 34,438 |
| 66,110 | 2,502 | 68,612 |
| Group | |||
| Borrowings | |||
| US$000 | |||
| Trade and other | |||
| payables | |||
| US$000 | |||
| Total | |||
| US$000 | |||
| 31 December 2023 | |||
| From two to five years | 20,629 | - | 20,629 |
| For one to two years | 24,215 | - | 24,215 |
| Due after more than one year | 44,844 | - | 44,844 |
| Due within one year | 21,433 | 2,443 | 23,876 |
| 66,277 | 2,443 | 68,720 |
| Company | |||
| Borrowings | |||
| US$000 | |||
| Trade and other | |||
| payables | |||
| US$000 | |||
| Total | |||
| US$000 | |||
| 31 December 2024 | |||
| Due between two and five years | 10,563 | - | 10,563 |
| Due between one and two years | 1,125 | - | 1,125 |
| Due within one year | 11,387 | 1,353 | 12,740 |
| 23,075 | 1,353 | 24,428 |
| Company | |||
| Borrowings | |||
| US$000 | |||
| Trade and other | |||
| payables | |||
| US$000 | |||
| Total | |||
| US$000 | |||
| 31 December 2023 | |||
| Due between one and two years | 10,131 | - | 10,131 |
| Due within one year | – | 163 | 163 |
| 10,131 | 163 | 10,294 |