2023 | |||
($’000) | Note | 2024 | (Restated) 106 |
Operating activities | |||
Profit before taxation from continuing operations | |||
Profit before taxation from discontinued operations | |||
Profit before taxation | |||
Adjustments to reconcile profit before taxation to net cash | |||
provided by operating activities: | |||
Depreciation, depletion and amortisation | 12,13 | ||
Impairment loss on property, plant and equipment | 12 | ||
Loss from the sale of property, plant and equipment | 7e | ||
Impairment loss on exploration and evaluation assets | 13 | ||
Impairment loss on inventory | |||
Change in decommissioning provision estimates | 23 | ( | ( |
Defined benefit (gain)/ loss | ( | ||
Movement in other provisions | 23 | ( | |
Compensation to gas buyers | 6 | ||
Finance income | 9 | ( | ( |
Finance costs | 9 | ||
Unrealised loss on derivatives | |||
ECL on trade receivables | |||
Non-cash revenues from Egypt 107 | ( | ( | |
Other income | ( | ||
Share-based payment charge | 26 | ||
Net foreign exchange (income)/ loss | 9 | ( | |
Cash flow from operations before working capital adjustments | |||
(Increase)/decrease in inventories | ( | ||
(Increase)/decrease in trade and other receivables | ( | ( | |
Increase/(Decrease) in trade and other payables | ( | ||
Cash flow from operations | |||
Income tax paid | ( | ( | |
Net cash inflow from operating activities | |||
Investing activities | |||
Payment for purchase of property, plant and equipment | 12 | ( | ( |
2023 | |||
($’000) | Note | 2024 | (Restated) 106 |
Payment for exploration and evaluation, and other intangible | 13 | ||
| assets | ( | ( | |
Movement in restricted cash | 16 | ( | |
Proceeds from disposal of exploration and evaluation and other | |||
| intangible | |||
Amounts received from INGL related to the transfer of property, | 24 | ||
| plant & equipment | |||
Other investing activities | ( | ||
Interest received | |||
Net cash outflow for investing activities | ( | ( | |
Financing activities | |||
Drawdown of borrowings | 21 | ||
Repayment of borrowings | 21 | ( | ( |
Repayment of deferred consideration liability | 21 | ( | |
Debt issue costs | 21 | ( | |
Repayment of obligations under leases | 21 | ( | ( |
Finance cost paid for deferred license payments | ( | ( | |
Finance costs paid | ( | ( | |
Dividend Paid | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at beginning of the period | |||
Effect of exchange rate fluctuations on cash held | |||
Cash and cash equivalents at end of the period (including cash | 15 | ||
held in disposal group) | |||
Cash and cash equivalents held in disposal group presented as | 25 | ||
held for sale at 31 December |
Years |
|
Property leases and leasehold improvements |
3 - 10 |
Motor vehicles and other equipment |
2 - 5 |
Plant and machiner y |
7 - 15 |
Furniture, fixtures and equipment |
5 - 7 |
Other & inter- | ||||||
Year ended 31 December 2024, | segment | Continuing | Discontinued | |||
$’000 | Europe | Israel | transactions | operations, total | operations | Total |
Revenue from gas sales | 1,283 | 838,881 | - | 840,164 | 255,838 | 1,096,002 |
Revenue from hydrocarbon liquids sales | - | 400,230 | - | 400,230 | 41,640 | 441,870 |
Revenue from crude oil sales | 70,633 | - | - | 70,633 | 151,736 | 222,369 |
Revenue from LPG sales | - | - | - | - | 14,892 | 14,892 |
Other | 3,707 | - | - | 3,707 | 573 | 4,280 |
Total revenue | 75,623 | 1,239,111 | - | 1,314,734 | 464,679 | 1,779,413 |
Adjusted EBITDAX 108 | 38,634 | 903,233 | (56,591) | 885,276 | 276,775 | 1,162,051 |
Reconciliation to profit before tax: | ||||||
Depreciation and amortisation expenses | (18,304) | (276,444) | (1,112) | (295,860) | (51,894) | (347,754) |
Share-based payment charge | (1,354) | (1,207) | (6,530) | (9,091) | 12 | (9,079) |
Exploration and evaluation expenses | (776) | - | (82,870) | (83,646) | (66,087) | (149,733) |
Change in decommissioning provision | 3,201 | - | - | 3,201 | (25,568) | (22,367) |
Expected credit (loss) | (4,928) | - | - | (4,928) | (2,554) | (7,482) |
Impairment of oil and gas assets | (95,448) | - | - | (95,448) | (159) | (95,607) |
Other expense | (256) | (779) | (5,978) | (7,013) | (4,881) | (11,894) |
Other income | 2,437 | - | (512) | 1,925 | 864 | 2,789 |
Finance income | 5,852 | 8,894 | 65 | 14,811 | 575 | 15,386 |
Finance costs | (22,450) | (179,779) | (36,894) | (239,123) | (32,405) | (271,528) |
Unrealised loss on derivatives | - | (392) | - | (392) | - | (392) |
Net foreign exchange gain/(loss) | (523) | (938) | 15 | (1,446) | 14,085 | 12,639 |
Profit/(loss) before income tax | (93,915) | 452,588 | (190,407) | 168,266 | 108,763 | 277,029 |
Taxation expense | 48,392 | (107,579) | 6,845 | (52,342) | (36,615) | (88,957) |
Profit/(loss) for the period | (45,523) | 345,009 | (183,562) | 115,924 | 72,148 | 188,072 |
Other & inter- | ||||||
Year ended 31 December 2023 (Restated 109 ), | segment | Continuing | Discontinued | |||
$’000 | Europe | Israel | transactions | operations, total | operations | Total |
Revenue from gas sales | 1,608 | 674,481 | - | 676,089 | 246,578 | 922,667 |
Revenue from hydrocarbon liquids sales | - | 265,355 | - | 265,355 | 32,487 | 297,842 |
Revenue from crude oil sales | 33,567 | - | - | 33,567 | 147,137 | 180,704 |
Revenue from LPG sales | - | - | - | - | 14,376 | 14,376 |
Other | 9,437 | - | (5,953) | 3,484 | 560 | 4,044 |
Total revenue | 44,612 | 939,836 | (5,953) | 978,495 | 441,138 | 1,419,633 |
Adjusted EBITDAX 110 | (1,997) | 669,894 | (691) | 667,206 | 263,292 | 930,498 |
Reconciliation to profit before tax: | ||||||
Depreciation and amortisation expenses | (16,977) | (201,881) | (15) | (218,873) | (87,271) | (306,144) |
Share-based payment charge | (1,126) | (730) | (4,573) | (6,429) | (911) | (7,340) |
Exploration and evaluation expenses | (27,424) | (50) | (1,718) | (29,192) | (4,896) | (34,088) |
Change in decommissioning provision | (18,352) | - | - | (18,352) | 35,348 | 16,996 |
Expected credit (loss) | - | - | - | - | (4,375) | (4,375) |
Other expense | (4,245) | (190) | (89) | (4,524) | (750) | (5,274) |
Other income | 1,463 | 37 | 187 | 1,687 | 6,293 | 7,980 |
Finance income | 6,347 | 11,319 | (3,348) | 14,318 | 5,183 | 19,501 |
Finance costs | (25,578) | (169,467) | (36,050) | (231,095) | (19,300) | (250,395) |
Unrealised loss on derivatives | - | - | - | - | (6,610) | (6,610) |
Net foreign exchange gain/(loss) | 2,488 | (8,484) | 2,986 | (3,010) | (13,574) | (16,584) |
Profit/(loss) before income tax | (85,401) | 300,448 | (43,311) | 171,736 | 172,429 | 344,165 |
Taxation expense | (1,169) | (68,600) | 95 | (69,674) | (89,556) | (159,230) |
Profit/(loss) for the period | (86,570) | 231,848 | (43,216) | 102,062 | 82,873 | 184,935 |
Other & inter- | ||||||
Year ended 31 December 2024 | segment | Continuing | Discontinued | |||
$’000 | Europe | Israel | transactions | operations, total | operations 111 | Total |
Oil & Gas properties | 156,792 | 3,221,613 | (19,403) | 3,359,002 | 1,158,700 | 4,517,702 |
Other fixed assets | 8,681 | 10,259 | 810 | 19,750 | 42,932 | 62,682 |
Intangible assets | 45 | 171,902 | 13,363 | 185,310 | 31,113 | 216,423 |
Trade and other receivables | 46,978 | 131,128 | (12,679) | 165,427 | 290,273 | 455,700 |
Deferred tax asset | 128,368 | - | - | 128,368 | 121,250 | 249,618 |
Other assets | 107,667 | 197,110 | (7,916) | 296,861 | 125,638 | 422,499 |
Total assets | 448,531 | 3,732,012 | (25,825) | 4,154,718 | 1,769,906 | 5,924,624 |
Trade and other payables | 73,721 | 329,969 | 21,434 | 425,124 | 545,065 | 970,189 |
Borrowings | 101,816 | 2,594,212 | 573,876 | 3,269,904 | - | 3,269,904 |
Decommissioning provision | 206,938 | 85,357 | - | 292,295 | 518,363 | 810,658 |
Current tax payable | - | 81,034 | - | 81,034 | 3,813 | 84,847 |
Deferred tax liability | - | 144,846 | (3,443) | 141,403 | - | 141,403 |
Other liabilities | 113,291 | 277 | (112,705) | 863 | 8,671 | 9,534 |
Total liabilities | 495,766 | 3,235,695 | 479,162 | 4,210,623 | 1,075,912 | 5,286,535 |
Other segment information | ||||||
Capital expenditure 112 | ||||||
Property, plant and equipment | 32,136 | 303,290 | 564 | 335,990 | 279,800 | 615,790 |
Intangible, exploration | ||||||
and evaluation assets | 654 | 6,528 | 64,944 | 72,126 | 45,144 | 117,270 |
Year ended 31 December 2023 | |||||
$'000 | Other & inter-segment | ||||
Europe | Israel | Egypt | transactions | Total | |
Oil & Gas properties | 734,265 | 3,112,552 | 473,628 | (17,343) | 4,303,102 |
Other fixed assets | 35,110 | 13,918 | 19,996 | (801) | 68,223 |
Intangible assets | 20,303 | 243,965 | 46,846 | 14,275 | 325,389 |
Trade and other receivables | 88,729 | 130,135 | 154,095 | (19,702) | 353,257 |
Deferred tax asset | 219,476 | - | - | (1,972) | 217,504 |
Other assets | 849,649 | 245,217 | 47,601 | (626,277) | 516,190 |
Total assets | 1,947,532 | 3,745,787 | 742,166 | (651,820) | 5,783,665 |
Trade and other payables | 375,390 | 391,379 | 74,893 | 62,864 | 904,526 |
Borrowings | 108,392 | 2,588,491 | - | 524,314 | 3,221,197 |
Decommissioning provision | 738,063 | 92,613 | - | 6,819 | 837,495 |
Current tax payable | 7,597 | - | - | 1,664 | 9,261 |
Deferred tax liability | - | 125,847 | - | (3,062) | 122,785 |
Other liabilities | 7,502 | - | 1,601 | (6,817) | 2,286 |
Total liabilities | 1,236,944 | 3,198,330 | 76,494 | 585,782 | 5,097,550 |
Other segment information | |||||
Capital Expenditure 113 : | |||||
Property, plant and equipment | 220,461 | 138,490 | 130,099 | (1,630) | 487,420 |
Intangible, exploration | 4,152 | 24,959 | 26,253 | 1,288 | 56,652 |
and evaluation assets |
Year ended 31 | Other & inter-segment | Continuing operations, | Discontinued | |||
December 2024 ($’000) | Europe | Israel | transactions | total | operations | Total |
Net cash from / (used | ||||||
in) operating activities | 24,085 | 888,988 | 3,784 | 916,857 | 204,910 | 1,121,767 |
Cash outflow for | ||||||
investing activities | (42,555) | (436,814) | (30,293) | (509,662) | (299,757) | (809,419) |
Net cash from financing | ||||||
activities | 10,838 | (583,706) | 9,963 | (562,905) | 136,868 | (426,037) |
Net increase/(decrease) | ||||||
in cash and cash | ||||||
equivalents | (7,632) | (131,532) | (16,546) | (155,710) | 42,021 | (113,689) |
Cash and cash | ||||||
equivalents at | ||||||
beginning of the period | 17,000 | 286,625 | 31,298 | 334,923 | 11,849 | 346,772 |
Effect of exchange rate | ||||||
fluctuations on cash | ||||||
held | (268) | 2,635 | 671 | 3,038 | (851) | 2,187 |
Cash and cash | ||||||
equivalents at end of | ||||||
the period | 9,100 | 157,728 | 15,423 | 182,251 | 53,019 | 235,270 |
Year ended 31 December |
Other & inter-segment |
||||
2023 ($’000) |
Europe |
Israel |
Egypt |
transactions |
Total |
Net cash from / (used in) |
25,737 |
586,570 |
52,032 |
(8,152) |
656,187 |
operating activities |
|||||
Cash outflow for |
(134,681) |
(194,833) |
(91,238) |
4,294 |
(416,458) |
investing activities |
|||||
Net cash from financing |
65,012 |
(129,801) |
26,896 |
(289,461) |
(327,354) |
activities |
|||||
Net increase/(decrease) in |
(43,932) |
261,936 |
(12,310) |
(293,319) |
(87,625) |
cash and cash equivalents |
|||||
Cash and cash equivalents |
58,340 |
24,825 |
26,825 |
317,898 |
427,888 |
at beginning of the period |
|||||
Effect of exchange rate |
775 |
(136) |
(3,281) |
9,151 |
6,509 |
fluctuations on cash held |
|||||
Cash and cash equivalents |
15,183 |
286,625 |
11,234 |
33,730 |
346,772 |
at end of the period |
($’000) |
2024 |
2023 (Restated 114 ) |
Revenue from crude oil sales |
70,633 |
33,567 |
Revenue from hydrocarbon liquids sales |
400,230 |
265,355 |
Revenue from gas sales |
840,164 |
681,018 |
Compensation to gas buyers |
- |
(4,929) |
Rendering of services and other revenue |
3,707 |
3,484 |
Total Revenue |
1,314,734 |
978,495 |
Sales for the year ended 31 December (Kboe) |
2024 |
2023 (Restated 115 ) |
Israel |
||
Gas |
35,399 |
28,416 |
Hydrocarbon liquids |
5,351 |
3,492 |
UK |
||
Gas |
27 |
23 |
Crude oil |
344 |
228 |
Greece |
||
Crude oil |
572 |
196 |
Total |
41,693 |
32,355 |
($’000) |
2024 |
2023 (Restated 116 ) |
(a) Cost of sales |
||
Staff costs (Note 8) |
28,163 |
19,544 |
Energy cost |
13,510 |
13,833 |
Royalty payable |
219,273 |
167,179 |
Other operating costs 117 |
128,761 |
107,137 |
Depreciation and amortisation (notes 12,13) |
292,753 |
215,965 |
Oil stock movement |
14,228 |
(14,142) |
Stock overlift/(underlift) movement |
5,752 |
(230) |
Total cost of sales |
702,440 |
509,286 |
(b) Administration expenses |
||
Staff costs (Note 8) |
12,296 |
13,033 |
Other General & Administration expenses |
6,280 |
2,929 |
($’000) |
2024 |
2023 (Restated 116 ) |
Share-based payment charge included in |
||
administrative expenses (Note 8) |
8,040 |
6,429 |
Depreciation and amortisation (Notes 12, 13) |
3,107 |
2,908 |
Auditor fees |
2,246 |
2,006 |
31,969 |
27,305 |
|
(c) Exploration and evaluation expenses |
||
Staff costs for Exploration and evaluation activities |
||
(Note 8) |
506 |
444 |
Exploration costs written off (Note 13) |
81,737 |
26,589 |
Other exploration and evaluation expenses |
1,403 |
2,159 |
83,646 |
29,192 |
|
(d) Expected credit loss |
||
Expected credit loss |
4,928 |
- |
4,928 |
- |
|
(e) Other expenses |
||
Loss from disposal of property, plant & equipment |
- |
190 |
Transaction costs associated with the disposal of |
||
the ECL Group (Note 25) |
5,188 |
- |
Other expenses |
1,825 |
3,992 |
7,013 |
4,182 |
|
(f) Other income |
||
Other income |
1,925 |
1,687 |
1,925 |
1,687 |
|
(g) Impairment of oil and gas assets |
||
Impairment of oil and gas assets (Note 12) |
95,448 |
342 |
95,448 |
342 |
2024 |
2023 |
|
The audit of the Company’s annual accounts |
1,375 |
970 |
The audit of the Company’s subsidiaries pursuant to legislation |
679 |
838 |
Total audit services |
2,054 |
1,808 |
Audit-related assurance services – half-year review |
374 |
404 |
Other services |
172 |
189 |
2,600 |
2,401 |
Number | 2024 | 2023 |
Continuing operations: | ||
Administration | 111 | 115 |
Technical | 258 | 216 |
Total | 369 | 331 |
($’000) | 2024 | 2023 (Restated 118 ) |
Salaries 119 and social security costs | 49,382 | 43,565 |
Share-based payments (Note 26) | 9,091 | 6,475 |
58,473 | 50,040 | |
Payroll cost capitalised in oil & gas and exploration & | ||
evaluation assets | (8,797) | (10,518) |
Payroll cost expensed | 49,676 | 39,522 |
Included in: | ||
Cost of sales (Note 7a) | 28,163 | 19,544 |
Administration expenses (Note 7b) | 20,336 | 19,462 |
Exploration & evaluation expenses (Note 7c) | 506 | 444 |
Other expenses | 671 | 72 |
49,676 | 39,522 |
2023 | |||
($’000) | Notes | 2024 | (Restated 120 ) |
Interest on bank borrowings | 21 | 15,957 | 6,104 |
Interest on Senior Secured Notes | 21 | 201,254 | 193,009 |
Interest expense on long term payables | 24 | 2,091 | 7,120 |
Less amounts included in the cost of qualifying assets | 12,13 | (14,626) | (17,416) |
204,676 | 188,817 | ||
Finance and arrangement fees | 2,553 | 8,985 | |
Commission charges for bank guarantees | 3,575 | 2,274 |
2023 | |||
($’000) | Notes | 2024 | (Restated 120 ) |
Other finance costs and bank charges | 2,099 | (110) | |
Unwinding of discount on right of use asset | 958 | 733 | |
Unwinding of discount on long term trade payables | 14,417 | 8,753 | |
Unwinding of discount on provision for decommissioning | 11,567 | 11,762 | |
Unwinding of discount on deferred consideration | - | 5,674 | |
Unwinding of discount on convertible loan | - | 4,450 | |
Less amounts included in the cost of qualifying assets | (722) | (243) | |
Total finance costs | 239,123 | 231,095 | |
Interest income from time deposits | (9,806) | (14,318) | |
Other finance income | (5,005) | - | |
Total finance income | (14,811) | (14,318) | |
Foreign exchange losses | 1,446 | 3,010 | |
Net financing costs | 225,758 | 219,787 |
2023 | ||
($’000) | 2024 | (Restated 121 ) |
Current income tax charge | (81,796) | (2,035) |
Adjustments in respect of current income tax of previous year (s) | (30) | 3 |
Total current tax charge | (81,826) | (2,032) |
Deferred tax relating to origination and reversal of temporary | ||
differences (Note 14) | 29,484 | (67,642) |
Income tax expense reported in the Group Income statement | (52,342) | (69,674) |
2023 |
||
($’000) |
2024 |
(Restated 122 ) |
Accounting profit before tax from continuing operations |
168,266 |
171,736 |
Profit before tax from discontinued operations |
108,763 |
172,428 |
Profit before tax |
277,029 |
344,164 |
Tax calculated at 25.0% UK standard tax rate (2023: 23.5%) 123 |
(69,257) |
(80,879) |
Impact of overseas rate differential |
2,891 |
2,645 |
Non recognition of deferred tax on current year tax losses and |
||
other temporary differences |
(11,153) |
(42,086) |
Recognition of previously unrecognised deferred tax/ |
||
Derecognition of previously recognised deferred tax 124 |
15,627 |
(27,107) |
Permanent differences 125 |
(32,853) |
(12,623) |
Foreign taxes |
(38) |
(29) |
Tax effect of non-taxable income and allowances |
1,359 |
2,556 |
Other adjustments |
302 |
(109) |
Prior year tax 126 |
4,165 |
(1,598) |
Income tax expense reported in the statement of profit or loss |
(52,342) |
(69,674) |
Income tax attributable to discontinued operations |
(36,615) |
(89,556) |
Total taxation expense |
(88,957) |
(159,230) |
2023 | ||
($’000) | 2024 | (Restated 127 ) |
Total profit from continuing operations attributable to equity shareholders | 115,924 | 102,062 |
Effect of dilutive potential ordinary shares 128 | - | 4,450 |
115,924 | 106,512 |
2024 | 2023 | |
Basic weighted average number of shares including those | ||
held by Employee Benefit Trust | 183,480,959 | 178,447,141 |
Dilutive potential ordinary shares | 2,282,980 | 2,041,193 |
Diluted weighted average number of shares | 185,763,939 | 180,488,334 |
Basic earnings per share, continuing operations | $0.63/share | $0.57/share |
Diluted earnings per share, continuing operations | $0.62/share | $0.59/share |
Other property, | ||||
Oil and gas | Leased | plant and | ||
($’000) | assets | assets | equipment | Total |
Property, Plant & Equipment at Cost: | ||||
At 1 January 2023 | 4,739,424 | 58,712 | 60,118 | 4,858,254 |
Additions | 469,023 | 38,278 | 2,203 | 509,504 |
Lease modification | - | 8,706 | - | 8,706 |
Disposal of assets | (111,448) | - | (111,448) | |
Capitalised borrowing cost | 17,658 | - | - | 17,658 |
Change in decommissioning provision | (2,504) | - | - | (2,504) |
Other movements | (313) | - | (307) | (620) |
Foreign exchange impact | 89,811 | 2,582 | 2,090 | 94,483 |
At 31 December 2023 | 5,201,651 | 108,278 | 64,104 | 5,374,033 |
Additions | 320,754 | 5,777 | 5,300 | 331,831 |
Lease modification | - | 180 | - | 180 |
Other property, | ||||
Oil and gas | Leased | plant and | ||
($’000) | assets | assets | equipment | Total |
Disposal of assets | - | - | (287) | (287) |
Capitalised borrowing cost | 15,348 | - | - | 15,348 |
Change in decommissioning provision | (30,224) | - | - | (30,224) |
| Transfer within property, plant and | ||||
equipment | (2,939) | - | 2,939 | - |
Transfer to inventory | (448) | - | - | (448) |
Transfer from intangible assets | 205,324 | - | - | 205,324 |
Transfer to assets held for sale | (1,277,911) | (71,939) | (1,001) | (1,350,851) |
Foreign exchange impact | (102,273) | (2,776) | (11,240) | (116,289) |
At 31 December 2024 | 4,329,282 | 39,520 | 59,815 | 4,428,617 |
Accumulated Depreciation and Impairment: | ||||
At 1 January 2023 | 542,894 | 29,298 | 54,158 | 626,350 |
Charge for the period | 287,926 | 15,432 | 1,808 | 305,166 |
Impairments | 342 | - | - | 342 |
Foreign exchange impact | 67,387 | 1,607 | 1,856 | 70,850 |
At 31 December 2023 | 898,549 | 46,337 | 57,822 | 1,002,708 |
Charge for the period | 331,685 | 13,630 | 1,516 | 346,831 |
Impairment | 95,607 | - | - | 95,607 |
Disposal | - | - | (170) | (170) |
Transfer to assets held for sale | (271,045) | (32,740) | (2,121) | (305,906) |
Foreign exchange impact | (84,518) | (1,719) | (2,968) | (89,205) |
At 31 December 2024 | 970,278 | 25,508 | 54,079 | 1,049,865 |
Net carrying amount: | ||||
At 31 December 2023 | 4,303,102 | 61,941 | 6,282 | 4,371,325 |
At 31 December 2024 | 3,359,004 | 14,012 | 5,736 | 3,378,752 |
($'000) |
2024 |
2023 (Restated 130 ) |
Cost of sales (Note 7a) |
292,753 |
215,965 |
Administration expenses (Note 7b) |
3,107 |
2,908 |
Total |
295,860 |
218,873 |
Payment for additions to property, plant and equipment ($’000) |
2024 |
2023 |
Additions to property, plant and equipment |
626,185 |
533,364 |
Associated cash flows |
||
Payment for additions to property, plant and equipment |
(580,487) |
(425,193) |
Non-cash movements/presented in other cash flow lines |
Payment for additions to property, plant and equipment ($’000) | 2024 | 2023 |
Borrowing cost capitalised | (15,348) | (17,658) |
Impairment | (95,607) | (342) |
Right-of-use asset additions/modifications | (11,962) | (46,984) |
Lease payments related to capital activities | 20,467 | 16,194 |
Change in decommissioning provision | (3,535) | 2,504 |
Movement in working capital | 60,287 | (61,885) |
Other | ||||
Exploration and | Intangible | |||
($’000) | evaluation assets | Goodwill | assets | Total |
Intangible assets at Cost: | ||||
At 1 January 2023 | 338,354 | 101,146 | 10,975 | 450,475 |
Additions | 56,379 | - | 273 | 56,652 |
Other movements | 313 | - | 307 | 620 |
Exchange differences | 2,670 | - | (12) | 2,658 |
31 December 2023 | 397,716 | 101,146 | 11,543 | 510,405 |
Additions | 247,794 | - | 1,196 | 248,990 |
Transfer to property, plant and | ||||
equipment | (205,324) | - | (205,324) | |
Transfer to assets held for sale | (99,069) | - | (6,978) | (106,047) |
Exchange differences | (6,021) | - | (425) | (6,446) |
At 31 December 2024 | 335,096 | 101,146 | 5,336 | 441,578 |
Accumulated amortisation and impairments: | ||||
At 1 January 2023 | 130,448 | 18,310 | 5,339 | 154,097 |
Charge for the period | 46 | - | 932 | 978 |
Impairment | 26,583 | 2,175 | - | 28,758 |
Exchange differences | 1,197 | - | (14) | 1,183 |
31 December 2023 | 158,274 | 20,485 | 6,257 | 185,016 |
Charge for the period | - | - | 923 | 923 |
Impairment | 142,943 | - | 42 | 142,985 |
Transfer to assets held for sale | (63,450) | - | (3,821) | (67,271) |
Exchange differences | (5,031) | - | (354) | (5,385) |
31 December 2024 | 232,736 | 20,485 | 3,047 | 256,268 |
Net carrying amount | ||||
At 31 December 2023 | 239,442 | 80,661 | 5,286 | 325,389 |
At 31 December 2024 | 102,360 | 80,661 | 2,289 | 185,310 |
Payment for additions to intangible assets ($’000) | 2024 | 2023 |
Additions to intangible assets | 117,270 | 56,652 |
Associated cash flows | ||
Payment for additions to intangible assets | (184,851) | (105,024) |
Non-cash movements/presented in other cash flow lines | ||
Movement in working capital | 67,581 | 48,372 |
Israel CGU | Sally CGU (UK) | |
A pre-tax discount rate | 8.87% (2023: 7.04%) | 6.24% (2023: 6.41%) |
(Note 3.17) | ||
Forecasted prices | Brent oil prices were identified based on market forecasts published by | |
leading financial data providers, with projections set at $73.25 per | ||
barrel in 2025, decreasing to $71.00 in 2026, rising to $73.00 in 2027, | ||
and adjusting to $72.30 in 2028, followed by a 2% annual increase | ||
thereafter. | ||
Forecasted period | Until 2044, aligned with the life of | Until 2029, aligned with the life of |
the assets | the assets | |
Prepaid |
Accrued |
|||||||||
Property, |
Right of |
expenses and |
Deferred |
Retirement |
expenses and |
|||||
Deferred tax (liabilities)/assets |
plant and |
use asset |
Decom- |
other |
Tax |
expenses |
benefit |
other short-term |
||
($’000) |
equipment |
IFRS 16 |
missioning |
receivables |
Inventory |
losses |
for tax |
liability |
liabilities |
Total |
At 1 January 2023 |
(148,923) |
(1,078) |
126,246 |
186 |
440 |
197,008 |
6,208 |
165 |
5,860 |
186,112 |
Increase / (decrease) for the period through: |
||||||||||
Profit or loss (Note 10) |
(13,874) |
(2,644) |
(26,955) |
(2,225) |
(440) |
(57,185) |
(630) |
163 |
3,958 |
(99,832) |
Other comprehensive income |
- |
- |
- |
- |
- |
- |
- |
38 |
- |
38 |
Exchange difference |
(1,197) |
(15) |
4,269 |
(12) |
6 |
5,043 |
3 |
304 |
8,401 |
|
31 December 2023 |
(163,994) |
(3,737) |
103,560 |
(2,051) |
6 |
144,866 |
5,578 |
369 |
10,122 |
94,719 |
Increase / (decrease) for the period through: |
||||||||||
Continuing operations: |
||||||||||
Profit or loss (Note 10) |
8,976 |
634 |
8,509 |
(764) |
413 |
14,714 |
(633) |
(39) |
(2,327) |
29,483 |
Other comprehensive income |
79 |
- |
79 |
|||||||
Exchange difference |
1,250 |
44 |
(300) |
35 |
(17) |
(7,027) |
(7) |
(287) |
(6,309) |
|
Discontinued operations: |
- |
|||||||||
Profit or loss |
(16,708) |
8,787 |
5,866 |
231 |
(1,824) |
|||||
Other comprehensive income |
1 |
10 |
11 |
|||||||
Exchange difference |
(511) |
(6,015) |
(1,406) |
(11) |
(7,943) |
|||||
Transfer to assets / (liabilities) |
||||||||||
held for sale: |
448 |
(97,421) |
(24,042) |
9 |
(245) |
(121,251) |
||||
31 December 2024 |
(170,539) |
(3,059) |
17,120 |
(2,780) |
402 |
132,971 |
4,945 |
412 |
7,493 |
(13,035) |
($'000) |
2024 |
2023 |
Deferred tax liabilities |
(141,403) |
(122,785) |
Deferred tax assets |
128,368 |
217,504 |
(13,035) |
94,719 |
Expiring |
Expiring |
|||
within 5 |
beyond 6 |
|||
($'000) |
years |
years |
Unlimited |
Total |
Losses for which a deferred tax asset is recognised |
412,786 (2) |
146,238 (3) |
559,024 |
|
Losses for which no deferred tax asset is recognised |
75,403 (1) |
322,559 (4) |
397,962 |
|
Total |
75,403 |
412,786 |
468,797 |
956,986 |
($'000) |
2024 |
2023 |
Cash and bank deposits |
182,251 |
346,772 |
182,251 |
346,772 |
($’000) |
2024 |
2023 |
Crude oil |
3,202 |
55,414 |
Hydrocarbon liquids |
3,581 |
1,685 |
Gas |
502 |
553 |
Raw materials and supplies |
21,948 |
52,474 |
Total inventories |
29,233 |
110,126 |
($’000) |
2024 |
2023 |
Trade and other receivables – Current |
||
Financial items: |
||
Trade receivables |
111,898 |
297,305 |
Receivables from partners under JOA |
290 |
1,996 |
Other receivables 131 |
5,722 |
9,561 |
Refundable VAT |
2,993 |
19,273 |
Accrued interest income |
1,048 |
1,016 |
121,951 |
329,151 |
|
Non-financial items: |
||
Deposits and prepayments 132 |
10,311 |
19,174 |
Other deferred expense |
192 |
4,932 |
10,503 |
24,106 |
|
132,454 |
353,257 |
|
Trade and other receivables - Non-Current |
||
Financial items: |
||
Other tax recoverable |
15,693 |
15,544 |
15,693 |
15,544 |
|
Non-financial items: |
||
Deposits and prepayments |
15,399 |
17,612 |
Other non-current assets |
1,881 |
526 |
17,280 |
18,138 |
|
32,973 |
33,682 |
3 |
More |
||||||
31 December |
Carrying |
Contractual |
months |
3-12 |
1-2 |
2-5 |
than 5 |
2024 ($’000) |
amounts |
cash flows |
or less |
months |
years |
years |
years |
Trade receivables |
111,898 |
111,898 |
111,807 |
91 |
- |
- |
- |
Government |
|||||||
| subsidies |
- |
- |
- |
- |
- |
- |
- |
Refundable VAT |
2,993 |
2,993 |
1,955 |
1,038 |
- |
- |
- |
Receivables from |
|||||||
partners |
|||||||
under JOA |
290 |
290 |
67 |
223 |
- |
- |
- |
Other receivables |
6,770 |
6,770 |
1,742 |
5,028 |
- |
- |
- |
Other |
|||||||
| tax recoverable |
15,693 |
15,317 |
- |
- |
- |
4,094 |
11,223 |
Total |
137,644 |
137,268 |
115,571 |
6,380 |
- |
4,094 |
11,223 |
3 |
More |
||||||
31 December |
Carrying |
Contractual |
months |
3-12 |
1-2 |
2-5 |
than 5 |
2023 ($’000) |
amounts |
cash flows |
or less |
months |
years |
years |
years |
Trade receivables |
297,305 |
305,436 |
237,559 |
56,781 |
11,096 |
- |
|
Government |
82 |
82 |
- |
82 |
- |
- |
|
subsidies |
|||||||
Refundable VAT |
19,273 |
19,273 |
1,196 |
18,077 |
- |
- |
|
Receivables from |
1,996 |
1,996 |
1,996 |
- |
- |
- |
|
partners |
|||||||
under JOA |
|||||||
Other receivables |
9,479 |
9,479 |
6,994 |
2,485 |
- |
- |
|
Other |
15,544 |
15,544 |
- |
- |
15,544 |
||
tax recoverable |
|||||||
Total |
343,679 |
351,810 |
247,745 |
77,425 |
26,640 |
- |
Equity share |
|||
capital allotted |
Share capital |
Share premium |
|
Issued and authorised |
and fully paid |
($’000) |
($’000) |
At 1 January 2023 |
178,040,505 |
2,380 |
415,388 |
Issued during the year |
|||
- New shares |
4,422,013 |
57 |
49,943 |
- Share based payment |
1,018,441 |
12 |
- |
At 31 December 2023 |
183,480,959 |
2,449 |
465,331 |
Issued during the year |
|||
- New shares |
- |
- |
- |
- Share based payment |
- |
- |
- |
At 31 December 2024 |
183,480,959 |
2,449 |
465,331 |
US$ cents per share |
$’ 000 |
|||
2024 |
2023 |
2024 |
2023 |
|
Dividends announced and paid in cash |
||||
Ordinary shares |
||||
March |
30 |
30 |
54,844 |
53,252 |
June |
30 |
30 |
54,991 |
53,411 |
September |
30 |
30 |
54,990 |
53,518 |
December |
30 |
30 |
54,990 |
53,517 |
Total |
120 |
120 |
219,815 |
213,698 |
($’000) |
2024 |
2023 |
Non-current |
||
Bank borrowings – after one year but within five years |
||
4.875% Senior Secured notes due 2026 ($625 million) |
622, 102 |
619,932 |
Bank borrowings - more than five years |
||
6.5% Senior Secured notes due 2027 ($450 million) |
445,797 |
444,313 |
5.375% Senior Secured notes due 2028 ($625 million) |
619,602 |
618,145 |
5.875% Senior Secured notes due 2031 ($625 million) |
617,689 |
616,762 |
8.50% Senior Secured notes due 2033 ($750 million) |
734,820 |
733,653 |
BSTDB Loan and Greek State Loan Notes |
101,894 |
108,392 |
Carrying value of non-current borrowings |
3,141,904 |
3,141,197 |
Current |
||
Revolving credit facility |
128,000 |
80,000 |
Carrying value of current borrowings |
128,000 |
80,000 |
Carrying value of total borrowings |
3,269,904 |
3,221,197 |
2024 |
||
($’000) |
(Continuing operations) |
2023 |
Current borrowings |
128,000 |
80,000 |
Non-current borrowings |
3,141,904 |
3,141,197 |
Total borrowings |
3,269,904 |
3,221,197 |
Less: Cash and cash equivalents |
(182,251) |
(346,772) |
Restricted cash |
(85,377) |
(25,606) |
Net Debt |
3,002,276 |
2,848,819 |
Total equity |
663,857 |
686,115 |
Borrowing |
||||||||||
costs including |
||||||||||
amortisation of |
Foreign |
Transfer to |
||||||||
Cash |
Reclass- |
Lease |
arrangement |
exchange |
liabilities held |
|||||
($'000) |
1 January |
Cash inflows |
outflows |
ification |
Additions |
modification |
fees |
impact |
for sale |
31 December |
2024 |
3,423,522 |
118,000 |
(357,217) |
13,428 |
5,782 |
180 |
227,392 |
(9,346) |
(137,030) |
3,284,711 |
Senior Secured Notes |
3,032,783 |
- |
(207,842) |
13,815 |
- |
- |
201,254 |
- |
3,040,010 |
|
Current borrowings RCF |
80,000 |
118,000 |
(79,587) |
(949) |
- |
- |
10,536 |
128,000 |
||
Long - term borrowings |
108,414 |
- |
(7,595) |
(64) |
- |
- |
7,842 |
(6,703) |
101,894 |
|
Lease liabilities |
65,096 |
- |
(14,793) |
626 |
5,782 |
180 |
2,156 |
(2,643) |
(41,597) |
14,807 |
Deferred licence payments |
46,154 |
- |
(47,400) |
- |
- |
- |
1,246 |
- |
- |
|
Contingent Consideration |
91,075 |
- |
- |
- |
- |
4,358 |
- |
(95,433) |
- |
|
2023 |
3,335,646 |
905,038 |
(1,018,175) |
(71,261) |
38,222 |
8,860 |
224,123 |
1,069 |
3,423,522 |
|
Senior Secured Notes |
2,913,909 |
750,000 |
(800,522) (23,613) 133 |
- |
- |
193,009 |
- |
3,032,783 |
||
Convertible loan notes |
45,550 |
- |
- |
(50,000) |
- |
- |
4,450 |
- |
- |
|
Current borrowings RCF |
- |
110,000 |
(30,000) |
- |
- |
- |
- |
- |
80,000 |
|
Long - term borrowings |
61,437 |
45,038 |
(5,576) |
1,257 |
- |
- |
6,104 |
154 |
108,414 |
|
Lease liabilities |
32,272 |
- |
(18,732) |
1,095 |
38,222 |
8,860 |
2,464 |
915 |
65,096 |
|
Deferred licence payments |
51,832 |
- |
(13,345) |
- |
- |
- |
7,667 |
- |
46,154 |
|
Contingent Consideration |
86,320 |
- |
- |
- |
- |
- |
4,755 |
- |
91,075 |
|
Deferred consideration of acquisition of minority |
144,326 |
- |
(150,000) |
- |
- |
- |
5,674 |
- |
- |
|
($’000) |
2024 |
2023 |
Defined benefit obligation |
518 |
1,595 |
Provision for retirement benefits recognised |
518 |
1,595 |
Allocated as: |
||
Non-current portion |
518 |
1,595 |
518 |
1,595 |
($’000) |
2024 |
2023 |
At 1 January |
1,595 |
1,675 |
Transfer to liabilities held for sale |
(1,133) |
- |
Current service cost |
110 |
88 |
Interest cost |
33 |
59 |
Extra payments or expenses |
19 |
1 |
Actuarial losses - from changes in financial assumptions |
102 |
161 |
Benefits paid |
(141) |
(433) |
Exchange differences |
(67) |
44 |
At 31 December |
518 |
1,595 |
2024 | 2023 | |
Greece, continuing operations | ||
Discount rate | 3.28% | 3.57% |
Expected rate of salary increases | 3.54% | 3.54% |
Average life expectancy over retirement age | 21.3 years | 24.0 years |
Inflation rate | 2.00% | 2.10% |
Italy, discontinued operations | ||
Discount rate | 2.77% | 3.20% |
Expected rate of salary increases | 1.00% | n/a |
Average life expectancy over retirement age | 20.1 years | 17.1 years |
Inflation rate | 2.00% | 2.00% |
2024 | 2023 | |
Greece, continuing operations | ||
Percentage Effect on defined benefit obligation | ||
Change + 0.5% in Discount rate | -3% | -3% |
Change – 0.5% in Discount rate | 3% | 3% |
Change +0.5% in Expected rate of salary increases | 3% | 3% |
Change -0.5% in Expected rate of salary increases | -3% | -3% |
Italy, discontinued operations | ||
Percentage Effect on defined benefit obligation | ||
Change + 0.5% in Discount rate | -1% | -1% |
Change – 0.5% in Discount rate | 1% | 1% |
2024 |
2023 |
|
Greece, continuing operations |
||
Percentage Effect on current service cost |
||
Change + 0.5% in Discount rate |
-4% |
-4% |
Change – 0.5% in Discount rate |
4% |
4% |
Change +0.5% in Expected rate of salary increases |
4% |
4% |
Change -0.5% in Expected rate of salary increases |
-4% |
-4% |
Provision for |
|||
litigation and |
|||
($'000) |
Decommissioning |
other claims |
Total |
At 1 January 2023 |
808,757 |
9,346 |
818,103 |
New provisions |
4,913 |
- |
4,913 |
Change in estimates |
(24,413) |
(2,076) |
(26,489) |
Recognised in property, plant and |
(7,417) |
- |
(7,417) |
equipment |
|||
Recognised in profit& loss |
(16,996) |
(2,076) |
(19,072) |
Spend |
(18,697) |
- |
(18,697) |
Reclassification |
(1,023) |
- |
(1,023) |
Unwinding of discount |
31,255 |
- |
31,255 |
Currency translation adjustment |
29,884 |
240 |
30,124 |
At 31 December 2023 |
830,676 |
7,510 |
838,186 |
Current provisions |
51,824 |
- |
51,824 |
Non-current provisions |
778,852 |
7,510 |
786,362 |
Provision for | |||
litigation and | |||
($'000) | Decommissioning | other claims | Total |
At 1 January 2024 | 830,676 | 7,510 | 838,186 |
New provisions | - | - | - |
Change in estimates | (36,447) | 355 | (36,092) |
Recognised in property, plant and | |||
equipment | (30,224) | - | (30,224) |
Recognised in profit& loss | (6,223) | 355 | (5,868) |
Spend | (23,179) | - | (23,179) |
Unwinding of discount | 22,107 | - | 22,107 |
Transfer to liabilities held for sale | (481,161) | (7,678) | (488,839) |
Currency translation adjustment | (19,700) | (187) | (19,887) |
At 31 December 2024 | 292,295 | - | 292,295 |
Current provisions | 58,260 | - | 58,260 |
Non-current provisions | 234,035 | - | 234,035 |
Cessation |
||||||
Discount |
of |
|||||
Inflation |
rate |
production |
Spend |
|||
assumption |
assumption |
assumption |
in 2024 |
2024 ($'000) |
2023 ($'000) |
|
Continuing operations: |
||||||
Greece |
2%- 2.04% |
3.59% |
2049 |
- |
12,966 |
19,359 |
UK |
2.02% |
4.46% |
2029 |
12,394 |
181,616 |
202,874 |
Israel |
2.15%- 2.7% |
4.86% |
2044 |
- |
85,357 |
92,613 |
Discontinued operations: |
||||||
Italy |
1.78%- 2.2% |
3.88% |
2024-2038 |
29,358 |
459,781 |
497,827 |
Croatia |
1.78%- 2.2% |
3.88% |
2025 |
- |
21,380 |
18,003 |
Total |
41,752 |
761,100 |
830,676 |
($’000) |
2024 |
2023 |
Trade and other payables-Current |
||
Financial items: |
||
Trade accounts payable |
177,476 |
225,451 |
Payables to partners under JOA 134 |
9,601 |
170,470 |
Deferred licence payments due within one year 135 |
- |
46,154 |
Other payables 136 |
35,627 |
53,756 |
Contingent consideration (Note 27.1) |
- |
91,075 |
Short term lease liability |
6,336 |
16,498 |
Deferred income |
- |
548 |
VAT payable |
4,228 |
20 |
233,268 |
603,972 |
|
Non-financial items: |
||
Accrued expenses 137 |
48,871 |
65,033 |
Other finance costs accrued (Note 9) |
51,460 |
63,893 |
Social insurance and other taxes |
2,243 |
4,705 |
102,574 |
133,631 |
|
335,842 |
737,603 |
($’000) | 2024 | 2023 |
Trade and other payables- Non- Current | ||
Financial items: | ||
Trade and other payables 138 | 80,020 | 117,796 |
Long term lease liability | 8,471 | 48,598 |
88,491 | 166,394 | |
Non-financial items: | ||
Social insurance | 792 | 529 |
792 | 529 | |
89,283 | 166,923 |
2024 |
2023 |
|||
Discontinued |
||||
operations, |
Discontinued |
|||
before |
Discontinued |
operations, before |
Discontinued |
|
(Note A) , $'000 |
adjustments |
operations, total |
adjustments |
operations, total |
Revenue |
470,030 |
464,679 |
447,237 |
441,138 |
Cost of Sales |
(290,888) |
(222,348) |
(254,268) |
(250,260) |
Gross profit |
179,142 |
242,331 |
192,969 |
190,878 |
Administration |
||||
expenses |
(20,399) |
(17,438) |
(17,206) |
(15,768) |
Change in |
||||
decommissioning |
(25,568) |
(25,568) |
35,348 |
35,348 |
provision |
||||
Exploration and |
||||
evaluation |
(66,087) |
(66,087) |
(4,896) |
(4,896) |
expenses |
||||
Impairment of oil |
||||
and gas assets |
(159) |
(159) |
- |
- |
Expected credit |
||||
loss |
(2,554) |
(2,554) |
(4,375) |
(4,375) |
Other expenses |
(4,881) |
(4,881) |
(770) |
(750) |
Other income |
864 |
864 |
6,293 |
6,293 |
Operating profit |
60,358 |
126,508 |
207,363 |
206,730 |
Finance Income |
2,572 |
575 |
5,423 |
5,183 |
Finance Costs |
(44,547) |
(32,405) |
(30,857) |
(19,300) |
Unrealised loss on |
||||
derivatives |
- |
- |
(6,610) |
(6,610) |
Net foreign |
||||
exchange loss |
14,116 |
14,085 |
(13,574) |
(13,574) |
Profit before tax |
||||
from discontinuing |
32,499 |
108,763 |
161,745 |
172,429 |
operations |
||||
Taxation |
||||
(expense)/ income: |
||||
- Related to pre- |
||||
tax |
||||
profit/(loss) |
||||
from the |
(32,169) |
(36,615) |
(89,556) |
(89,556) |
ordinary |
||||
activities for |
||||
the period |
||||
- Related to |
||||
remeasureme |
||||
nt to fair value |
- |
- |
- |
- |
less costs to |
||||
sell |
||||
2024 | 2023 | |||
Discontinued | ||||
operations, | Discontinued | |||
before | Discontinued | operations, before | Discontinued | |
(Note A) , $'000 | adjustments | operations, total | adjustments | operations, total |
(Loss)/ Profit for | ||||
the period from | ||||
| discontinuing | 330 | 72,148 | 72,189 | 82,873 |
operations | ||||
2024 | 2023 | |||
Discontinued | Discontinued | Discontinued | Discontinued | |
operations, before | operations, | operations, before | operations, | |
(Note A) , $'000 | adjustments | total | adjustments | total |
ASSETS | ||||
Property, plant | ||||
| and equipment | 1,136,606 | 1,201,632 | 1,000,748 | 1,000,748 |
Intangible assets | 31,068 | 31,113 | 54,667 | 54,667 |
Equity-accounted | ||||
| investments | 4 | 4 | 4 | 4 |
Deferred tax | ||||
| asset | 125,697 | 121,250 | 131,018 | 131,018 |
Inventories | 72,615 | 72,615 | 75,123 | 75,123 |
Loans receivable | ||||
| from related party | 102,435 | - | 77,389 | - |
Trade and other | ||||
| receivables | 292,343 | 290,273 | 221,799 | 213,872 |
Cash and cash | ||||
| equivalents | 53,014 | 53,019 | 11,849 | 11,849 |
Total assets | 1,813,782 | 1,769,906 | 1,572,597 | 1,487,281 |
LIABILITIES | ||||
Retirement | ||||
| benefit liability | 1,033 | 1,033 | 1,188 | 1,188 |
Provisions | 526,001 | 526,001 | 523,339 | 523,339 |
Trade and other | ||||
| payables | 547,826 | 545,065 | 470,713 | 456,671 |
Loans payable to | ||||
| related party | 354,271 | - | 172,294 | - |
Current tax | ||||
| Liability | 3,813 | 3,813 | 7,597 | 7,597 |
Total liabilities | 1,432,944 | 1,075,912 | 1,175,131 | 988,795 |
Net assets | ||||
directly | ||||
| associated with | 380,838 | 693,994 | 397,466 | 498,486 |
disposal group | ||||
2024 | 2023 | |||
Trade | Trade | |||
($’000) | receivables | Allowance | receivables | Allowance |
Not yet due | 59,720 | (3,050) | 38,309 | (2,022) |
Past due by less than one month | 8,971 | (458) | 14,200 | (750) |
Past due by one to three months | 49,663 | (2,537) | 34,411 | (1,816) |
Past due by three to six months | 30,279 | (1,546) | 33,684 | (1,778) |
Past due by more than six months | 56,440 | (2,883) | 34,004 | (1,795) |
Total | 205,073 | (10,474) | 154,608 | (8,161) |
$'000 | 2024 | 2023 |
Operating | 205,583 | 78,029 |
Investing | (299,747) | (173,825) |
Financing | 139,333 | 25,151 |
Net cash (outflow)/inflow | 45,169 | (70,645) |
Earnings per share ($ cents) | 2024 | 2023 |
Basic, (loss)/profit for the year from | ||
| discontinued operations | $0.39/share | $0.46/share |
Diluted, (loss)/profit for the year from | ||
| discontinued operations | $0.39/share | $0.46/share |
Number | 2024 | 2023 |
Discontinued operations: | ||
Administration | 84 | 83 |
Technical | 141 | 145 |
Total | 225 | 228 |
Number | 2024 | 2023 |
AQP employee (excluding Energean employees) | 594 | 612 |
594 | 612 |
2024 | 2023 | |
Performance guarantees: | ||
Greece (relates to Energean | ||
| Italy exploration license) | - | 1,558 |
Egypt 140 | 6,000 | - |
Italy | 22,710 | 16,140 |
28,710 | 17,698 |
($’000) |
2024 |
2023 (Restated 141 ) |
Energean Deferred Share Bonus Plan (DSBP) |
2,231 |
1,619 |
Energean Long Term Incentive Plan (LTIP) |
6,848 |
4,838 |
Total share-based payment charge |
9,079 |
6,457 |
Expensed as administration and other expenses (Note 8) |
9,079 |
6,457 |
Total share-based payment charge |
9,079 |
6,457 |
Contingent and deferred consideration |
2024 |
2023 |
1 January |
91,075 |
86,320 |
Fair value adjustment including |
4,755 |
|
Discount unwinding |
6,840 |
(1,855) |
Unrealised loss on derivates |
- |
6,610 |
31 December |
97,915 |
91,075 |
$’000 |
2024 |
2023 |
||
Carrying value |
Fair value |
Carrying value |
Fair value |
|
at 31 December |
at 31 December |
|||
Senior Secured notes (Note 21) |
3,040,010 |
2,934,170 |
3,032,783 |
2,775,135 |
($'000) |
2024 |
2023 |
Impact on finance costs |
||
Interest rates increase +0.5% |
485 |
401 |
Interest rates decrease -0.5% |
(485) |
(401) |
($’000) |
2024 |
2023 |
Trade receivables and receivables from partners under JOA |
112,188 |
308,078 |
Allowance for impairment |
- |
(8,777) |
Total |
112,188 |
299,301 |
($’000) |
2024 |
2023 |
United Kingdom |
4,012 |
2,260 |
Greece |
91 |
189 |
Israel |
108,085 |
114,139 |
Total |
112,188 |
116,588 |
($'000) |
2024 142 |
2023 |
Aa2 |
109 |
895 |
A1 |
35,247 |
30,769 |
A2 |
24 |
313,040 |
A3 |
- |
75 |
Baa1 |
265,295 |
- |
Baa2 |
12,636 |
21,098 |
Ba1 |
47 |
- |
B2 |
- |
3 |
B3 |
1,612 |
6,488 |
Caa1 |
5,660 |
- |
Not applicable 143 |
17 |
- |
320,647 |
372,368 |
Liabilities |
Assets |
|||
($’000) |
2024 |
2023 |
2024 |
2023 |
United Kingdom Pounds (GBP) |
130,199 |
134,415 |
151,914 |
104,371 |
Euro |
892,469 |
862,698 |
796,430 |
1,175,741 |
CAD |
17 |
18 |
- |
- |
NOK |
21 |
22 |
- |
1 |
ILS |
4,324 |
7,874 |
31,058 |
30,441 |
SGD |
- |
- |
- |
- |
MAD |
358 |
- |
47 |
|
EGP |
231 |
263 |
7,765 |
4,951 |
Total |
1,027,619 |
1,005,290 |
987,214 |
1,315,505 |
31 December 2024 |
||||||||||||||
USD |
GBP |
Euro |
ILS |
NOK |
MAD |
EGP |
||||||||
Variation |
Variation |
Variation |
Variation |
Variation |
Variation |
Variation |
||||||||
10% |
-10% |
10% |
-10% |
10% |
-10% |
10% |
-10% |
10% |
-10% |
10% |
-10% |
10% |
-10% |
|
Effect on profit before tax |
6,690 |
(8,134) |
3,471 |
(4,116) |
7,868 |
(10,309) |
2,673 |
(2,430) |
- |
- |
31 |
(31) |
54 |
(44) |
Effect on pre-tax equity |
6,690 |
(8,134) |
3,471 |
(4,116) |
7,868 |
(10,309) |
2,673 |
(2,430) |
- |
- |
31 |
(31) |
54 |
(44) |
31 December 2023 |
||||||||||||||
USD |
GBP |
Euro |
ILS |
NOK |
SGD |
EGP |
||||||||
Variation |
Variation |
Variation |
Variation |
Variation |
Variation |
Variation |
||||||||
10% |
-10% |
10% |
-10% |
10% |
-10% |
10% |
-10% |
10% |
-10% |
10% |
-10% |
10% |
-10% |
|
Effect on profit before tax |
(3,768) |
2,996 |
(30) |
(675) |
(5,004) |
4,886 |
2,257 |
(2,052) |
- |
- |
- |
- |
32 |
(25) |
Effect on pre-tax equity |
(3,768) |
2,996 |
(30) |
(675) |
(5,004) |
4,886 |
2,257 |
(2,052) |
- |
- |
- |
- |
32 |
(25) |
31 | |||||||
December | Carrying | Contractual | 3 months | 3-12 | More than | ||
2024 | amounts | cash flows | or less | months | 1-2 years | 2-5 years | 5 years |
($'000) | |||||||
Bank loans | 3,269,904 | 4,425,709 | 210,344 | 118,076 | 944,034 | 1,389,340 | 1,763,915 |
Lease | |||||||
| liabilities | 14,807 | 15,710 | 1,516 | 5,358 | 4,565 | 2,430 | 1,841 |
Trade and | |||||||
other | 306,952 | 321,227 | 162,256 | 70,915 | 69,794 | 18,262 | - |
payables | |||||||
Total | 3,591,663 | 4,762,646 | 374,116 | 194,349 | 1,018,393 | 1,410,032 | 1,765,756 |
31 | |||||||
December | Carrying | Contractual | 3 months | 3-12 | More than | ||
2023 | amounts | cash flows | or less | months | 1-2 years | 2-5 years | 5 years |
($'000) | |||||||
Bank loans | 3,221,197 | 3,939,304 | 96,500 | 88,977 | 952,249 | 898,567 | 1,903,011 |
Lease | |||||||
| liabilities | 65,096 | 74,656 | 4,279 | 14,302 | 27,919 | 12,378 | 15,778 |
Trade and | |||||||
other | 705,270 | 740,980 | 251,215 | 349,765 | 140,000 | - | - |
payables | |||||||
Total | 3,991,563 | 4,754,940 | 351,994 | 453,044 1,120,168 | 910,945 | 1,918,789 | |
$'000 |
2024 |
2023 |
Purchase of services: Vessel leasing |
- |
2,013 |
Payables to related party |
- |
- |
31 December 2024 ($’000) |
Salary and fees |
Benefits |
Annual bonus paid in cash |
Total |
Executive Directors |
1,726 |
162 |
2,485 |
4,374 |
Non-Executive Directors |
1,023 |
- |
- |
1,023 |
Total |
2,749 |
162 |
2,485 |
5,397 |
31 December 2023 ($’000) |
Salary and fees |
Benefits |
Annual bonus paid in cash |
Total |
Executive Directors |
1,561 |
75 |
1,909 |
3,545 |
Non-Executive Directors |
761 |
- |
- |
761 |
Total |
2,322 |
75 |
1,909 |
4,306 |
($’000) |
2024 |
2023 |
Capital Commitments |
||
Due within one year |
8,425 |
195,903 |
Due later than one year but within two years |
- |
20,963 |
Due later than two years but within five years |
- |
6,230 |
8,425 |
223,096 |
Performance guarantees |
2024 |
2023 |
Greece |
1,009 |
4,522 |
Israel |
50,629 |
53,006 |
UK |
134,056 |
95,743 |
Morocco |
375 |
- |
Greece (relates to Energean Italy exploration license) |
- |
1,558 |
186,069 |
154,829 |
Name of |
Country of |
Principal activities |
Shareholding |
Shareholding |
subsidiary |
incorporation / |
At 31 December |
At 31 December |
|
registered office |
2024 (%) |
2023 (%) |
||
Energean E&P |
22 Lefkonos |
Holding Company |
100 |
100 |
Holdings Ltd. |
Street, 2064 |
|||
Nicosia, Cyprus |
||||
Energean Capital |
22 Lefkonos |
Holding Company |
100 |
100 |
Ltd. |
Street, 2064 |
|||
Nicosia, Cyprus |
||||
Energean Group |
44 Baker Street, |
Oil and gas |
100 |
100 |
Services Ltd. |
London W1U 7AL, |
exploration, |
||
United Kingdom |
development and |
|||
production |
||||
Energean Oil & |
32 Kifissias |
Oil and gas |
100 |
100 |
Gas S.A. |
Avenue, Marousi |
exploration, |
||
Athens, 151 25, |
development and |
|||
Greece |
production |
|||
Energean |
22 Lefkonos |
Oil and gas |
100 |
100 |
International Ltd. |
Street, 2064 |
exploration, |
||
Nicosia, Cyprus |
development and |
|||
production |
||||
Energean Israel |
22 Lefkonos |
Oil and gas |
100 |
100 |
Ltd. |
Street, 2064 |
exploration, |
||
Nicosia, Cyprus |
development and |
|||
production |
Name of |
Country of |
Principal activities |
Shareholding |
Shareholding |
subsidiary |
incorporation / |
At 31 December |
At 31 December |
|
registered office |
2024 (%) |
2023 (%) |
||
Energean |
22 Lefkonos |
Oil and gas |
100 |
100 |
Montenegro Ltd. |
Street, 2064 |
exploration, |
||
Nicosia, Cyprus |
development and |
|||
production |
||||
Energean Israel |
Andre Sakharov |
Gas transportation |
100 |
100 |
Transmission Ltd. |
9, Haifa, Israel |
license holder |
||
Energean Israel |
Andre Sakharov |
Financing |
100 |
100 |
Finance Ltd. |
9, Haifa, Israel |
activities |
||
Energean Egypt |
22 Lefkonos |
Oil and gas |
100 |
100 |
Ltd. |
Street, 2064 |
exploration, |
||
Nicosia, Cyprus |
development and |
|||
production |
||||
Energean Hellas |
22 Lefkonos |
Oil and gas |
100 |
100 |
Ltd. |
Street, 2064 |
exploration, |
||
Nicosia, Cyprus |
development and |
|||
production |
||||
Energean Italy |
31 Foro |
Oil and gas |
100 |
100 |
S.p.a. |
Buonaparte, |
exploration, |
||
20121 Milano, |
development and |
|||
Italy |
production |
|||
Energean Sicilia |
Via Salvatore |
Oil and gas |
100 |
100 |
S.r.l. |
Quasimodo 2 – |
exploration, |
||
97100 Ragusa |
development and |
|||
(Ragusa) |
production |
|||
Energean |
44 Baker Street, |
Oil and gas |
100 |
100 |
Exploration Ltd. |
London W1U 7AL, |
exploration, |
||
United Kingdom |
development and |
|||
production |
||||
Energean UK Ltd. |
44 Baker Street, |
Oil and gas |
100 |
100 |
London W1U 7AL, |
exploration, |
|||
United Kingdom |
development and |
|||
production |
||||
Energean Egypt |
Block #17, City |
Oil and gas |
100 |
100 |
Energy Services |
Center, 5th |
exploration, |
||
JSC |
Settlement, New |
development and |
||
Cairo, 11835, |
production |
|||
Egypt |
||||
Energean |
44 Baker Street, |
Oil and gas |
100 |
100 |
Investments Ltd. |
London W1U 7AL, |
exploration, |
||
United Kingdom |
development and |
|||
production |
||||
Energean |
44 Baker Street, |
Oil and gas |
100 |
100 |
Morocco Ltd. |
London W1U 7AL, |
exploration, |
||
United Kingdom |
development and |
|||
production |
||||
Enearth Limited |
22 Lefkonos |
Holding Company |
100 |
- |
Street, 2064 |
||||
Nicosia, Cyprus |
||||
Enearth Greece |
32 Kifissias |
Carbon Capture |
100 |
- |
S.A. |
Avenue, Marousi |
Storage |
||
Athens, 151 25, |
||||
Greece |
Group’s |
||||||
Licence/unit |
working |
Joint |
||||
Country |
area |
Fields |
Fiscal regime |
interest |
operation |
Operator |
Israel |
||||||
Karish |
Karish North, |
Concession |
100% |
No |
NA |
|
Karish Main |
||||||
Tanin |
Tanin |
Concession |
100% |
No |
NA |
|
Katlan |
Katlan |
Concession |
100% |
No |
NA |
|
Egypt |
||||||
Abu Qir |
Abu Qir, Abu |
PSC |
100% |
No |
NA |
|
Qir North, Abu |
||||||
Qir West, |
||||||
Yazzi |
||||||
(32.75%) |
||||||
NEA |
Yazzi |
PSC |
100% |
No |
NA |
|
(67.25%), |
||||||
Python |
||||||
NI |
Field A (NI- |
PSC |
100% |
No |
NA |
|
1X), Field B |
||||||
(NI-3X), NI-2X, |
||||||
Viper (NI-4X) |
||||||
Greece |
||||||
Prinos |
Prinos, |
Concession |
100% |
No |
NA |
|
Epsilon |
||||||
South Kavala |
Concession |
100% |
No |
NA |
||
Katakolo |
Katakolo |
Concession |
100% |
No |
NA |
|
(undeveloped) |
||||||
Italy |
||||||
C.C6.EO |
Vega A (Vega |
Concession |
100% 144 |
Yes |
Energean |
|
B, |
||||||
undeveloped) |
||||||
B.C8.LF |
Rospo Mare |
Concession |
100% 145 |
Yes |
Energean |
|
Fiume tenna |
Verdicchio |
Concession |
100% |
No |
Energean |
|
B.C7.LF |
Sarago, |
Concession |
95% |
Yes |
Energean |
|
cozza, |
||||||
vongola |
||||||
B.C11.AS |
Gianna |
Concession |
49% |
Yes |
ENI |
|
GIANNA |
(undeveloped) |
|||||
Garaguso |
Accettura |
Concession |
50% |
Yes |
Energean |
|
A.c14.AS |
Rosanna and |
Concession |
50% |
Yes |
ENI |
|
Gaia |
Group’s | ||||||
Licence/unit | working | Joint | ||||
Country | area | Fields | Fiscal regime | interest | operation | Operator |
A.C15.AX | Valentina, | Concession | 10% | Yes | ENI | |
Raffaella, | ||||||
Emanuela, | ||||||
Melania | ||||||
A.c16.AG | Delia, | Concession | 30% | Yes | ENI | |
Demetra, | ||||||
Sara, Dacia, | ||||||
Nicoletta | ||||||
A.C8.ME | Anemone and | Concession | 19% and | Yes | ENI | |
Azelea 146 | 15.675% | |||||
Masseria | Appia and | Concession | 50% | Yes | Energean | |
Monaco | Salacaro | |||||
(undeveloped) | ||||||
G.C1.AG | Cassiopea , | Concession | 40% | Yes | ENI | |
Gemini, | ||||||
Centauro | ||||||
B.C14.AS | Calipso and | Concession | 49% | Yes | ENI | |
Clara West | ||||||
B.C20.AS | Carlo, Clotilde | Concession | 49% | Yes | ENI | |
e Didone | ||||||
(undeveloped) | ||||||
Montignano | Cassiano and | Concession | 50% | Yes | Energean | |
Castellaro | ||||||
B.C13.AS | Clara Est, | Concession | 49% | Yes | ENI | |
Clara Nord, | ||||||
Clara NW, | ||||||
(Cecilia | ||||||
undeveloped) | ||||||
Comiso (EIS) | Comiso | Concession | 100% | No | NA | |
A.c13.AS | Daria, ( | Concession | 49% | Yes | ENI | |
Manuela | ||||||
,Arabella, | ||||||
Ramona | ||||||
undeveloped) | ||||||
B.C10.AS | Emma West | Concession | 49% | Yes | ENI | |
and Giovanna | ||||||
A.C36.AG | Fauzia | Concession | 40% | Yes | ENI | |
Torrente | Grottammare | Concession | 76% | Yes | Petrorep | |
menocchia | (undeveloped) | |||||
Montegranaro | Leoni | Concession | 50% | Yes | Gas Plus | |
Lucera | Lucera | Concession | 4.8% | Yes | GPI | |
Monte Urano | San Lorenzo | Concession | 40% | Yes | Energean | |
A.C21.AG | Naide | Concession | 49% | Yes | ENI | |
Colle di lauro | Portocannone | Concession | 83.32% | Yes | Energean |
Group’s | ||||||
Licence/unit | working | Joint | ||||
Country | area | Fields | Fiscal regime | interest | operation | Operator |
Porto | Porto | Concession | 40% | Yes | GPI | |
civitanova | civitanova | |||||
Quarto | Quarto | Concession | 33% | Yes | Padana | |
Energia | ||||||
A.C17.AG | Regina | Concession | 25% | Yes | ENI | |
S. Andrea | Concession | 50% | Yes | Canoel | ||
B.C2.LF | San Giorgio | Concession | 100% | Yes | Energean | |
Mare | ||||||
San Marco | San Marco | Concession | 20% | No | ENI | |
B.C1.LF | Santo Stefano | Concession | 95% | Yes | Energean | |
Mafalda | Sinarca | Concession | 40% | Yes | Gas Plus | |
B.C9.AS | Squalo | Concession | 33% | Yes | ENI | |
Centrale | ||||||
Massignano | Talamonti | Concession | 50% | Yes | Energean | |
Masseria | Traetta | Concession | 14% | Yes | Canoel | |
Grottavecchia | ||||||
S. Anna (EIS) | Tresauro | Concession | 25% | Yes | Enimed | |
Torrente | Vigna Nocelli | Concession | 50% | Yes | Rockhopper | |
Celone | (Masseria | Italia | ||||
Conca | ||||||
undeveloped) | ||||||
UK | ||||||
Tors | Garrow, | Concession | 68% | Yes | Energean | |
Kilmar | ||||||
Markham | Concession | 3% | Yes | Spirit Energy | ||
Scott | Concession | 10% | Yes | CNOOC | ||
Telford | Concession | 16% | Yes | CNOOC | ||
Wenlock | Concession | 80% | Yes | Energean | ||
Croatia | ||||||
Izabela | PSC | 70% | No | NA |
Country |
Concession |
Fields |
Fiscal regime |
Group’s |
Joint |
Operator |
working |
operation |
|||||
interest |
||||||
Israel |
||||||
Blocks 12, |
Hermes and |
Concession |
100% |
No |
N/A |
|
21 147 , 23, 31 |
Hercules |
|||||
Egypt |
||||||
East North |
PSC |
50% |
Yes |
Energean |
||
Bir El Nus |
||||||
Greece |
||||||
Block-2 |
Concession |
75% |
Yes |
Energean |
||
Prinos |
Prinos CO2 Storage |
Concession |
100% |
No |
N/A |
|
Italy |
||||||
G.R13.AG |
Lince prospect |
Concession |
40% |
Yes |
ENI |
|
G.R.14.AG |
Panda, Vela prospect |
Concession |
40% |
Yes |
ENI |
|
Croatia |
||||||
Irena |
PSC |
70% |
No |
NA |
||
Morocco |
||||||
Anchois |
Lixus |
Concession |
45% |
No |
Energean |
|
Anchois |
Rissana |
Concession |
37.5% |
No |
Energean |
($’000) | Notes | 2024 | 2023 |
Assets | |||
Non-current assets | |||
Investment in subsidiaries | 3 | 1,289,585 | 1,289,481 |
Property, plant and equipment | 119 | 34 | |
Other intangible assets | 57 | 47 | |
Loans and other intercompany receivables | 5 | 263,646 | 173,509 |
1,553,407 | 1,463,071 | ||
Current assets | |||
Trade and other receivables | 6 | 39,312 | 23,414 |
Cash and cash equivalents | 13,328 | 1,202 | |
52,640 | 24,616 | ||
Total assets | 1,606,047 | 1,487,687 | |
Equity and liabilities | |||
Shareholders’ Equity | |||
Share capital | 9 | 2,449 | 2,449 |
Share premium | 9 | 465,331 | 465,331 |
Other reserves | 54 | - | |
Share based payment reserve | 42,016 | 32,939 | |
Retained earnings | 504,219 | 447,626 | |
1,014,069 | 948,345 | ||
Non-current liabilities | |||
Other payables | 775 | 516 | |
Borrowings | 8 | 445,797 | 444,313 |
446,572 | 444,829 | ||
Current liabilities | |||
Trade and other payables | 7 | 17,406 | 14,513 |
Borrowings | 8 | 128,000 | 80,000 |
Total Current Liabilities | 145,406 | 94,513 | |
Total Liabilities | 591,978 | 539,342 | |
Total equity and liabilities | 1,606,047 | 1,487,687 |
Equity | |||||||
Share based | component | ||||||
Share | Share | payment | of convertible | Other | Retained | ||
($'000) | Capital | Premium | reserve | bonds | Reserves | earnings | Total equity |
At 1 January 2023 | 2,380 | 415,388 | 25,611 | 10,459 | - | 615,200 | 1,069,038 |
Profit for the period | - | - | - | - | - | 35,665 | 35,665 |
Transactions with owners of the company | |||||||
Share based payment charges | - | - | 7,340 | - | - | - | 7,340 |
Exercise of Share Options | 12 | - | (12) | - | - | - | - |
Conversion of the loan note | 57 | 49,943 | - | (10,459) | - | 10,459 | 50,000 |
Dividend Paid | - | - | - | - | - | (213,698) | (213,698) |
At 31 December 2023 | 2,449 | 465,331 | 32,939 | - | 447,626 | 948,345 | |
Profit for the period | - | - | - | - | - | 276,374 | 276,374 |
Exchange difference on the translation of foreign | |||||||
operations | - | - | - | - | 54 | 34 | 88 |
Transactions with owners of the company | |||||||
Share based payment charges | - | 9,077 | - | - | 9,077 | ||
Dividend Paid | - | - | - | - | (219,815) | (219,815) | |
At 31 December 2024 | 2,449 | 465,331 | 42,016 | - | 54 | 504,219 | 1,014,069 |
$’000 | |
At 1 January 2024 | 1,289,481 |
Additions | 14,208 |
Impairment | (14,104) |
At 31 December 2024 | 1,289,585 |
Cents per share | $’000 | |||
Period ended | Year ended | Period ended | Year ended | |
31 December | 31 December | 31 December | 31 December | |
2024 | 2023 | 2024 | 2023 | |
Dividends announced and | ||||
paid in cash | ||||
February / March | 30 | 30 | 54,844 | 53,252 |
May/ June | 30 | 30 | 54,991 | 53,411 |
September | 30 | 30 | 54,990 | 53,518 |
November/ December | 30 | 30 | 54,990 | 53,517 |
Total | 120 | 120 | 219,815 | 213,698 |
Distributable Reserves | ||
$’000 | 31 December 2024 | 31 December 2023 |
Total Equity | 1,014,130 | 948,345 |
Non-Distributable | ||
Share Capital | (2,449) | (2,449) |
Share Premium (Note 9) | (465,331) | (465,331) |
Exchange differences on translation of foreign operations | (54) | - |
Unrealised profits included in retained earnings reserve | (228,306) | (228,326) |
Unrealised share based payment reserve 148 | (21,319) | (16,431) |
Total Distributable Reserves | 296,671 | 235,808 |
$’000 | 31 December 2024 | 31 December 2023 |
Loans to subsidiaries | 262,566 | 172,294 |
Receivables from share-based plan to subsidiary | 1,080 | 1,215 |
undertakings | ||
Total | 263,646 | 173,509 |
$’000 | 31 December 2024 | 31 December 2023 |
Financial items: | ||
Due from subsidiary undertakings | 25,070 | 22,519 |
Short term loan due from subsidiaries | 13,910 | - |
Refundable VAT | 35 | 315 |
39,015 | 22,834 | |
Non-financial items: | ||
Deposits and prepayments | 297 | 580 |
297 | 580 | |
Total trade and other receivables | 39,312 | 23,414 |
$’000 | 31 December 2024 | 31 December 2023 |
Staff costs accrued | 3,105 | 2,636 |
Trade payables | 518 | 2,534 |
Due to subsidiary undertakings | 1,119 | 900 |
Finance costs accrued | 9,173 | 7,215 |
Accrued expenses | 3,196 | 913 |
Income taxes | 68 | 52 |
Social insurance and other taxes | 177 | 206 |
Other creditors | 50 | 57 |
Total trade and other payables | 17,406 | 14,513 |
$’000 | 31 December 2024 | 31 December 2023 |
Non-current | ||
6.5% Senior Secured notes | 445,797 | 444,313 |
Carrying value of non-current borrowings | 445,797 | 444,313 |
Current | ||
Revolving credit line facility | 128,000 | 80,000 |
Carrying value of current borrowings | 128,000 | 80,000 |
Equity share | |||
capital allotted | |||
$’000 | and fully paid | Share capital | Share premium |
Authorised | |||
At 1 January 2023 | 178,040,505 | 2,380 | 415,388 |
Issued during the period | |||
- New Shares | 4,422,013 | 57 | 49,943 |
- Employee share schemes | 1,018,441 | 12 | - |
At 31 December 2023 | 183,480,959 | 2,449 | 465,331 |
Issued during the period | - | - | - |
- New Shares | - | - | - |
- Employee share schemes | - | - | - |
At 31 December 2024 | 183,480,959 | 2,449 | 465,331 |
$’000 | 2024 | 2023 |
Salaries 149 | 8,135 | 7,327 |
Social insurance costs and other funds | 1,460 | 2,033 |
Share-based payments | 6,019 | 4,249 |
Total Staff Costs | 15,614 | 13,609 |
$’000 | 2024 | 2023 |
Loans to subsidiaries | 276,476 | 172,294 |
Receivables from share-based awards to | ||
| subsidiary undertakings | 1,080 | 1,215 |
Trade and other receivables | 25,071 | 22,519 |
Total amounts receivable from | ||
| subsidiary undertakings | 302,627 | 196,028 |
Amounts payable to subsidiary | ||
| undertakings | 1,119 | 900 |
Total amounts outstanding | 301,508 | 195,128 |