2024 | |||
($’000) | Note | 2025 | (Restated) 87 |
Operating activities | |||
(Loss)/Profit before taxation | ( | ||
Adjustments to reconcile profit before taxation to net cash | |||
provided by operating activities: | |||
Depreciation, depletion and amortisation | 12,13 | ||
Impairment loss on property, plant and equipment | 12 | ||
Loss from the sale of property, plant and equipment | 7 | ||
Impairment loss on exploration and evaluation assets | 13 | ||
Impairment loss on inventory | |||
Change in decommissioning provision estimates | 23 | ( | ( |
Defined benefit (gain)/ loss | ( | ( | |
Movement in other provisions | 23 | ( | |
Finance income | 9 | ( | ( |
Finance costs | 9 | ||
Unrealised loss on derivatives | |||
ECL on trade receivables | ( | ||
Non-cash revenues from Egypt 88 | ( | ( | |
Other income | ( | ( | |
Share-based payment charge | 26 | ||
Net foreign exchange (income)/ loss | 9 | ( | |
Working capital adjustments: | |||
Decrease in inventories | |||
Increase in trade and other receivables | ( | ( | |
Increase in trade and other payables | |||
Cash flow from operations | |||
Income tax paid | ( | ( | |
Net cash inflow from operating activities |
2024 | |||
($’000) | Note | 2025 | (Restated) 87 |
Investing activities | |||
Payment for purchase of property, plant and equipment | 12 | ( | ( |
Payment for exploration and evaluation, and other | 13 | ( | ( |
intangible assets | |||
Payment of deferred consideration for an acquisition of | 27 | ( | |
subsidiary | |||
Movement in restricted cash | 16 | ( | ( |
Government grant received | |||
Proceeds from disposal of exploration and evaluation and | |||
other intangible | |||
Amounts received from INGL related to the transfer of | |||
property, plant & equipment | |||
Settlement of foreign exchange hedge | ( | ||
Other investing activities | |||
Interest received | |||
Net cash outflow for investing activities | ( | ( | |
Financing activities | |||
Drawdown of borrowings | 21 | ||
Repayment of borrowings | 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 | 15 |
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 2025 | segment | ||||
($’000) | Europe | Israel | Egypt | transactions | Total |
Revenue from gas sales | 173,715 | 848,887 | 142,291 | - | 1,164,893 |
Revenue from hydrocarbon liquids sales | 28,660 | 316,326 | 42,679 | - | 387,665 |
Revenue from crude oil sales | 115,757 | - | - | - | 115,757 |
Revenue from LPG sales | 348 | - | 17,129 | - | 17,477 |
Other revenue | 17,100 | - | - | (14,843) | 2,257 |
Other revenue - lost production insurance proceeds | 27,088 | - | - | - | 27,088 |
Other revenue from production activities | 12,989 | - | - | - | 12,989 |
Total revenue from production activities | 375,657 | 1,165,213 | 202,099 | (14,843) | 1,728,126 |
Adjusted EBITDAX 89 | 149,679 | 813,199 | 166,193 | (11,574) | 1,117,497 |
Reconciliation to profit before tax: | |||||
Other operating income | 13,880 | 9,500 | 19,686 | 1,525 | 44,591 |
Depreciation and amortisation expenses | (194,683) | (292,156) | (92,737) | (985) | (580,,561) |
Share-based payment charge | (3,568) | (1,354) | - | (2,432) | (7,354) |
Exploration and evaluation expenses and new ventures | (3,470) | - | - | (7,837) | (11,307) |
Exploration expenses written off | (22,054) | (1,994) | 2,288 | - | (21,760) |
Change in decommissioning provision | 3,867 | - | - | - | 3,867 |
Reversal of expected credit loss | 5,147 | - | 5,081 | - | 10,228 |
Impairment of oil and gas assets | (285,726) | - | - | - | (285,726) |
Other operating expenses | (2,030) | 285 | 125 | 132 | (1,488) |
Finance income | 3,391 | 5,157 | 803 | (3,017) | 6,334 |
Finance costs | (48,979) | (163,622) | (574) | (46,454) | (259,629) |
Net loss on derivative instruments | - | 233 | - | (3,117) | (2,884) |
Net foreign exchange gain/(loss) | (34,880) | (18,713) | (325) | 15,716 | (38,202) |
(Loss)/Profit before income tax | (419,426) | 350,535 | 100,540 | (58,043) | (26,394) |
Taxation expense | (124,492) | (81,930) | (24,787) | 20 | (231,189) |
(Loss)/Profit for the year | (543,918) | 268,605 | 75,753 | (58,023) | (257,583) |
Other & inter- | |||||
Year ended 31 December 2024 (Restated 90 ) | segment | ||||
($’000) | Europe | Israel | Egypt | transactions | Total |
Revenue from gas sales | 99,348 | 838,881 | 157,773 | - | 1,096,002 |
Revenue from hydrocarbon liquids sales | - | 400,230 | 41,581 | - | 441,811 |
Revenue from crude oil sales | 221,820 | - | - | - | 221,820 |
Revenue from LPG sales | 549 | - | 14,892 | - | 15,441 |
Other revenue | 15,262 | - | - | (10,923) | 4,339 |
Total revenue from production activities | 336,979 | 1,239,111 | 214,246 | (10,923) | 1,779,413 |
Adjusted EBITDAX 91 | 96,452 | 889,001 | 176,939 | (340) | 1,162,052 |
Reconciliation to profit before tax: | |||||
Other operating income | 751 | - | (339) | (58) | 354 |
Depreciation and amortisation expenses | (44,263) | (278,252) | (89,731) | (579) | (412,825) |
Share-based payment charge | (1,783) | (1,207) | 216 | (6,305) | (9,079) |
Exploration and evaluation expenses and new ventures | (3,824) | - | - | (6,316) | (10,140) |
Exploration expenses written off | (16,507) | - | (63,045) | (65,230) | (144,782) |
Change in decommissioning provision | (22,368) | - | - | - | (22,368) |
Expected credit (loss) | (5,137) | - | (2,344) | - | (7,481) |
Impairment of oil & gas assets | (95,607) | - | - | - | (95,607) |
Other operating expenses | (2,515) | (779) | 264 | (1,241) | (4,271) |
Finance income | 12,111 | 8,894 | 637 | (6,256) | 15,386 |
Finance costs | (48,564) | (179,779) | (1,186) | (41,999) | (271,528) |
Net loss on derivatives | - | (392) | - | - | (392) |
Net foreign exchange gain/(loss) | 17,902 | (938) | 831 | (5,156) | 12,639 |
Profit/(loss) before income tax | (113,352) | 436,548 | 22,242 | (133,480) | 211,958 |
Taxation expense | 51,067 | (107,579) | (34,843) | 6,844 | (84,511) |
Profit/(loss) for the period | (62,285) | 328,969 | (12,601) | (126,636) | 127,447 |
Other & inter- | |||||
Year ended 31 December 2025 | segment | ||||
($’000) | Europe | Israel | Egypt | transactions | Total |
Oil & Gas properties | 510,733 | 3,367,761 | 349,358 | (23,280) | 4,204,572 |
Other fixed assets | 25,576 | 9,834 | 7,071 | 3,366 | 45,847 |
Intangible assets | 16,835 | 223,276 | 6,662 | 2,447 | 249,220 |
Trade and other receivables | 130,631 | 158,184 | 214,896 | (21,028) | 482,683 |
Derivative asset | 685 | 25,636 | - | - | 26,321 |
Deferred tax asset | 156,442 | - | - | 51 | 156,493 |
Cash and cash equivalents | 17,007 | 118,819 | 73,485 | 17,902 | 227,213 |
Restricted cash | 3,345 | 97,647 | 1,752 | - | 102,744 |
Other assets | 964,205 | 20,991 | 88,865 | (979,864) | 94,197 |
Total assets | 1,825,459 | 4,022,148 | 742,089 | (1,000,406) | 5,589,290 |
Trade and other payables | 475,545 | 315,552 | 40,038 | (5,915) | 825,220 |
Borrowings | 343,754 | 2,744,085 | - | 496,907 | 3,584,746 |
Decommissioning provision | 744,967 | 89,999 | - | - | 834,966 |
Current tax payable | (50) | 8,324 | - | 175 | 8,449 |
Deferred tax liability | - | 145,110 | - | - | 145,110 |
Other liabilities | 6,571 | - | 1,054 | 41,552 | 49,177 |
Total liabilities | 1,570,787 | 3,303,070 | 41,092 | 532,719 | 5,447,668 |
Other segment information | |||||
Capital Expenditure 92 : | |||||
Property, plant and equipment | 119,755 | 397,832 | 7,647 | 9,082 | 534,316 |
Intangible, exploration and evaluation assets | 1,018 | 53,357 | (1,562) | (193) | 52,620 |
Other & inter- | |||||
Year ended 31 December 2024 (Restated 93 ) | segment | ||||
($’000) | Europe | Israel | Egypt | transactions | Total |
Oil & Gas properties | 805,927 | 3,221,617 | 436,201 | (16,326) | 4,447,419 |
Other fixed assets | 29,357 | 10,252 | 22,565 | 5,766 | 67,940 |
Intangible assets | 35,641 | 171,902 | 6,043 | 2,792 | 216,378 |
Trade and other receivables | 143,395 | 131,128 | 203,662 | (22,486) | 455,699 |
Deferred tax asset | 254,065 | - | - | - | 254,065 |
Cash and cash equivalents | 34,405 | 157,728 | 27,695 | 15,442 | 235,270 |
Restricted cash | 2,950 | 82,427 | - | - | 85,377 |
Other assets | 800,162 | 16,714 | 55,037 | (770,061) | 101,852 |
Total assets | 2,105,902 | 3,791,768 | 751,203 | (784,873) | 5,864,000 |
Trade and other payables | 404,609 | 329,969 | 122,828 | 112,783 | 970,189 |
Borrowings | 312,957 | 2,594,213 | - | 362,734 | 3,269,904 |
Decommissioning provision | 725,302 | 85,357 | - | - | 810,659 |
Current tax payable | 3,813 | 80,966 | - | 68 | 84,847 |
Deferred tax liability | - | 141,403 | - | - | 141,403 |
Other liabilities | 7,318 | 344 | 1,871 | - | 9,533 |
Total liabilities | 1,453,999 | 3,232,252 | 124,699 | 475,585 | 5,286,535 |
Other segment information | |||||
Capital expenditure: | |||||
Property, plant and equipment | 260,791 | 177,377 | 51,145 | 564 | 489,877 |
Intangible, exploration and evaluation assets | 23,637 | 132,441 | 22,162 | 64,944 | 243,184 |
Year ended 31 December | |||||
2025 | Other & inter-segment | ||||
($’000) | Europe | Israel | Egypt | transactions | Total |
Net cash from / (used in) | 261,171 | 682,114 | 144,786 | 55,509 | 1,143,580 |
operating activities | |||||
Cash outflow for | (220,766) | (538,509) | (62,687) | (127,736) | (949,698) |
investing activities | |||||
Net cash from financing | (62,048) | (185,507) | (36,380) | 70,129 | (213,806) |
activities | |||||
Net increase/(decrease) | (21,643) | (41,902) | 45,719 | (2,098) | (19,924) |
in cash and cash | |||||
equivalents | |||||
Cash and cash equivalents | 34,405 | 157,728 | 27,695 | 15,442 | 235,270 |
at beginning of the period | |||||
Effect of exchange rate | 4,246 | 2,993 | 71 | 4,557 | 11,867 |
fluctuations on cash held | |||||
Cash and cash | 17,008 | 118,819 | 73,485 | 17,901 | 227,213 |
equivalents at end of the | |||||
period |
Year ended 31 December | |||||
2024(Restated 94 ) | Other & inter-segment | ||||
($’000) | Europe | Israel | Egypt | transactions | Total |
Net cash from / (used in) | 133,795 | 888,988 | 97,763 | 1,221 | 1,121,767 |
operating activities | |||||
Cash outflow for | (281,963) | (436,814) | (60,378) | (30,264) | (809,419) |
investing activities | |||||
Net cash from financing | 165,210 | (583,706) | (20,077) | 12,536 | (426,037) |
activities | |||||
Net increase/(decrease) | 17,042 | (131,532) | 17,308 | (16,507) | (113,689) |
in cash and cash | |||||
equivalents | |||||
Cash and cash equivalents | 17,473 | 286,625 | 11,232 | 31,442 | 346,772 |
at beginning of the period | |||||
Effect of exchange rate | (228) | 2,635 | (846) | 626 | 2,187 |
fluctuations on cash held | |||||
Cash and cash | 34,287 | 157,728 | 27,694 | 15,561 | 235,270 |
equivalents at end of the | |||||
period |
2024 | ||
($’000) | 2025 | (Restated 95 ) |
Revenue from gas sales | 1,164,893 | 1,096,002 |
Revenue from hydrocarbon liquids sales | 387,665 | 441,811 |
Revenue from crude oil sales | 115,757 | 222,368 |
Revenue from LPG sales | 17,477 | 14,892 |
Rendering of services | 266 | 445 |
Other revenue | 1,991 | 3,895 |
Revenue from contracts with customers | 1,688,049 | 1,779,413 |
Other revenue – lost production insurance proceeds | 27,088 | - |
Other revenue from production activities 96 (Note 30) | 12,989 | - |
Total revenue from production activities | 1,728,126 | 1,779,413 |
Insurance proceeds | 21,290 | 751 |
Other income from reversal of prior period accruals 97 | 23,301 | (397) |
Total revenue and other income | 1,772,717 | 1,779,767 |
Sales for the year ended 31 December (Kboe) | 2025 | 2024 (Restated 98 ) |
Israel | ||
Gas | 36,322 | 35,399 |
Hydrocarbon liquids | 5,065 | 5,351 |
Egypt (net entitlement) | ||
Gas | 4,638 | 4,579 |
Hydrocarbon liquid | 862 | 730 |
Italy | ||
Gas | 2,400 | 1,362 |
Sales for the year ended 31 December (Kboe) | 2025 | 2024 (Restated 98 ) |
Italy (continued) | ||
Crude Oil | 1,745 | 2,034 |
Croatia | ||
Gas | 3 | 10 |
UK | ||
Gas | 26 | 26 |
Crude oil | 304 | 343 |
Greece | ||
Crude oil | 193 | 572 |
Total | 51,558 | 50,406 |
2024 | ||
($’000) | 2025 | (Restated 99 ) |
Cost of operations | ||
Staff costs (note 8) | 59,681 | 60,429 |
Energy cost | 24,136 | 22,223 |
Royalty payable | 226,291 | 238,578 |
Flux cost | 28,800 | 27,681 |
Maintenance, insurance, transportation and treatment costs | 223,976 | 209,992 |
Depreciation and amortisation (notes 12, 13) | 572,138 | 407,289 |
Oil stock movement | 14,920 | 16,341 |
Stock (underlift)/overlift movement | (5,036) | 5,752 |
Total cost of operations | 1,144,906 | 988,285 |
Expected credit (reversal)/ loss | (10,228) | 7,481 |
Exploration and evaluation expenses and new ventures | 11,307 | 10,140 |
Exploration costs written off (note 13) | 21,760 | 144,782 |
Impairment of oil and gas assets (note 12) and loss on fixed assets | 285,726 | 95,607 |
disposal | ||
Other operating expenses | 1,488 | 4,271 |
Change in decommissioning provision | 3,867 | (22,368) |
General & administration expenses | ||
Staff costs (note 8) | 24,260 | 23,542 |
Other General & Administration expenses | 10,783 | 11,273 |
2024 |
||
($’000) |
2025 |
(Restated 99 ) |
Share-based payment charge included in administrative expenses (note |
7,354 |
8,029 |
8) |
||
Depreciation and amortisation (notes 12, 13) |
8,423 |
5,536 |
Auditor fees |
2,818 |
2,600 |
Total general & administration expenses |
53,638 |
50,980 |
($’000) |
2025 |
2024 |
The audit of the Company’s annual accounts |
1,474 |
1,375 |
The audit of the Company’s subsidiaries pursuant to legislation |
715 |
679 |
Total audit services |
2,189 |
2,054 |
Audit-related assurance services – half-year review |
390 |
374 |
Other services |
496 |
172 |
3,075 |
2,600 |
Number |
2025 |
2024 |
Administration |
193 |
195 |
Technical |
408 |
399 |
Total |
601 |
594 |
2025 |
2024 |
|
AQP employees (excluding Energean employees) |
552 |
594 |
Staff costs, $’000 |
14,096 |
13,705 |
2024 |
||
($’000) |
2025 |
(Restated 100 ) |
Salaries and social security costs |
95,891 |
91,966 |
Pension contributions |
8,024 |
4,710 |
Share-based payments (note 26) |
7,354 |
9,079 |
Total staff costs |
111,269 |
105,755 |
Payroll cost capitalised in oil & gas assets and exploration & |
(12,970) |
(9,489) |
evaluation costs |
||
Payroll cost expensed |
98,299 |
96,266 |
Included in: |
||
Cost of operations (note 7) |
59,681 |
60,429 |
Administration expenses (note 7) |
31,614 |
31,571 |
Exploration & evaluation expenses (note 7) |
5,335 |
3,552 |
Finance costs (Note 9) |
1,669 |
714 |
98,299 |
96,266 |
2024 | |||
($’000) | Notes | 2025 | (Restated 101 ) |
Interest on bank and other borrowings | 21 | 45,131 | 15,957 |
Interest on Senior Secured Notes | 21 | 194,299 | 201,254 |
Interest expense on long term payables | 1,647 | 8,931 | |
Less amounts included in the cost of qualifying assets | 12,13 | (40,724) | (14,626) |
200,353 | 211,516 | ||
Finance and arrangement fees | 1,163 | 2,552 | |
Commission charges for bank guarantees | 5,131 | 3,575 | |
Other finance costs and bank charges | 4,767 | 3,861 | |
Unwinding of discount on lease liability | 2,403 | 3,313 | |
Unwinding of discount on long term trade payables | 8,969 | 14,417 | |
Unwinding of discount on provision for decommissioning | 35,231 | 33,016 | |
Unwinding of discount on deferred consideration | 2,085 | - | |
Less amounts included in the cost of qualifying assets | (473) | (722) | |
Total finance costs | 259,629 | 271,528 | |
Interest income from time deposits | (6,319) | (10,381) | |
Other finance income | (15) | (5,005) | |
Total finance income | (6,334) | (15,386) | |
Net loss/(gain) on derivative instruments | 2,884 | (392) | |
Total net loss on derivative instruments | 2,884 | (392) | |
Foreign exchange loss/(gain) | 38,202 | (12,639) | |
Net financing costs | 294,381 | 243,111 |
2024 | ||
($’000) | 2025 | (Restated 102 ) |
Current income tax charge | (109,064) | (120,854) |
Adjustments in respect of current income tax of previous year(s) | (19) | 4,239 |
Total current tax charge | (109,083) | (116,615) |
Deferred tax relating to origination and reversal of temporary | (122,106) | 32,104 |
differences (note 14) | ||
Income tax expense reported in the Income statement | (231,189) | (84,511) |
2024 |
||
($’000) |
2025 |
(Restated 103 ) |
(Loss)/ Profit before tax |
(26,394) |
211,958 |
Tax calculated at 25% UK standard tax rate (2024: 25.0%) |
6,599 |
(52,990) |
Impact of different tax rates |
(11,829) |
2,891 |
Non recognition of deferred tax on current year tax losses and |
||
other temporary differences 104 |
(38,129) |
(11,153) |
Non - deductible Italian assets impairments 105 |
(73,863) |
- |
Recognition of previously unrecognised deferred tax/ |
||
Derecognition of previously recognised deferred tax 106 |
(124,861) |
15,627 |
Permanent differences |
4,086 |
(44,674) |
Foreign taxes |
- |
(38) |
Tax effect of non-taxable income and allowances |
6,459 |
1,359 |
Other adjustments |
200 |
302 |
Prior year tax |
149 |
4,165 |
Total taxation expense |
(231,189) |
(84,511) |
2024 | ||
($’000) | 2025 | (Restated 107 ) |
Total (loss)/ profit attributable to equity shareholders | (257,583) | 127,447 |
Effect of dilutive potential ordinary shares | - | - |
(257,583) | 127,447 |
2025 | 2024 | |
Basic weighted average number of shares including those held | ||
by Employee Benefit Trust | 184,105,617 | 183,480,959 |
Dilutive potential ordinary shares | - | 2,282,980 |
Diluted weighted average number of shares | 184,105,617 | 185,763,939 |
Basic earnings per share | ($1.40)/share | $0.69/share |
Diluted earnings per share | ($1.40)/share | $0.69/share |
Other | ||||
property, | ||||
Oil and gas | Leased | plant and | ||
($’000) | assets | assets | equipment | Total |
Property, Plant & Equipment at Cost: | ||||
At 1 January 2024 | 5,201,651 | 108,278 | 64,103 | 5,374,032 |
Additions | 460,870 | 11,360 | 8,557 | 480,787 |
Lease modification | - | 602 | - | 602 |
Disposal of assets | (3,167) | - | (287) | (3,454) |
Capitalised borrowing cost | 15,348 | - | - | 15,348 |
Change in decommissioning provision | 3,535 | - | - | 3,535 |
Transfer to inventory | (448) | - | - | (448) |
Transfer from intangible assets | 204,590 | 204,590 | ||
Foreign exchange impact | (176,628) | (4,593) | (3,927) | (185,148) |
Other | ||||
property, | ||||
Oil and gas | Leased | plant and | ||
($’000) | assets | assets | equipment | Total |
At 31 December 2024 (Restated 108 ) | 5,705,751 | 115,647 | 68,446 | 5,889,844 |
Additions | 500,033 | 16,754 | 10,883 | 527,670 |
Lease modification | - | (17,652) | - | (17,652) |
Disposal of assets | (5,844) | (11,237) | (1) | (17,082) |
Government grants deducted from | ||||
asset cost | - | - | (16,021) | (16,021) |
Capitalised borrowing cost | 40,144 | - | - | 40,144 |
Change in decommissioning provision | (27,624) | - | - | (27,624) |
Transfer from Intangible assets | (30) | - | - | (30) |
Foreign exchange impact | 407,710 | 9,931 | 8,135 | 425,776 |
At 31 December 2025 | 6,620,140 | 113,443 | 71,442 | 6,805,025 |
Accumulated Depreciation and Impairment: | ||||
At 1 January 2024 | 898,549 | 46,336 | 57,822 | 1,002,707 |
Charge for the period | 331,685 | 13,630 | 1,516 | 346,831 |
Depreciation catch- up adjustment | ||||
(note 25) | 62,125 | 1,919 | 982 | 65,026 |
Impairment | 95,607 | - | - | 95,607 |
Disposal | - | - | (170) | (170) |
Foreign exchange impact | (129,634) | (2,715) | (3,167) | (135,516) |
At 31 December 2024 (Restated 109 ) | 1,258,332 | 59,170 | 56,983 | 1,374,485 |
Charge for the period | 556,057 | 19,856 | 2,276 | 578,189 |
Impairment | 285,726 | - | - | 285,726 |
Lease modification | - | (6,308) | - | (6,308) |
Disposal | (4,732) | (7,190) | - | (11,922) |
Foreign exchange impact | 320,185 | 7,466 | 6,785 | 334,436 |
At 31 December 2025 | 2,415,568 | 72,994 | 66,044 | 2,554,606 |
Net carrying amount: | ||||
At 31 December 2024 (Restated 110 ) | 4,447,419 | 56,477 | 11,463 | 4,515,359 |
At 31 December 2025 | 4,204,572 | 40,449 | 5,398 | 4,250,419 |
Payment for additions to property, plant and equipment | ||
($’000) | 2025 | 2024 |
Additions to property, plant and equipment | 522,538 | 626,185 |
Associated cash flows | ||
Payment for additions to property, plant and equipment | (750,989) | (580,487) |
Non-cash movements/or presented in other cash flow lines | ||
Borrowing cost capitalised | (40,144) | (15,348) |
Right-of-use asset additions/modifications | 898 | (11,962) |
Lease payments related to capital activities | 23,400 | 20,467 |
Change in decommissioning provision | 27,624 | (3,535) |
Movement in working capital | 216,673 | (35,320) |
2024 | ||
($’000) | 2025 | (Restated 113 ) |
Cost of sales (note 7) | 572,138 | 407,289 |
Administration expenses (note 7) | 6,051 | 4,568 |
Total | 578,189 | 411,857 |
Other |
||||
Exploration and |
Intangible |
|||
($’000) |
evaluation assets |
Goodwill |
assets |
Total |
Intangible assets at Cost: |
||||
At 1 January 2024 |
397,716 |
101,146 |
11,543 |
510,405 |
Additions |
241,950 |
- |
1,233 |
243,183 |
Transfer to property, plant and |
||||
equipment |
(205,324) |
734 |
(204,590) |
|
Exchange differences |
(8,944) |
- |
(741) |
(9,685) |
31 December 2024 (Restated 114 ) |
425,398 |
101,146 |
12,769 |
539,313 |
Additions |
243 |
- |
52,377 |
52,620 |
Capitalised borrowing cost |
- |
- |
580 |
580 |
Transfer to property, plant and |
||||
equipment |
30 |
- |
- |
30 |
Exchange differences |
24,582 |
- |
1,601 |
26,183 |
At 31 December 2025 |
450,253 |
101,146 |
67,327 |
618,726 |
Accumulated amortisation and impairments: |
||||
At 1 January 2024 |
158,274 |
20,485 |
6,257 |
185,016 |
Charge for the period |
- |
- |
923 |
923 |
Amortisation catch-up |
||||
adjustment (note 25) |
45 |
45 |
||
Impairment |
144,627 |
- |
42 |
144,669 |
Exchange differences |
(7,442) |
- |
(276) |
(7,718) |
31 December 2024 (Restated 115 ) |
295,459 |
20,485 |
6,991 |
322,935 |
Charge for the period |
578 |
- |
1,794 |
2,372 |
Impairment |
21,760 |
- |
- |
21,760 |
Exchange differences |
21,123 |
- |
1,316 |
22,439 |
31 December 2025 |
338,920 |
20,485 |
10,101 |
369,506 |
Net carrying amount |
||||
At 31 December 2024 |
||||
(Restated 116 ) |
129,939 |
80,661 |
5,778 |
216,378 |
At 31 December 2025 |
111,333 |
80,661 |
57,226 |
249,220 |
($’000) | 2025 | 2024 |
Additions to intangible assets | 53,200 | 117,270 |
Associated cash flows | ||
Payment for additions to intangible assets | (108,574) | (184,851) |
Non-cash movements/presented in other cash flow lines | ||
Borrowing cost capitalised | (580) | - |
Movement in working capital | 55,954 | 67,581 |
Israel CGU | Sally CGU (UK) | |
A post-tax discount rate | 8.75% (2024: 8.87%) | 5.93% (2024: 6.24%) |
(Note 3.17) | ||
Forecasted prices | Brent oil and gas prices were identified based on market forecasts | |
published by leading financial data providers, refer to the Viability | ||
Statement on pages 84-87 for further detail. Where applicable, | ||
gas prices reflect the contractual terms of existing sales | ||
agreements, including fixed-price contracts. | ||
Forecasted period | Until 2044, aligned with the life | Until 2033, aligned with the life |
of the assets | of the assets | |
Accrued |
||||||||||
Prepaid |
expenses and |
|||||||||
Deferred tax |
Property, |
Right of |
expenses |
Deferred |
Retirement |
other |
||||
(liabilities)/assets |
plant and |
use asset |
Decom- |
and other |
Tax |
expenses |
benefit |
short-term |
||
($’000) |
equipment |
IFRS 16 |
missioning |
receivables |
Inventory |
losses |
for tax |
liability |
liabilities |
Total |
At 1 January 2024 |
(163,994) |
(3,737) |
103,560 |
(2,051) |
6 |
144,866 |
5,578 |
369 |
10,122 |
94,719 |
Increase / (decrease) for the period through, restated 117 : |
||||||||||
Profit or loss (Note 10) |
(3,286) |
634 |
17,296 |
(764) |
413 |
20,580 |
(633) |
(39) |
(2,096) |
32,105 |
Other |
||||||||||
comprehensive income |
- |
- |
- |
- |
- |
- |
- |
80 |
10 |
90 |
Exchange difference |
739 |
44 |
(6,315) |
35 |
(17) |
(8,433) |
- |
(7) |
(298) |
(14,252) |
31 December 2024 |
||||||||||
(Restated 118 ) |
(166,541) |
(3,059) |
114,541 |
(2,780) |
402 |
157,013 |
4,945 |
403 |
7,738 |
112,662 |
Increase / (decrease) for the period through: |
||||||||||
Profit or loss |
(13,185) |
3,039 |
(107,890) |
18 |
(213) |
(3,097) |
(633) |
3 |
(148) |
(122,106) |
Other comprehensive |
||||||||||
income |
- |
- |
- |
- |
- |
- |
- |
24 |
(8,627) |
(8,603) |
Equity |
2,492 |
- |
- |
- |
- |
- |
- |
- |
- |
2,492 |
Exchange difference |
(2,078) |
(76) |
9,936 |
(76) |
44 |
18,487 |
- |
17 |
684 |
26,938 |
31 December 2025 |
(179,312) |
(96) |
16,587 |
(2,838) |
233 |
172,403 |
4,312 |
447 |
(353) |
11,383 |
($’000) | 2025 | 2024 (Restated 119 ) |
Deferred tax liabilities | (145,110) | (141,403) |
Deferred tax assets | 156,493 | 254,065 |
11,383 | 112,662 |
Expiring | Expiring | |||
within 5 | beyond 6 | |||
years | years | Unlimited | ||
($’000) | (Note A) | (Note B) | (Note C) | Total |
Losses for which a deferred tax asset is | 487,421 | 85,697 | 573,118 | |
recognised | ||||
Losses for which no deferred tax asset is | 102,129 | 391 | 493,562 | 596,082 |
recognised | ||||
Total | 102,129 | 487,812 | 579,259 | 1,169,200 |
($’000) | 2025 | 2024 (Restated 120 ) |
Cash and bank deposits | 227,213 | 235,270 |
227,213 | 235,270 |
($’000) | 2025 | 2024 (Restated 121 ) |
Crude oil | 19,616 | 33,887 |
Hydrocarbon liquids | 1,031 | 3,581 |
Gas | 506 | 502 |
Raw materials and supplies | 73,040 | 63,878 |
Total inventories | 94,193 | 101,848 |
($’000) |
2025 |
2024 (Restated 122 ) |
Trade and other receivables, current |
||
Financial items: |
||
Trade receivables |
363,963 |
341,339 |
Receivables from partners under JOA |
2,967 |
290 |
Other receivables |
22,470 |
8,131 |
Refundable VAT |
32,120 |
49,438 |
Accrued interest income |
968 |
1,048 |
422,488 |
400,246 |
|
Non-financial items: |
||
Deposits and prepayments |
19,375 |
19,885 |
Other deferred expense |
2,005 |
2,116 |
Refundable VAT |
7,954 |
- |
29,334 |
22,001 |
|
451,822 |
422,247 |
|
Other non-current assets |
||
Financial items: |
||
Other tax receivable |
16,798 |
15,693 |
16,798 |
15,693 |
|
Non-financial items: |
||
Deposits and prepayments |
12,282 |
15,399 |
Deferred borrowing fees |
952 |
- |
Other non-current assets |
829 |
2,360 |
14,063 |
17,759 |
|
30,861 |
33,452 |
31 December |
3 |
More |
|||||
2025 |
Carrying |
Contractual |
months |
3-12 |
1-2 |
2-5 |
than 5 |
($’000) |
amounts |
cash flows |
or less |
months |
years |
years |
years |
Trade |
363,963 |
363,963 |
209,478 |
132,269 |
22,216 |
- |
- |
receivables |
|||||||
Government |
- |
- |
- |
- |
- |
- |
- |
subsidies |
|||||||
Refundable VAT |
32,120 |
32,120 |
1,420 |
30,700 |
- |
- |
- |
Receivables from |
2,967 |
2,967 |
2,967 |
- |
- |
- |
- |
partners |
|||||||
under JOA |
|||||||
Other |
23,438 |
23,438 |
17,596 |
5,842 |
- |
- |
- |
receivables |
|||||||
Other |
16,798 |
16,798 |
- |
- |
- |
- |
16,798 |
tax recoverable |
|||||||
Total |
439,286 |
439,286 |
231,461 |
168,811 |
22,216 |
- |
16,798 |
31 December |
|||||||
2024 |
3 |
More |
|||||
(Restated 123 ) |
Carrying |
Contractual |
months |
3-12 |
1-2 |
2-5 |
than 5 |
($’000) |
amounts |
cash flows |
or less |
months |
years |
years |
years |
Trade |
|||||||
receivables |
341,339 |
351,844 |
264,428 |
81,067 |
- |
6,349 |
- |
Government |
|||||||
subsidies |
- |
- |
- |
- |
- |
- |
- |
Refundable VAT |
49,438 |
49,438 |
1,956 |
47,482 |
- |
- |
- |
Receivables from |
|||||||
partners |
|||||||
under JOA |
290 |
290 |
67 |
223 |
- |
- |
- |
Other |
|||||||
receivables |
9,179 |
18,514 |
13,396 |
5,118 |
- |
- |
- |
Other |
|||||||
tax recoverable |
15,693 |
15,317 |
- |
- |
- |
4,094 |
11,223 |
Total |
415,939 |
435,403 |
279,847 |
133,890 |
- |
10,443 |
11,223 |
Equity share | |||
capital | Share | ||
allotted and | Share capital | premium | |
Issued and authorised | fully paid | ($’000) | ($’000) |
At 1 January 2024 | 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 |
Issued during the year | |||
- New shares | - | - | - |
- Share based payment | 800,000 | 10 | - |
At 31 December 2025 | 184,280,959 | 2,459 | 465,331 |
$ cents per share | $’ 000 | |||
2025 | 2024 | 2025 | 2024 | |
Dividends announced and paid in cash | ||||
Ordinary shares | ||||
March | 30 | 30 | 54,991 | 54,844 |
June | 30 | 30 | 55,277 | 54,991 |
September | 30 | 30 | 55,277 | 54,990 |
December | 30 | 30 | 55,277 | 54,990 |
Total | 120 | 120 | 220,822 | 219,815 |
($’000) |
2025 |
2024 |
Non-current |
||
Bank borrowings – after one year but |
||
within five years |
||
4.875% Senior Secured notes due 2026 |
||
| ($625 million) |
622,102 |
|
6.5% Senior Secured notes due 2027 |
||
| ($450 million) |
445,797 |
|
5.375% Senior Secured notes due 2028 |
||
| ($625 million) |
621,144 |
619,602 |
Bank borrowings - more than five years |
||
5.625% Senior Secured notes due 2031 |
||
| (EUR 400 million) |
459,663 |
- |
5.875% Senior Secured notes due 2031 |
||
| ($625 million) |
618,673 |
617,689 |
8.50% Senior Secured notes due 2033 |
||
| ($750 million) |
735,990 |
734,820 |
Nitzana facility |
31,848 |
|
Bank Leumi Loan |
746,033 |
- |
Revolving credit facility |
130,567 |
- |
Greek State Loan Notes |
11,823 |
11,398 |
BSTDB Loan |
- |
90,496 |
Carrying value of non-current |
||
| borrowings |
3,355,741 |
3,141,904 |
Current |
||
Other borrowings |
124,543 |
- |
Revolving credit facility |
- |
128,000 |
BSTDB Loan |
104,462 |
- |
Carrying value of current borrowings |
229,005 |
128,000 |
Carrying value of total borrowings |
3,584,746 |
3,269,904 |
($’000) | 2025 | 2024 (Restated 124 ) |
Current borrowings | 229,005 | 128,000 |
Non-current borrowings | 3,355,741 | 3,141,904 |
Total borrowings | 3,584,746 | 3,269,904 |
Less: Cash and cash equivalents | 227,213 | 235,270 |
Restricted cash | 102,744 | 85,377 |
Net Debt | 3,254,789 | 2,949,257 |
Total equity | 141,622 | 577,464 |
Borrowing costs including |
|||||||||
Cash |
Cash |
Reclass- |
Lease |
amortisation of |
Foreign |
||||
($’000) |
1 January |
inflows |
outflows |
ification |
Additions |
modification |
arrangement fees |
exchange impact |
31 December |
2025 |
3,425,761 |
1,500,039 |
(1,585,222) |
(2,506) |
16,767 |
(16,610) |
244,619 |
42,859 |
3,625,707 |
Senior Secured Notes |
3,040,010 |
462,840 |
(1,278,923) |
10,082 |
- |
- |
194,299 |
7,162 |
2,435,470 |
Other long - term borrowings |
101,894 |
783,199 |
(37,505) |
(119,425) |
- |
- |
28,933 |
32,608 |
789,704 |
Revolving credit line facility |
128,000 |
129,000 |
(138,747) |
2,706 |
- |
- |
9,608 |
- |
130,567 |
Other current borrowings |
- |
125,000 |
(5,946) |
103,361 |
- |
- |
6,590 |
- |
229,005 |
Lease liabilities |
57,942 |
- |
(23,400) |
770 |
16,767 |
(16,610) |
2,403 |
3,089 |
40,961 |
Deferred consideration |
97,915 |
- |
(100,701) |
- |
- |
- |
2,786 |
- |
- |
2024 |
3,423,522 |
118,000 |
(362,891) |
13,673 |
11,360 |
602 |
231,031 |
(9,536) |
3,425,761 |
Senior Secured Notes |
3,032,783 |
- |
(207,842) |
13,815 |
- |
- |
201,254 |
- |
3,040,010 |
Long - term borrowings |
108,414 |
- |
(7,595) |
(40) |
- |
- |
7,842 |
(6,727) |
101,894 |
Revolving credit line facility |
80,000 |
118,000 |
(79,587) |
(949) |
- |
- |
10,536 |
- |
128,000 |
Lease liabilities |
65,096 |
- |
(20,467) |
847 |
11,360 |
602 |
3,313 |
(2,809) |
57,942 |
Deferred licence payments |
46,154 |
- |
(47,400) |
- |
- |
- |
1,246 |
- |
- |
Deferred Consideration |
91,075 |
- |
- |
- |
- |
6,840 |
- |
97,915 |
2024 |
||
($’000) |
2025 |
(Restated 125 ) |
Defined benefit obligation |
1,704 |
1,551 |
Provision for retirement benefits recognised |
1,704 |
1,551 |
Allocated as: |
||
Non-current portion |
1,704 |
1,551 |
1,704 |
1,551 |
2024 |
||
($’000) |
2025 |
(Restated 126 ) |
At 1 January |
1,551 |
1,595 |
Current service cost |
140 |
109 |
Interest cost |
47 |
51 |
Extra payments or expenses |
44 |
19 |
Actuarial losses - from changes in financial assumptions |
96 |
114 |
Benefits paid |
(377) |
(239) |
Exchange differences |
203 |
(98) |
At 31 December |
1,704 |
1,551 |
2025 | 2024 | |
Greece: | ||
Discount rate | 3.60% | 3.28% |
Expected rate of salary increases | 4.00% | 3.54% |
Average life expectancy over retirement age | 19.5 years | 21.3 years |
Inflation rate | 2.00% | 2.00% |
Italy: | ||
Discount rate | 2.79% | 2.77% |
Expected rate of salary increases | 1.00% | 1.00% |
Average life expectancy over retirement age | 23.7 years | 20.1 years |
Inflation rate | 2.00% | 2.00% |
2025 | 2024 | |
Greece: | ||
Percentage Effect on defined benefit obligation | ||
Change + 0.5% in Discount rate | -3% | -3% |
Change – 0.5% in Discount rate | 3% | 3% |
Change +0.5% in Expected rate of salary increases | 3% | 3% |
Change -0.5% in Expected rate of salary increases | -3% | -3% |
Italy: | ||
Percentage Effect on defined benefit obligation | ||
Change + 0.5% in Discount rate | -1% | -1% |
Change – 0.5% in Discount rate | 1% | 1% |
2025 | 2024 | |
Greece: | ||
Percentage Effect on current service cost | ||
Change + 0.5% in Discount rate | -4% | -4% |
Change – 0.5% in Discount rate | 4% | 4% |
Change +0.5% in Expected rate of salary increases | 4% | 4% |
Change -0.5% in Expected rate of salary increases | -4% | -4% |
Provision for |
|||
litigation and |
|||
($’000) |
Decommissioning |
other claims |
Total |
At 1 January 2024 |
830,676 |
7,510 |
838,186 |
Change in estimates |
25,903 |
489 |
26,392 |
Recognised in property, plant and |
|||
equipment |
3,535 |
- |
3,535 |
Recognised in profit or loss |
22,368 |
489 |
22,857 |
Spend |
(12,313) |
- |
(12,313) |
Reclassification |
(30,588) |
- |
(30,588) |
Unwinding of discount |
33,016 |
- |
33,016 |
Currency translation adjustment |
(36,035) |
(362) |
(36,397) |
At 31 December 2024 (Restated 127 ) |
810,659 |
7,637 |
818,296 |
Current provisions |
96,280 |
- |
96,280 |
Non-current provisions |
714,379 |
7,637 |
722,016 |
At 1 January 2025 (Restated 128 ) |
810,659 |
7,637 |
818,296 |
Additions |
- |
50,000 |
50,000 |
Change in estimates |
(31,491) |
(2,665) |
(34,156) |
Recognised in property, plant and |
|||
equipment |
(27,624) |
- |
(27,624) |
Recognised in profit or loss |
(3,867) |
(2,665) |
(6,532) |
Provision for | |||
litigation and | |||
($’000) | Decommissioning | other claims | Total |
Spend | (54,604) | - | (54,604) |
Reclassification to payables | (7,120) | - | (7,120) |
Unwinding of discount | 35,231 | - | 35,231 |
Currency translation adjustment | 82,291 | 950 | 83,241 |
At 31 December 2025 | 834,966 | 55,922 | 890,888 |
Current provisions | 62,030 | 51,054 | 113,084 |
Non-current provisions | 772,936 | 4,868 | 777,804 |
Cessation | ||||||
Discount | of | |||||
Inflation | rate | production | Spend in | 2025 | 2024 | |
assumption | assumption | assumption | 2025 | ($’000) | ($’000) | |
Greece | 2.04%-2.00% | 3.70% | 2045 | - | 16,021 | 12,966 |
Italy | 1.66%-2.00% | 3.90% | 2052 | 23,046 | 540,394 | 496,984 |
UK | 2.11% | 4.28% | 2033 | 31,558 | 166,332 | 193,972 |
Israel | 2.19%-2.70% | 4.78% | 2044 | - | 89,999 | 85,357 |
Croatia | 1.66%-2.00% | 3.90% | 2039 | - | 22,220 | 21,380 |
Total | 54,604 | 834,966 | 810,659 |
($’000) |
2025 |
2024 |
Trade and other payables, current |
||
Financial items: |
||
Trade accounts payable |
244,846 |
255,495 |
Payables to partners under JOA 129 |
182,847 |
240,876 |
Other payables 130 |
66,044 |
84,971 |
Deferred consideration (note 27.1) |
- |
97,915 |
Short term lease liability |
19,314 |
16,370 |
Deferred income |
96,430 |
- |
VAT payable |
9,778 |
4,228 |
619,259 |
699,855 |
|
Non-financial items: |
||
Accrued expenses 131 |
97,563 |
91,762 |
Other finance costs accrued |
57,790 |
51,460 |
Social insurance and other taxes |
5,450 |
4,729 |
160,803 |
147,951 |
|
780,062 |
847,806 |
|
Other non-current liabilities |
||
Financial items: |
||
Trade and other payables |
14,987 |
80,020 |
Long term lease liability |
21,647 |
41,572 |
36,634 |
121,592 |
($’000) |
2025 |
2024 |
Non-financial items: |
||
Social insurance |
75 |
792 |
75 |
792 |
|
36,709 |
122,384 |
31 December 2024 | |||
(As previously | 31 December 2024 | ||
($'000) | reported) | Adjustments | (Restated) |
ASSETS | |||
Property, plant and equipment | 3,378,752 | 1,136,607 | 4,515,359 |
Intangible assets | 185,310 | 31,068 | 216,378 |
Equity-accounted investments | - | 4 | 4 |
Deferred tax asset | 128,368 | 125,697 | 254,065 |
Inventories | 29,233 | 72,615 | 101,848 |
Trade and other receivables | 132,454 | 289,793 | 422,247 |
Restricted cash | 85,377 | - | 85,377 |
Cash and cash equivalents | 182,251 | 53,019 | 235,270 |
Other receivables | 32,973 | 479 | 33,452 |
Assets held for sale | 1,769,906 | (1,769,906) | - |
Total assets | 5,924,624 | (60,624) | 5,864,000 |
LIABILITIES | |||
Borrowings | 3,269,904 | - | 3,269,904 |
Retirement benefit liability | 518 | 1,033 | 1,551 |
Provisions | 292,295 | 526,001 | 818,296 |
Trade and other payables | 425,124 | 545,065 | 970,189 |
Current tax Liability | 81,034 | 3,813 | 84,847 |
Deferred tax liability | 141,403 | - | 141,403 |
Derivative liability | 345 | - | 345 |
Liabilities held for sale | 1,075,912 | (1,075,912) | - |
Total liabilities | 5,286,535 | - | 5,286,535 |
Year ended 31 |
|||
December 2024 |
Year ended 31 |
||
(As previously |
December 2024 |
||
($'000) |
reported) |
Adjustments |
(Restated) |
Revenue |
1,314,734 |
464,679 |
1,779,413 |
Cost of sales |
(702,440) |
(285,845) |
(988,285) |
Gross profit |
612,294 |
178,834 |
791,128 |
Administrative expenses |
(31,970) |
(19,010) |
(50,980) |
Other operating income |
- |
354 |
354 |
Exploration and evaluation |
(83,646) |
73,506 |
(10,140) |
expenses and new ventures |
|||
Exploration cost written off |
- |
(144,782) |
(144,782) |
Impairment of oil & gas assets |
(95,448) |
(159) |
(95,607) |
Change in decommissioning |
3,201 |
(25,569) |
(22,368) |
provision |
|||
Expected credit loss |
(4,928) |
(2,553) |
(7,481) |
Other operating expenses |
(5,088) |
817 |
(4,271) |
Operating profit |
394,415 |
61,438 |
455,853 |
Finance Income |
14,811 |
575 |
15,386 |
Finance costs |
(239,123) |
(32,405) |
(271,528) |
Net loss on derivatives |
(392) |
- |
(392) |
Net foreign exchange losses |
(1,446) |
14,085 |
12,639 |
Profit before taxation |
168,265 |
43,693 |
211,958 |
Taxation |
(52,342) |
(32,169) |
(84,511) |
Profit for the period from |
115,923 |
11,524 |
127,447 |
continuing operations |
|||
Discontinued operations |
|||
Profit for the period from |
72,148 |
(72,148) |
- |
discontinued operations |
|||
Profit for the period |
188,071 |
(60,624) |
127,447 |
($’000) |
2025 |
2024 (Restated 132 ) |
Energean Deferred Share Bonus Plan (DSBP) |
1,878 |
2,232 |
Energean Long Term Incentive Plan (LTIP) |
5,476 |
6,847 |
Total share-based payment charge |
7,354 |
9,079 |
Expensed as administration and other expenses (note 8) |
7,354 |
9,079 |
Total share-based payment charge |
7,354 |
9,079 |
2025 |
2024 |
|||
Carrying |
Carrying |
|||
value at 31 |
value at 31 |
|||
($’000) |
December |
Fair value |
December |
Fair value |
Senior Secured notes (note 21) |
2,435,470 |
2,494,757 |
3,040,010 |
2,934,170 |
Less | |||||||
than 1 | 1 to 3 | 3 to 6 | 6 to 9 | 9 to 12 | 13 to 24 | 3 to 5 | |
month | months | months | months | months | months | years | |
Foreign exchange forward contracts highly probable forecast purchases: | |||||||
Notional amount (in | 8,783 | 35,008 | 42,224 | 85,657 | 79,989 | 47,468 | - |
$'000) | |||||||
Average forward rate | 1.0638 | 1.0686 | 1.0716 | 1.0766 | 1.0825 | 1.0873 | - |
(USD/EUR) | |||||||
Average forward rate | 1.2368 | 1.2455 | 1.2368 | 1.2368 | 1.2368 | 1.2368 | - |
(USD/GBP) | |||||||
Commodity forward contracts: | |||||||
Notional amount (in | 11,280 | 22,560 | 3,854 | - | - | - | - |
$'000 ) 133 | |||||||
Notional amount (in | 240,000 | 480,000 | 80,000 | - | - | - | - |
MWh) |
Line item in | Change in fair | |||
the | value used for | |||
statement of | measuring | |||
Notional | Carrying | financial | ineffectiveness | |
($'000) | amount | amount | position | for the period |
Foreign exchange forward | 47,468 | 3,931 | Derivative | - |
contracts | asset. Non- | |||
Current | ||||
Foreign exchange forward | 251,661 | 21,705 | Derivative | - |
contracts | asset. | |||
Current | ||||
Commodity forward contracts | 37,694 | 685 | Derivative | - |
asset. | ||||
Current |
Change in fair value used for measuring | Cash flow | |
($’000) | ineffectiveness for the period | hedge reserve |
Highly probable forecast purchases | - | 19,740 |
Highly probable forecast gas sales | - | 501 |
Total | Line item in | Amount | Line item in | ||
hedging | the | reclassified | the | ||
gain/(loss) | Ineffectiveness | statement | from OCI | statement | |
recognised | recognised in | of profit or | to profit or | of profit or | |
($’000) | in OCI | profit or (loss) | (loss) | (loss) | (loss) |
Highly probable | 36,219 | - | Cash Flow | - | |
forecast purchases | Hedge | ||||
(OCI) | |||||
Highly probable | 830 | - | Cash Flow | (233) | Net loss on |
forecast purchases | Hedge | derivative | |||
(OCI) | (PL) | ||||
Highly probable | 659 | - | Cash Flow | - | |
forecast gas sales | Hedge | ||||
(OCI) | |||||
Highly probable | (3,117) | - | Cash Flow | 3,117 | Net loss on |
forecast deferred | Hedge | derivative | |||
consideration | (OCI) | (PL) | |||
payment |
Change in fair | ||||
value used for | ||||
measuring | ||||
Notional | Carrying | Line item in the statement | ineffectiveness | |
($’000) | amount | amount | of financial position | for the period |
EUR denominated | 462,840 | 470,002 | Borrowings, Non-current | - |
borrowing | liabilities |
Foreign | ||
currency | ||
Hedged Item | Change in fair value used for measuring | translation |
($’000) | ineffectiveness for the period | reserve |
Net investment in subsidiary | - | (7,162) |
Cashflow hedge | Foreign currency | |
($’000) | reserve | translation reserve |
As at 1 January 2025 | (266) | (23,547) |
Effective portion of changes in fair value arising from: | ||
Commodity forward contracts – forecast gas sales | 659 | - |
Foreign exchange forward contracts – forecast | 37,049 | - |
purchases | ||
Foreign exchange forward contract – forecast | (3,117) | - |
deferred consideration payment | ||
Amount reclassified to profit or loss | 2,884 | - |
Basis adjustment to property, plant and equipment | (10,833) | - |
Foreign currency revaluation of the EUR corporate bond | - | (7,162) |
Foreign currency revaluation of the Group’s foreign | 21,937 | |
operations | ||
Tax effect | (6,135) | - |
As at 31 December 2025 | 20,241 | (8,772) |
($’000) |
2025 |
2024 |
Impact on finance costs |
||
Interest rates increase +0.5% |
2,911 |
485 |
Interest rates decrease -0.5% |
(3,644) |
(485) |
2024 |
||
($’000) |
2025 |
(Restated ) 134 |
Trade receivables and receivables from partners under JOA |
373,234 |
352,914 |
Allowance for impairment |
(6,304) |
(11,285) |
Total |
366,930 |
341,629 |
31 December 2025 | 31 December 2024 | |||
Allowance | Allowance | |||
Trade | for | Trade | for | |
($’000) | receivables | impairment | receivables | impairment |
Not yet due | 43,383 | (525) | 59,720 | (3,050) |
Past due by less than one month | 12,305 | (352) | 8,971 | (458) |
Past due by one to three months | 51,552 | (1,475) | 49,663 | (2,537) |
Past due by three to six months | 35,214 | (1,008) | 30,279 | (1,546) |
Past due by more than six months | 72,101 | (2,064) | 57,046 | (2,914) |
Total | 214,555 | (5,424) | 205,679 | (10,505) |
($’000) | 2025 | 2024 |
United Kingdom | 7,745 | 4,012 |
Italy | 29,764 | 35,048 |
Egypt | 214,555 | 205,678 |
Greece | 164 | 91 |
Israel | 121,006 | 108,085 |
Total | 373,234 | 352,914 |
($’000) | 2025 | 2024 |
Aa2 | 1,367 | 109 |
Aa3 | 2,809 | - |
A1 | 61,381 | 35,247 |
A2 | 21 | 24 |
Baa1 | 250,029 | 265,295 |
Baa2 | - | 12,636 |
Ba1 | - | 47 |
($’000) |
2025 |
2024 |
B3 |
160 |
1,612 |
Caa1 |
14,178 |
5,660 |
Not applicable 135 |
12 |
17 |
329,957 |
320,647 |
Liabilities |
Assets |
|||
($’000) |
2025 |
2024 |
2025 |
2024 |
United Kingdom Pounds (£) |
172,433 |
130,199 |
50,628 |
151,914 |
EUR |
1,703,721 |
892,469 |
1,110,140 |
796,430 |
CAD |
13 |
17 |
- |
- |
NOK |
4,190 |
21 |
1,910 |
- |
ILS |
315,422 |
4,324 |
38,673 |
31,058 |
SGD |
(1) |
- |
37 |
- |
MAD |
- |
358 |
- |
47 |
EGP |
3,219 |
231 |
13,119 |
7,765 |
Total |
2,198,997 |
1,027,619 |
1,214,507 |
987,214 |
31 December 2025 |
||||||||||||||
USD |
GBP |
EUR |
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 |
(4,740) |
5,852 |
(79) |
(742) |
(12,315) |
14,697 |
(27,675) 25,159 |
(231) |
210 |
4 |
(3) |
(907) |
1,108 |
|
Effect on pre-tax equity |
(4,740) |
5,852 |
(79) |
(742) |
(12,315) |
14,697 |
(27,675) 25,159 |
(231) |
210 |
4 |
(3) |
(907) |
1,108 |
|
31 December 2024 |
||||||||||||||
USD |
GBP |
EUR |
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 |
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 | |||||||
2025 | Carrying | Contractual | 3 months | 3-12 | More than | ||
($’000) | amounts | cash flows | or less | months | 1-2 years | 2-5 years | 5 years |
Borrowings | 3,584,746 | 5,186,892 | 309,937 | 180,573 | 226,480 | 1,828,273 | 2,641,629 |
Lease | 40,961 | 44,636 | 6,314 | 15,434 | 10,820 | 8,887 | 3,181 |
liabilities | |||||||
Trade and | 614,932 | 618,263 | 337,001 | 109,240 | 157,035 | 14,987 | - |
other | |||||||
payables | |||||||
Total | 4,240,639 | 5,849,791 | 653,252 | 305,247 | 394,335 | 1,852,147 | 2,644,810 |
31 December | |||||||
2024 | |||||||
(Restated ) 136 | Carrying | Contractual | 3 months | 3-12 | More than | ||
($’000) | amounts | cash flows | or less | months | 1-2 years | 2-5 years | 5 years |
Borrowings | 3,269,904 | 4,425,709 | 210,344 | 118,076 | 944,034 | 1,389,340 | 1,763,915 |
Lease liabilities | 57,942 | 65,121 | 4,609 | 13,550 | 15,707 | 16,592 | 14,663 |
Deferred | |||||||
consideration | 97,915 | 100,000 | - | 100,000 | - | - | - |
Trade and | |||||||
other payables | 665,590 | 683,259 | 467,751 | 127,452 | 69,794 | 18,262 | - |
Total | 4,091,351 | 5,274,089 | 682,704 | 359,078 | 1,029,535 | 1,424,194 | 1,778,578 |
($’000) | 2025 |
At 1 January | - |
Grant received during the year | 25,204 |
Amount recognised as deduction from PPE | (16,659) |
At 31 December (Deferred Income liability) | 8,545 |
Current | 8,545 |
Non-current | - |
31 December 2025 | Annual bonus paid | |||
($’000) | Salary and fees | Benefits | in cash | Total |
Executive Directors | 2,000 | 178 | 3,815 | 5,993 |
Non-Executive Directors | 1,057 | - | - | 1,057 |
Total | 3,057 | 178 | 3,815 | 7,050 |
31 December 2024 | Annual bonus paid | |||
($’000) | Salary and fees | Benefits | in cash | Total |
Executive Directors | 1,726 | 162 | 2,485 | 4,373 |
Non-Executive Directors | 1,023 | - | - | 1,023 |
Total | 2,749 | 162 | 2,485 | 5,396 |
($’000) | 2025 ) | 2024 (Restated 137 |
Capital Commitments | ||
Due within one year | 15,217 | 51,030 |
Due later than one year but within two years | - | 2,073 |
Due later than two years but within five years | - | - |
15,217 | 53,103 |
Performance guarantees | ||
($’000) | 2025 | 2024 (Restated ) 138 |
Greece | 1,141 | 1,009 |
Israel | 87,276 | 50,629 |
UK | 152,528 | 134,056 |
Morocco | - | 375 |
Egypt | 6,000 | 6,000 |
Italy | 12,241 | 22,710 |
259,186 | 214,779 |
Country of | Shareholding | Shareholding | ||
incorporation / | At 31 December | At 31 December | ||
Name of subsidiary | registered office | Principal activities | 2025 (%) | 2024 (%) |
Energean E&P | 22 Lefkonos Street, | Holding Company | 100 | 100 |
Holdings Ltd. | 2064 Nicosia, Cyprus | |||
Energean Capital Ltd. | 22 Lefkonos Street, | Holding Company | 100 | 100 |
2064 Nicosia, Cyprus | ||||
Energean Group | 44 Baker Street, | Oil and gas exploration, | 100 | 100 |
Services Ltd. 140 | London W1U 7AL, | development and | ||
United Kingdom | production | |||
Energean Oil & Gas | 32 Kifissias Avenue, | Oil and gas exploration, | 100 | 100 |
S.A. | Marousi Athens, 151 | development and | ||
25, Greece | production | |||
Energean International | 22 Lefkonos Street, | Oil and gas exploration, | 100 | 100 |
Ltd. | 2064 Nicosia, Cyprus | development and | ||
production | ||||
Energean Israel Ltd. | 22 Lefkonos Street, | Oil and gas exploration, | 100 | 100 |
2064 Nicosia, Cyprus | development and | |||
production | ||||
Energean Montenegro | 22 Lefkonos Street, | Oil and gas exploration, | 100 | 100 |
Ltd. | 2064 Nicosia, Cyprus | development and | ||
production | ||||
Energean Israel | Andre Sakharov 9, | Gas transportation | 100 | 100 |
Transmission Ltd. | Haifa, Israel | license holder | ||
Energean Israel | Andre Sakharov 9, | Financing activities | 100 | 100 |
Finance Ltd. | Haifa, Israel | |||
Energean Egypt Ltd. | 22 Lefkonos Street, | Oil and gas exploration, | 100 | 100 |
2064 Nicosia, Cyprus | development and | |||
production | ||||
Energean Hellas Ltd. | 22 Lefkonos Street, | Oil and gas exploration, | 100 | 100 |
2064 Nicosia, Cyprus | development and | |||
production | ||||
Energean Italy S.p.a. | 31 Foro Buonaparte, | Oil and gas exploration, | 100 | 100 |
20121 Milano, Italy | development and | |||
production | ||||
Energean Sicilia S.r.l. | Via Salvatore | Oil and gas exploration, | 100 | 100 |
Quasimodo 2 – 97100 | development and | |||
Ragusa (Ragusa) | production | |||
Energean Exploration | 44 Baker Street, | Oil and gas exploration, | 100 | 100 |
Ltd. 141 | London W1U 7AL, | development and | ||
United Kingdom | production | |||
Energean UK Ltd. 142 | 44 Baker Street, | Oil and gas exploration, | 100 | 100 |
London W1U 7AL, | development and | |||
United Kingdom | production | |||
Energean Egypt | Block #17, City Center, | Oil and gas exploration, | 100 | 100 |
Energy Services JSC | 5th Settlement, New | development and | ||
Cairo, 11835, Egypt | production | |||
Energean Investments | 44 Baker Street, | Oil and gas exploration, | 100 | 100 |
Ltd. 143 | London W1U 7AL, | development and | ||
United Kingdom | production | |||
Energean Morocco | 44 Baker Street, | Oil and gas exploration, | - 144 | 100 |
Ltd. | London W1U 7AL, | development and | ||
United Kingdom | production | |||
Energean West Africa | 22 Lefkonos Street, | Oil and gas exploration, | 100 | 100 |
Ltd. | 2064 Nicosia, Cyprus | development and | ||
production | ||||
Enearth Limited | 22 Lefkonos Street, | Holding Company | 100 | 100 |
2064 Nicosia, Cyprus | ||||
Enearth Greece S.A. | 32 Kifissias Avenue, | Carbon Capture | 100 | 100 |
Marousi Athens, 151 | Storage | |||
25, Greece |
Group’s |
||||||
Licence/unit |
Fiscal |
working |
Joint |
|||
Country |
area |
Fields |
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 Qir |
PSC |
100% |
No |
NA |
|
North, Abu Qir |
||||||
West, Yazzi |
||||||
(32.75%) |
||||||
NEA |
Yazzi (67.25%), |
PSC |
100% |
No |
NA |
|
Python |
||||||
NI |
Field A (NI-1X), |
PSC |
100% |
No |
NA |
|
Field B (NI-3X), NI- |
||||||
2X, Viper (NI-4X) |
||||||
Greece |
||||||
Prinos |
Prinos, Prinos |
Concession |
100% |
No |
NA |
|
North, Epsilon |
||||||
South Kavala |
Concession |
100% |
No |
NA |
||
Katakolo |
Katakolo |
Concession |
100% |
No |
NA |
|
Italy |
||||||
C.C6.EO |
Vega A (Vega B, |
Concession |
100% 145 |
Yes |
Energean |
|
undeveloped) |
||||||
B.C8.LF |
Rospo Mare |
Concession |
100% |
Yes |
Energean |
|
Fiume tenna |
Verdicchio |
Concession |
100% |
No |
Energean |
|
B.C7.LF |
Sarago, cozza, |
Concession |
95% |
Yes |
Energean |
|
vongola |
||||||
Garaguso |
Accettura |
Concession |
50% |
Yes |
Energean |
|
A.c14.AS |
Rosanna and Gaia |
Concession |
50% |
Yes |
ENI |
|
A.C15.AX |
Valentina, |
Concession |
10% |
Yes |
ENI |
|
Raffaella, |
||||||
Emanuela, Melania |
Group’s | ||||||
Licence/unit | Fiscal | working | Joint | |||
Country | area | Fields | regime | interest | operation | Operator |
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 Clara | Concession | 49% | Yes | ENI | |
West | ||||||
B.C20.AS | Carlo, Clotilde e | Concession | 49% | Yes | ENI | |
Didone | ||||||
(undeveloped) | ||||||
Montignano | Cassiano and | Concession | 50% | Yes | Energean | |
Castellaro | ||||||
B.C13.AS | Clara Est, Clara | Concession | 49% | Yes | ENI | |
Nord, Clara NW, | ||||||
(Cecilia | ||||||
undeveloped) | ||||||
Comiso (EIS) | Comiso | Concession | 100% | No | Energean | |
A.c13.AS | Daria, (Manuela, | Concession | 49% | Yes | ENI | |
Arabella, Ramona | ||||||
undeveloped) | ||||||
B.C10.AS | Emma West and | Concession | 49% | Yes | ENI | |
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 | |
Porto | Porto civitanova | Concession | 40% | Yes | GPI | |
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 Mare | Concession | 100% | Yes | Energean | |
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 Centrale | Concession | 33% | Yes | ENI |
Group’s | ||||||
Licence/unit | Fiscal | working | Joint | |||
Country | area | Fields | regime | interest | operation | Operator |
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 Conca | Italia | ||||
| undeveloped) | ||||||
UK | ||||||
Tors | Garrow, Kilmar | Concession | 68% | Yes | Energean | |
Markham | Concession | 3% | Yes | Spirit | ||
Energy | ||||||
Scott | Concession | 10% | Yes | CNOOC | ||
Telford | Concession | 16% | Yes | CNOOC | ||
Wenlock | Concession | 80% | Yes | Energean | ||
Croatia | ||||||
Izabela, Irena | PSC | 70% | No | EdINA |
Group’s | ||||||
Fiscal | working | Joint | ||||
Country | Concession | Fields | regime | interest | operation | Operator |
Israel | ||||||
Block 23 | Concession | 100% | No | Energean | ||
Block 31 | Concession | 100% | No | Energean | ||
Egypt 146 | ||||||
East North | PSC | 50% | Yes | Energean | ||
Bir El Nus | ||||||
Greece | ||||||
Block-2 147 | Concession | 75% | Yes | Energean | ||
Prinos | Prinos CO2 Storage | Concession | 100% | No | Energean | |
Italy | ||||||
G.R13.AG | Lince prospect | Concession | 40% | Yes | ENI | |
G.R.14.AG | Panda, Vela | Concession | 40% | Yes | ENI | |
prospect |
Group’s | ||||||
Licence/unit | Fiscal | working | Joint | |||
Country | area | Fields | regime | interest | operation | Operator |
UK | ||||||
Tors | Kilmar (P683) | Concession | 68% | Yes | Energean | |
Garrow | Garrow (P1034) | Concession | 68% | Yes | Energean | |
Wenlock | Concession | 80% | Yes | Energean | ||
Italy | ||||||
Candela | Candela | Concession | 40% | Yes | ENI | |
Capparuccia | Capparuccia | Concession | 5% | Yes | ENI | |
Masseria | Palmori | Concession | 45.2% | Yes | GPI | |
Acquasalsa | ||||||
Monte | Carassai | Concession | 50% and | Yes | ENI | |
Castellano | 67.63% | |||||
S. Benedetto | S. Benedetto | Concession | 12.5% | Yes | ENI | |
del Tronto | ||||||
Tempa | Demma Locantore | Concession | 30% | Yes | ENI | |
rossa | ||||||
B.C21.AG | Fabrizia /Jole | Concession | 49% | Yes | ENI | |
A.C8.ME | Anemone and Azelea | Concession | 19% and | Yes | ENI | |
15.675% |
($’000) |
Notes |
2025 |
2024 |
ASSETS |
|||
Non-current assets |
|||
Investment in subsidiaries |
3 |
1,324,185 |
1,289,585 |
Property plant and equipment |
11 |
2,798 |
119 |
Other intangible assets |
40 |
57 |
|
Loans and other related party receivables |
4 |
221,630 |
263,646 |
Deferred Loan fees |
8 |
952 |
- |
1,549,605 |
1,553,407 |
||
Current assets |
|||
Trade and other receivables |
6 |
50,469 |
39,312 |
Derivative financial asset |
16 |
685 |
- |
Cash and cash equivalents |
3,273 |
13,328 |
|
54,427 |
52,640 |
||
Total assets |
1,604,032 |
1,606,047 |
|
EQUITY AND LIABILITIES |
|||
Shareholders’ Equity |
|||
Share capital |
9 |
2,459 |
2,449 |
Share premium |
9 |
465,331 |
465,331 |
Other reserves |
(107) |
54 |
|
Share based payment reserve |
49,360 |
42,016 |
|
Retained earnings |
216,174 |
504,219 |
|
733,217 |
1,014,069 |
||
Non-current liabilities |
|||
Other payables |
57 |
775 |
|
Long term lease liability |
12 |
2,555 |
- |
Borrowings |
8 |
590,231 |
445,797 |
592,843 |
446,572 |
||
Current Liabilities |
|||
Trade and other payables |
7 |
103,316 |
17,406 |
Short term lease liability |
12 |
113 |
- |
Provisions |
15 |
50,000 |
- |
Borrowings |
8 |
124,543 |
128,000 |
Total Current Liabilities |
277,972 |
145,406 |
($’000) | Notes | 2025 | 2024 |
Total Liabilities | 870,815 | 591,978 | |
Total equity and liabilities | 1,604,032 | 1,606,047 |
Share | ||||||
based | ||||||
Share | Share | payment | Other | Retained | Total | |
Capital | Premium | reserve | Reserves | earnings | equity | |
($’000) | ($’000) | ($’000) | ($’000) | ($’000) | ($’000) | |
At 1 January 2024 | 2,449 | 465,331 | 32,939 | - | 447,626 | 948,345 |
Profit for the year | - | - | - | - | 276,374 | 276,374 |
Exchange difference on the | - | - | - | 54 | 34 | 88 |
translation of foreign | ||||||
operations | ||||||
Transactions with owners | ||||||
of the company | ||||||
Share based payment | - | - | 9,077 | - | 9,077 | |
charges | ||||||
Exercise of employee share | - | - | - | - | - | - |
options | ||||||
Dividend Paid | - | - | - | - | (219,815) | (219,815) |
At 31 December 2024 | 2,449 | 465,331 | 42,016 | 54 | 504,219 | 1,014,069 |
Loss for the year | - | - | - | - | (67,223) | (67,223) |
Exchange difference on the | - | - | - | (161) | - | (161) |
translation of foreign | ||||||
operations | ||||||
Transactions with owners | ||||||
of the company | ||||||
Share based payment | - | - | 7,354 | - | - | 7,354 |
charges | ||||||
Exercise of employee share | 10 | - | (10) | - | - | - |
options | ||||||
Dividend Paid | - | - | - | - | (220,822) | (220,822) |
At 31 December 2025 | 2,459 | 465,331 | 49,360 | (107) | 216,174 | 733,217 |
($’000) | |
At 1 January 2025 | 1,289,585 |
Additions | 137,500 |
Impairment | (102,900) |
At 31 December 2025 | 1,324,185 |
($'000) | 2025 | 2024 |
Loans to subsidiaries | 220,391 | 262,566 |
Receivables from share- based plan to subsidiary | 1,239 | 1,080 |
undertakings | ||
Total | 221,630 | 263,646 |
Cents per share | ($’000) | |||
2025 | 2024 | 2025 | 2024 | |
Dividends declared and paid in | ||||
cash | ||||
March | 30 | 30 | 54,991 | 54,844 |
June | 30 | 30 | 55,277 | 54,990 |
September | 30 | 30 | 55,277 | 54,990 |
December | 30 | 30 | 55,277 | 54,991 |
Total | 120 | 120 | 220,822 | 219,815 |
($’000) | 2025 | 2024 |
Financial items | ||
Due from subsidiary undertakings | 18,533 | 17,170 |
Short term loans and interest receivable due from | 30,382 | 21,810 |
subsidiaries | ||
Refundable VAT | 1,138 | 35 |
50,053 | 39,015 | |
Non-financial items | ||
Deposits and prepayments | 416 | 297 |
Total trade and other receivables | 50,469 | 39,312 |
($'000) | 2025 | 2024 |
Staff costs accrued | 4,616 | 3,105 |
Trade payables | 3,207 | 518 |
Due to subsidiary undertakings | 3,425 | 1,119 |
Short term loan due to subsidiaries | 81,164 | - |
Finance costs accrued | 7,318 | 9,173 |
Accrued expenses | 3,122 | 3,196 |
Income taxes | 175 | 68 |
Social insurance and other taxes | 224 | 177 |
Other creditors | 65 | 50 |
Total trade and other payables | 103,316 | 17,406 |
($’000) | 2025 | 2024 |
Non-current | ||
Senior Secured notes $ 450 million | - | 445,797 |
Senior Secured notes € 400 million | 459,664 | - |
Revolving credit line facility | 130,567 | - |
Carrying value of non-current borrowings | 590,231 | 445,797 |
Current | ||
Revolving credit line facility | - | 128,000 |
Other borrowings | 124,543 | - |
Carrying value of current borrowings | 124,543 | 128,000 |
Equity share capital | |||
allotted and fully paid | Share capital | Share premium | |
Number | ($’000) | ($’000) | |
Authorised | |||
At 1 January 2024 | 183,480,959 | 2,449 | 465,331 |
Issued during the period | |||
- Employee share schemes | - | - | - |
At 31 December 2024 | 183,480,959 | 2,449 | 465,331 |
Issued during the period | |||
- Employee share schemes | 800,000 | 10 | - |
At 31 December 2025 | 184,280,959 | 2,459 | 465,331 |
($’000) | 2025 | 2024 |
Salaries 148 | 9,865 | 8,135 |
Social insurance costs and other funds | 1,721 | 1,322 |
Share-based payments | 3,446 | 6,019 |
Pension contribution & insurance | 186 | 138 |
Total Staff Costs | 15,218 | 15,614 |
($'000) | Leased assets | Other fixed assets | Total |
COST | |||
At 1 January 24 | - | 92 | 92 |
Additions | - | 221 | 221 |
Disposal of assets | - | (161) | (161) |
At 31 December 2024 | - | 152 | 152 |
Additions | 2,557 | 232 | 2,789 |
At 31 December 2025 | 2,557 | 384 | 2,941 |
ACCUMULATED DEPRECIATION | |||
At 1 January 2024 | - | 59 | 59 |
Charge for the year | - | 20 | 20 |
Disposal of assets | - | (46) | (46) |
At 31 December 2024 | - | 33 | 33 |
Charge for the year | 84 | 25 | 109 |
NET BOOK VALUE | |||
At 31 December 2025 | 2,473 | 325 | 2,798 |
At 31 December 2024 | - | 119 | 119 |
Contractual undiscounted cash flows | |
($’000) | 2025 |
3 months of less | - |
3-12 months | 343 |
1-2 years | 839 |
2-5 years | 2,914 |
Total undiscounted cash flows | 4,096 |
Total lease liabilities | 2,668 |
Current | 113 |
Non-current | 2,555 |
($’000) |
2025 |
2024 |
Loans to subsidiaries (refer to notes 4 and 6) |
250,774 |
276,476 |
Receivables from share- based plans to subsidiary |
6,864 |
1,080 |
undertakings |
||
Trade and other receivables (refer to notes 4 and 6) |
12,907 |
25,071 |
Total amounts receivable from subsidiary undertakings |
270,545 |
302,627 |
Loans from subsidiaries |
81,164 |
- |
Amounts payable to subsidiary undertakings |
3,425 |
1,119 |
Total amounts outstanding |
185,956 |
301,508 |