| 2025 | 2024 | ||
| US$000 | US$000 | ||
Revenue | 5 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Impairments | 8 | ( | ( |
Operating profit | |||
Finance income | |||
Foreign exchange | ( | ||
Finance expense | ( | ( | |
Total finance cost | 9 | ( | ( |
Profit before tax | 10 | ||
Taxation expense | 11 | ( | ( |
Profit for the year attributable to the equity holders of the parent | |||
Profit for the year | |||
| Items that may be reclassified subsequently to the income statement | |||
Currency translation differences arising on translations of foreign operations | ( | ||
| Total comprehensive profit attributable to: | |||
Equity holders of the parent | |||
Earnings per ordinary share | 12 | ||
Basic | |||
Diluted |
| 2025 | 2024 | ||
| US$000 | US$000 | ||
| Assets | |||
| Non-current assets | |||
Intangible assets | 14 | ||
Property, plant and equipment | 15 | ||
Trade and other receivables | 18 | ||
Restricted cash | 21 | ||
| Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Cash and cash equivalents | |||
Total assets | |||
| Equity and liabilities | |||
| Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Income tax liability | ( | ( | |
Provisions | 21 | ( | ( |
Loans and borrowings | 22 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Deferred tax liabilities | 11 | ( | ( |
Provisions | 21 | ( | ( |
Loans and borrowings | 22 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
| Equity | |||
Share capital | 24 | ( | ( |
Share premium | ( | ( | |
Merger reserve | |||
Foreign currency translation reserve | |||
Accumulated profits | ( | ( | |
Equity attributable to owners of the company | ( | ( | |
Total equity and liabilities | ( | ( | |
| Approved by the Board on 28 April 2026 and signed on its behalf by: |
| Currency | ||||||
| Share | Share | Merger | translation | Accumulated | Total | |
| capital | premium | reserve | reserve | profits/(losses) | equity | |
| US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
At 1 January 2024 | ( | ( | ( | |||
Profit for the year | ( | ( | ||||
Other comprehensive loss | ||||||
Total comprehensive loss | ( | ( | ||||
At 31 December 2024 | ( | ( | ( | ( | ||
| Currency | ||||||
| Share | Share | Merger | translation | Accumulated | Total | |
| capital | premium | reserve | reserve | profits | equity | |
| US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
At 1 January 2025 | ( | ( | ( | ( | ||
Profit for the year | ( | ( | ||||
Other comprehensive income | ( | ( | ||||
Total comprehensive income | ( | ( | ( | |||
At 31 December 2025 | ( | ( | ( | ( |
| 2025 | 2024 | ||
| $000 | $000 | ||
| Cash flows from operating activities | |||
Net cash flow inflow from operating activities | 23 | ||
| Cash flows from investing activities | |||
Interest received | 9 | ||
Acquisitions of property plant and equipment* | ( | ( | |
Acquisition of intangible assets | 14 | ( | ( |
Net cash flows from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Interest paid | 23 | ( | ( |
Loans received** | 23 | ||
Loans repaid | 23 | ( | ( |
Net cash flows from financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at 1 January | |||
Effect of exchange rate fluctuations on cash held | ( | ||
Cash and cash equivalents at 31 December |
Asset class | Depreciation method and rate |
Buildings | 8-10 per cent per annum straight line basis |
Equipment, fixtures and fittings | 10-40 percent per annum straight line basis |
Plant, machinery and vehicles | 7-30 per cent. per annum straight line basis |
Mining properties | Unit of production based on the proven reserves |
| 2025 | 2024 | |
| US$000 | US$000 | |
Sale of gold and silver | 175,160 | 94,476 |
Other sales | 239 | 2,046 |
175,399 | 96,522 |
| 2025 | 2024 | |
| US$000 | US$000 | |
Directors’ emoluments | 333 | 311 |
Employee wages and salaries | 6,459 | 5,192 |
Employer social tax and national insurance | 2,250 | 1,682 |
9,042 | 7,185 |
2025 | 2024 | |
Production | 463 | 443 |
Administration | 103 | 87 |
566 | 530 |
2025 | 2024 | |
| Administration | 7 | 7 |
| 2025 | 2024 | |
| US$000 | US$000 | |
Directors’ emoluments | 333 | 311 |
Employer social tax and national insurance | 21 | 22 |
354 | 333 |
2025 | 2024 | |
US$000 | US$000 | |
Impairments provided/(reversed) - ore/inventories | 286 | (121) |
Impairment provided - other receivables and prepayments | 775 | 238 |
1,061 | 117 |
| 2025 | 2024 | |
| US$000 | US$000 | |
| Finance income | ||
Interest on bank deposits | 1,231 | 358 |
| Finance costs | ||
Foreign exchange gain/(losses) | 744 | (6,373) |
Unwinding of discount on provisions | (486) | (506) |
Interest expense | (4,354) | (5,063) |
Unwinding of discount other financial liabilities | (362) | (454) |
Total finance costs | (4,458) | (12,396) |
Net finance costs | (3,227) | (12,038) |
| 2025 | 2024 | |
| The profit on ordinary activities before taxation is stated after (crediting)/charging | US$000 | US$000 |
Staff costs (note 7) | 9,042 | 7,185 |
Depreciation of assets (note 15) | 15,880 | 8,963 |
Amortisation (note 14 )* | 296 | 80 |
Cost of inventories recognised as an expense | 8,898 | 10,457 |
Provision of impairment of receivables and inventory (note 8) | 1,061 | 121 |
Irrecoverable VAT written off | 2,323 | 284 |
Penalties and fines (credited)/charged** | (497) | 747 |
Fees payable to the auditors - other services | - | 26 |
Fees payable to the Company’s auditors for the audit of the Company | 28 | 28 |
Fees payable to the Company’s auditors for the audit of the Group financial statements | 200 | 171 |
| 2025 | 2024 | |
| US$000 | US$000 | |
| Current taxation | ||
Income tax | 17,463 | 1,981 |
| Deferred taxation | ||
Arising from origination and reversal of temporary differences | 2,572 | 2,131 |
Arising from previously unrecognised tax loss, tax credit or temporary difference of prior periods | - | (180) |
Total deferred taxation | 2,572 | 1,951 |
Tax expense in the income statement | 20,035 | 3,932 |
| 2025 | 2024 | |
| US$000 | US$000 | |
Profit before tax | 82,044 | 30,355 |
Corporation tax at standard rate | 16,409 | 6,070 |
Effect of different UK tax rates on some earnings | 158 | - |
Effect of expenses not deductible in determining taxable profit | 2,337 | 1,896 |
Tax decrease from utilisation of tax losses | (1,497) | (257) |
Other temporary timing differences not recognised | 949 | 337 |
Effect of foreign exchange/discounting losses/(gains) | 1,679 | (4,114) |
Total tax charge | 20,035 | 3,932 |
| 2025 | 2024 | |
| US$000 | US$000 | |
Taxation losses | 1,200 | 1,956 |
| Accelerated | ||||
| Taxation | taxation | Other timing | ||
| losses | depreciation | differences | Total | |
| US$000 | US$000 | US$000 | US$000 | |
1 January 2024 | 2,904 | (619) | (866) | 1,419 |
Debit to income | 10 | (677) | (1,464) | (2,131) |
Currency translation | (389) | 152 | 274 | 37 |
31 December 2024 and 1 January 2025 | 2,525 | (1,144) | (2,056) | (675) |
Debit to income | (2,534) | (245) | 207 | (2,572) |
Currency translation | 9 | (49) | (62) | (102) |
31 December 2025 | - | (1,438) | (1,911) | (3,349) |
| 2025 | 2024 | |
| No. | No. | |
Basic | 27,332,934 | 27,332,934 |
Diluted | 27,332,934 | 27,332,934 |
2025 | 2024 | |
Reconciliation of adjusted EBITDA to profit after tax | US$000 | US$000 |
Profit after tax | 62,009 | 26,423 |
Income tax expense (note 11) | 20,035 | 3,932 |
Finance income | (1,231) | (358) |
Finance expense excluding foreign exchange gains/(losses) | 5,202 | 6,023 |
Foreign exchange | (744) | 6,373 |
Depreciation (note 15) | 15,880 | 8,964 |
Amortisation (note 14) | 296 | 80 |
Fair value adjustment on loan* | - | (556) |
Adjusted EBITDA | 101,447 | 50,881 |
2025 | 2024 | |
Cash costs | US$000 | US$000 |
Cost of sales | 79,329 | 47,455 |
| Adjusted for: | ||
Depreciation and amortisation on cost of sales | (16,176) | (9,044) |
63,153 | 38,411 | |
Gold sold in the period -oz | 50,442 | 38,708 |
Operating cash cost US$/oz | 1,252 | 992 |
2025 | 2024 | |
US$000 | US$000 | |
Operating cash costs | 63,153 | 38,411 |
| Adjusted for: | ||
Administrative expenses | 9,737 | 6,560 |
Less write off of irrecoverable VAT | (2,323) | - |
70,567 | 44,971 | |
Gold sold in the period -oz | 50,442 | 38,708 |
Total cash cost US$/oz | 1,399 | 1,162 |
2025 | 2024 | |
US$000 | US$000 | |
Total cash cost | 70,567 | 44,971 |
| Adjusted for: | ||
Sustaining capital expenditure | 8,200 | 6,036 |
78,767 | 51,007 | |
Gold sold in the period -oz | 50,442 | 38,708 |
All in sustaining cost (AISC) US$/oz | 1,562 | 1,318 |
| Teren-Sai | ||||
| Teren-Sai | Exploration and | Other intangible | ||
| geological data | evaluation costs | assets | Total | |
| US$000 | US$000 | US$000 | US$000 | |
| Cost or valuation | ||||
At 1 January 2024 | 8,358 | 10,684 | 820 | 19,862 |
Additions | - | 3,977 | - | 3,977 |
Amortisation capitalised | - | 555 | - | 555 |
Currency translation | (1,101) | (2,374) | (108) | (3,583) |
At 31 December 2024 | 7,257 | 12,842 | 712 | 20,811 |
At 1 January 2025 | 7,257 | 12,842 | 712 | 20,811 |
Additions | 9 | 5,515 | - | 5,524 |
Disposal | - | - | (625) | (625) |
Amortisation capitalised | - | 478 | - | 478 |
Currency translation | 258 | 647 | 2 | 907 |
At 31 December 2025 | 7,524 | 19,482 | 89 | 27,095 |
| Amortisation | ||||
At 1 January 2024 | 5,963 | 146 | 92 | 6,201 |
Amortisation charge | 555 | - | 79 | 634 |
Currency translation | (865) | (16) | (23) | (904) |
At 31 December 2024 | 5,653 | 130 | 148 | 5,931 |
At 1 January 2025 | 5,653 | 130 | 148 | 5,931 |
Amortisation charge | 478 | - | 296 | 774 |
Currency translation | 217 | 5 | 2 | 224 |
Eliminated on disposal | - | - | (405) | (405) |
At 31 December 2025 | 6,348 | 135 | 41 | 6,524 |
| Carrying amount | ||||
At 31 December 2025 | 1,176 | 19,347 | 48 | 20,571 |
At 31 December 2024 | 1,604 | 12,712 | 564 | 14,880 |
At 1 January 2024 | 2,395 | 10,538 | 728 | 13,661 |
| Freehold | Equipment, | Plant, | ||||
| Mining | Land and | fixtures | machinery and | Assets under | ||
| properties | buildings | and fittings | buildings | construction | Total | |
| US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
| Cost or valuation | ||||||
At 1 January 2024 | 23,819 | 34,235 | 19,586 | 19,928 | 13,212 | 110,780 |
Additions | 7,351 | 183 | 6,255 | 540 | 9,698 | 24,027 |
Disposals | - | (2,566) | (489) | (1,830) | (77) | (4,962) |
Transfers | - | 10,794 | 4,553 | 9 | (15,356) | - |
Transfer from inventories | - | - | - | - | (1,126) | (1,126) |
Currency translation | (5,049) | (5,380) | (3,497) | (2,602) | (1,032) | (17,560) |
At 31 December 2024 | 26,121 | 37,266 | 26,408 | 16,045 | 5,319 | 111,159 |
At 1 January 2025 | 26,121 | 37,266 | 26,408 | 16,045 | 5,319 | 111,159 |
Additions | 8,386 | 109 | 3,262 | 2,480 | 13,810 | 28,047 |
Disposals | (189) | - | (29) | (156) | (18) | (392) |
Transfers | - | 12,293 | 2,463 | 10 | (14,766) | – |
Currency translation | 1,892 | 1,724 | 1,072 | 687 | 158 | 5,533 |
At 31 December 2025 | 36,210 | 51,392 | 33,176 | 19,066 | 4,503 | 144,347 |
| Depreciation | ||||||
At 1 January 2024 | 5,500 | 17,209 | 9,791 | 7,687 | - | 40,187 |
Charge for year | 2,133 | 3,359 | 1,467 | 2,005 | - | 8,964 |
Eliminated on disposal | - | (2,566) | (487) | (1,830) | - | (4,883) |
Currency translation | (975) | (2,349) | (1,391) | (1,032) | - | (5,747) |
Transfers | - | - | - | - | - | - |
At 31 December 2024 | 6,658 | 15,653 | 9,380 | 6,830 | - | 38,521 |
At 1 January 2025 | 6,658 | 15,653 | 9,380 | 6,830 | - | 38,521 |
Charge for the year | 6,043 | 4,392 | 3,593 | 1,852 | - | 15,880 |
Eliminated on disposal | - | - | (29) | (70) | - | (99) |
Currency translation | 665 | 697 | 447 | 307 | - | 2,116 |
At 31 December 2025 | 13,366 | 20,742 | 13,391 | 8,919 | - | 56,418 |
| Carrying amount | ||||||
At 31 December 2025 | 22,844 | 30,650 | 19,785 | 10,147 | 4,503 | 87,929 |
At 31 December 2024 | 19,463 | 21,613 | 17,028 | 9,215 | 5,319 | 72,638 |
At 1 January 2024 | 18,319 | 17,026 | 9,795 | 12,241 | 13,212 | 70,593 |
| Country of registration & | ||
Name | Percentage held | operation |
| Directly held | ||
AltynGold Holdings Limited | 100 | British Virgin Islands |
TOO GMK Altyn MM | 100 | Kazakhstan |
| Indirectly held | ||
DTOO Gornorudnoe Predpriatie Baurgold | 100 | Kazakhstan |
AltynGold SPC Ltd | 100 | Kazakhstan |
Shares | Investment | Subsidiaries loans | Total | |
Investments and amounts due from subsidiaries | US$000 | US$000 | US$000 | US$000 |
1 January 2024 | 225 | 47,907 | 80,967 | 129,099 |
Payment of loans to subsidiary | - | - | 2,500 | 2,500 |
Management charges and interest | - | - | 5,954 | 5,954 |
Decrease in impairment - IFRS 9 | - | - | 3,240 | 3,240 |
31 December 2024 | 225 | 47,907 | 92,661 | 140,793 |
Payment of loans to subsidiary | - | - | - | - |
Management charges and interest | - | - | 6,352 | 6,352 |
Decrease in impairment - IFRS 9 | - | - | 782 | 782 |
31 December 2025 | 225 | 47,907 | 99,795 | 147,927 |
| Total | |
| US$000 | |
1 January 2024 total impairment | 23,556 |
Decrease of impairment - IFRS9 | (3,240) |
Reclassification from loans | (3,957) |
31 December 2024 | 16,359 |
Decrease of impairment - IFRS9 | (782) |
31 December 2025 total impairment | 15,577 |
| Group | ||
| 2025 | 2024 | |
| US$000 | US$000 | |
Ore | 27,319 | 18,915 |
Raw materials and consumables | 9,293 | 4,323 |
Work in progress | 962 | 263 |
Finished goods and goods for resale | 8,990 | 2 |
46,564 | 23,503 |
| Group | Group | Company | Company | |
| 2025 | 2024 | 2025 | 2024 | |
| US$000 | US$000 | US$000 | US$000 | |
| Non-current | ||||
VAT recoverable | 6,652 | 7,469 | - | - |
Prepayments - advances for equipment | 3,070 | 7,200 | - | - |
9,722 | 14,669 | - | - |
| Group | Group | Company | Company | |
| 2025 | 2024 | 2025 | 2024 | |
| US$000 | US$000 | US$000 | US$000 | |
| Current | ||||
Trade receivables | 3,057 | 1,102 | - | - |
| Amounts due from related parties | 2,959 | 2,909 | ||
| Provision for impairment of trade receivables | (1,026) | (428) | - | - |
| Net trade receivables | 4,990 | 3,583 | - | - |
| Other receivables | 21,382 | 16,847 | 36 | 39 |
26,372 | 20,430 | 36 | 39 | |
Total current trade and other receivables | 26,372 | 20,430 | 36 | 39 |
| Group | Group | Company | Company | |
| 2025 | 2024 | 2025 | 2024 | |
| US$000 | US$000 | US$000 | US$000 | |
| Current | ||||
| Trade payables | 3,115 | 1,900 | 133 | 84 |
Other taxes payable | 4,682 | 3,971 | - | 7 |
Other payables | 2,459 | 1,597 | 2,018 | 1,814 |
10,256 | 7,468 | 2,151 | 1,905 |
| Group | Group | Company | Company | |
| 2025 | 2024 | 2025 | 2024 | |
| US$000 | US$000 | US$000 | US$000 | |
Short term employee benefits | 333 | 311 | 333 | 311 |
Social security costs | 21 | 22 | 21 | 22 |
354 | 333 | 354 | 333 |
| Abandonment & | |||
| restoration | Holiday pay | Total | |
| US$000 | US$000 | US$000 | |
| I January 2024 | 6,089 | 324 | 6,413 |
Change in estimate of provision | - | 320 | 320 |
Unwinding of discount | 507 | - | 507 |
Paid during the year | - | (235) | (235) |
| Currency translation adjustment | (863) | (51) | (914) |
| 31 December 2024 & 1 January 2025 | 5,733 | 358 | 6,091 |
Change in estimate of provision | – | 1,022 | 1,022 |
Unwinding of discount | 495 | - | 495 |
Paid during the year | - | (366) | (366) |
| Currency translation adjustment | 210 | 34 | 244 |
| 31 December 2025 | 6,438 | 1,048 | 7,486 |
| 31 December 2025 | |||
Current | - | 1,048 | 1,048 |
| Non-current | 6,438 | - | 6,438 |
6,438 | 1,048 | 7,486 | |
| 31 December 2024 | |||
Current | - | 358 | 358 |
| Non-current | 5,733 | - | 5,733 |
5,733 | 358 | 6,091 |
| Group | Group | Company | Company | |
| 2025 | 2024 | 2025 | 2024 | |
| US$000 | US$000 | US$000 | US$000 | |
| Current loans and borrowings | ||||
Bonds | - | 9,912 | - | 9,912 |
Bank loans | 12,856 | 19,288 | - | - |
Related party loans (see note 20) | - | 1 | - | - |
Total current loans and borrowings | 12,856 | 29,201 | - | 9,912 |
| Due one - two years | ||||
Bond | 9,724 | - | 9,724 | - |
Bank loans | 4,365 | 11,722 | - | - |
14,089 | 11,722 | 9,724 | - | |
| Due two - five years | ||||
Bond | 9,612 | 9,569 | 9,612 | 9,569 |
Bank loans | 4,662 | 9,654 | - | - |
Total non-current loans and borrowings | 28,363 | 30,945 | 9,612 | 9,569 |
Total borrowings | 41,219 | 60,146 | 19,336 | 19,481 |
| Group | Group | Company | Company | |
| 2025 | 2024 | 2025 | 2024 | |
| US$000 | US$000 | US$000 | US$000 | |
Profit before taxation | 82,044 | 30,355 | 2,273 | 5,968 |
| Adjusted for: | ||||
Finance income | (1,231) | (358) | (3,093) | (2,896) |
Finance expenses | 4,354 | 5,063 | 2,138 | 1,613 |
Unwinding of discount on financial liabilities | 362 | 454 | (2,821) | (2,718) |
Unwinding of discount on provisions | 495 | 506 | - | - |
Depreciation and amortisation of fixed assets | 16,176 | 9,044 | - | - |
Provisions (reversal)/provision | 944 | 117 | (782) | (3,240) |
Increase in inventories | (21,539) | (8,055) | - | - |
Increase in trade and other receivables | (12,019) | (10,954) | (286) | (115) |
Loss on disposal | 519 | 80 | - | - |
Increase/(decrease) in trade and other payables | 2,399 | (1,529) | 1,066 | 214 |
Increase in restricted cash | (1,156) | – | – | – |
Foreign currency translation | (744) | 6,373 | 66 | (50) |
70,604 | 31,096 | (1,439) | (1,224) | |
Income tax paid | (14,858) | (1,726) | - | - |
Cash inflow/(outflow) from operations | 55,746 | 29,370 | (1,439) | (1,224) |
Cash changes | Non-cash changes | ||||||
| 1 January | Interest | 31 December | |||||
| 2025 | Interest | charges and | Foreign | 2025 | |||
| B/fwd | New loans | repaid | discount | exchange | C/fwd | ||
| Group | US$000 | US$000 | Loans repaid | US$000 | US$000 | US$000 | US$000 |
Loan element of Kazakhstan listed bond | 19,481 | 9,501* | (10,000) | (2,138) | 2,492 | - | 19,336 |
Other borrowings | 40,664 | 5,475 | (24,105) | (2,347) | 2,224 | (29) | 21,882 |
Related party borrowings | 1 | - | - | - | 1 | ||
Net cash outflow from financing activities | 60,146 | 14,976 | (34,105) | (4,485) | 4,716 | (29) | 41,219 |
Due within one year | 29,201 | 12,856 | |||||
Due after one year | 30,945 | 28,363 | |||||
60,146 | 41,219 |
Cash changes | Non-cash changes | |||||||
| 1 January | 31 December | |||||||
| 2024 | Loans | Interest | Interest | Foreign | Other | 2024 | ||
| B/fwd | New loans | repaid | repaid | charges | exchange | changes | C/fwd | |
| Group | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 |
Loan element of Kazakhstan listed bond | 9,582 | 9,444* | - | (1,331) | 2,067 | - | (281) | 19,481 |
Other borrowings | 48,907 | 12,908 | (20,415) | (3,469) | 3,450 | (717) | - | 40,664 |
Related party borrowings | 2 | - | - | - | - | (1) | - | 1 |
Net cash outflow from financing activities | 58,491 | 22,352 | (20,415) | (4,800) | 5,517 | (718) | (281) | 60,146 |
Due within one year | 18,132 | 29,201 | ||||||
Due after one year | 40,359 | 30,945 | ||||||
58,491 | 60,146 |
Cash changes | Non-cash changes | |||||||
| Interest | 31 December | |||||||
| 1 January | charges and | 2025 | ||||||
| 2025 | Loans | Interest | unwinding | Foreign | Other | |||
| Company | B/fwd | New loans | repaid | repaid | of discount | exchange | changes | C/fwd |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
Loan element of Kazakhstan listed bonds | 19,481 | 9,501* | (10,000) | (2,138) | 2,492 | - | - | 19,336 |
Net cash outflow from financing activities | 19,481 | 9,501 | (10,000) | (2,138) | 2,492 | - | - | 19,336 |
Due within one year | 9,912 | - | ||||||
Due one to two years | 9,569 | 9,724 | ||||||
Due two to five years | - | 9,612 | ||||||
19,481 | 19,336 |
Cash changes | Non-cash changes | |||||||
| 1 January | Interest | 31 December | ||||||
| 2024 | Loans | Interest | charges and | Foreign | Other | 2024 | ||
| B/fwd | New loans | repaid | repaid | discount | exchange | changes | C/fwd | |
| Company | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 |
Loan element of Kazakhstan listed bond | 9,582 | 9,444* | - | (1,331) | 2,067 | - | (281) | 19,481 |
Net cash outflow from financing activities | 9,582 | 9,444 | - | (1,331) | 2,067 | - | (281) | 19,481 |
Due within one year | - | 9,912 | ||||||
Due after one year | 9,582 | 9,569 | ||||||
9,582 | 19,481 |
Number | US$000 | |
At 31 December 2025 - Ordinary shares of £0.10 each | 27,332,934 | 4,267 |
At 31 December 2024 - Ordinary shares of £0.10 each | 27,332,934 | 4,267 |
| Group | Group | Company | Company | |
| 2025 | 2024 | 2025 | 2024 | |
| US$000 | US$000 | US$000 | US$000 | |
Cash and cash equivalents | 22,737 | 10,495 | 5,090 | 8,956 |
Other receivables and advance payments | 8,120 | 10,969 | - | – |
Intercompany loans | - | – | 99,795 | 92,661 |
30,857 | 21,464 | 104,885 | 101,617 |
| Group | Group | Company | Company | |
| 2025 | 2024 | 2025 | 2024 | |
| US$000 | US$000 | US$000 | US$000 | |
Trade and other payables | 6,075 | 3,824 | 1,605 | 1,355 |
Loans and borrowings | 41,219 | 60,146 | 19,336 | 19,480 |
47,294 | 63,970 | 20,941 | 20,835 |
| 2025 | 2024 | |
| US$000 | US$000 | |
| Group | ||
Total borrowings | 41,219 | 60,146 |
Less: cash and cash equivalents | (22,737) | (10,402) |
Net debt | 18,482 | 49,744 |
Total equity | 150,071 | 82,157 |
Total capital | 168,553 | 131,901 |
Gearing ratio | 10.97% | 37.7% |
| 2025 | 2024 | |
| US$000 | US$000 | |
| Company | ||
Borrowings | 19,336 | 19,480 |
Less: cash and cash equivalents | (5,090) | (8,956) |
Net debt | 14,246 | 10,524 |
Total equity | 131,129 | 128,402 |
Total Capital | 145,375 | 138,926 |
Gearing ratio | 9.80% | 7.57% |
2025 | US$000 | 2024 | US$000 | |||
Functional currency | Functional currency | |||||
| Currency of monetary asset/liability | US$ | KZT | Total | US$ | KZT | Total |
US Dollar | (14,378) | (21,882) | (36,260) | (10,568) | (39,625) | (50,193) |
British Pound | (1,474) | - | (1,474) | (1,309) | - | (1,309) |
Kazakhstan Tenge | - | 21,297 | 21,297 | - | 8,995 | 8,995 |
Net Monetary position | (16,437) | (42,507) | ||||
2025 | US$000 | 2024 | US$000 | |
Functional currency | Functional currency | |||
| Currency of monetary asset/liability | US$ | Total | US$ | Total |
US Dollar | 84,874 | 84,874 | 82,092 | 82,092 |
British Pound | (930) | (930) | (1,309) | (1,309) |
Net Monetary position | 83,944 | 80,783 | ||
| 2025 | 2024 | |
| US$000 | US$000 | |
10% weakening/strengthening of Kazakh Tenge against the US Dollar | (59) | (3,140) |
| Trade and other | |||
| Borrowings | payables | Total | |
| Group | US$000 | US$000 | US$000 |
| 31 December 2025 | |||
Due between two and five years | 10,325 | - | 10,325 |
Due between one and two years | 20,477 | - | 20,477 |
Due after more than one year | 30,802 | - | 30,802 |
Due within one year | 16,551 | 6,075 | 22,626 |
47,353 | 6,075 | 53,428 |
| Trade and other | |||
| Borrowings | payables | Total | |
| Group | US$000 | US$000 | US$000 |
| 31 December 2024 | |||
Due between two and five years | 20,224 | - | 20,224 |
Due between one and two years | 13,950 | - | 13,950 |
Due after more than one year | 34,174 | - | 34,174 |
Due within one year | 31,936 | 2,502 | 34,438 |
66,110 | 2,502 | 68,612 |
| Trade and other | |||
| Borrowings | payables | Total | |
| Company | US$000 | US$000 | US$000 |
| 31 December 2025 | |||
Due between two and five years | 10,325 | - | 10,325 |
Due between one and two years | 11,538 | - | 11,538 |
Due after more than one year | 21,863 | - | 21,863 |
Due within one year | 2,100 | 1,605 | 3,705 |
23,963 | 1,605 | 25,568 |
| Trade and other | |||
| Borrowings | payables | Total | |
| Company | US$000 | US$000 | US$000 |
| 31 December 2024 | |||
Due between two and five years | 10,563 | - | 10,563 |
Due between one and two years | 1,125 | - | 1,125 |
Due after more than one year | 11,688 | - | 11,688 |
Due within one year | 11,387 | 1,353 | 12,740 |
23,075 | 1,353 | 24,428 |