| 2024 | 2023 | ||
| NOTES | $’000 | $’000 | |
Revenue | 2 | ||
Cost of sales | 4 | ( | ( |
Gross profit | |||
Administration expenses | 4 | ( | ( |
Operating profit | |||
Finance income | 8 | ||
Finance costs | 8 | ( | ( |
Profit before tax | |||
Income tax expense | 9 | ( | ( |
Profit for the financial year and total comprehensive income for the financial year | |||
Attributable to equity holders | |||
$ per share | $ per share | ||
Basic earnings per share | 10 | ||
Diluted earnings per share | 10 |
| 2024 | 2023 | ||
| NOTES | $’000 | $’000 | |
| Assets | |||
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
| Current assets | |||
Inventories | 13 | ||
Trade and other receivables | 14 | ||
Current tax assets | 23 | ||
Cash and cash equivalents | 15 | ||
Total assets | |||
| Equity | |||
Capital and reserves attributable to the Company’s equity holders | |||
Called-up share capital | 16 | ||
Share premium | 17 | ||
Other reserves | 18 | ||
Retained earnings | 19 | ||
Total equity | |||
| Liabilities | |||
| Non-current liabilities | |||
Bank loans | 20 | ||
Lease liabilities | 12 | ||
Provisions | 21 | ||
| Current liabilities | |||
Bank loans | 20 | ||
Lease liabilities | 12 | ||
Trade and other payables | 22 | ||
Current tax liabilities | 23 | ||
Provisions | 21 | ||
Total liabilities | |||
Total equity and liabilities |
| CALLED‑UP | |||||
| SHARE | SHARE | OTHER | RETAINE D | ||
| CAPITAL | PREMIUM | RESERVES* | EARNINGS | TOTAL | |
| $’000 | $’000 | $’000 | $’000 | $’000 | |
Balance at 1 January 2023 | |||||
| Total comprehensive income for the year | |||||
Profit for the financial year | |||||
Total comprehensive income for the year | |||||
| Transactions with owners of the Company – | |||||
| Contributions and distributions | |||||
Recognition of share-based payment expense (Note 6) | |||||
Exercise of share-based payment awards | ( | ( | ( | ||
| Shares acquired by The Kenmare Resources plc Employee | |||||
| Benefit | |||||
Trust (Note 16) | ( | ( | |||
| Shares distributed by The Kenmare Resources plc Employee | |||||
| Benefit | |||||
Trust (Note 16) | |||||
Tender offer share buy-back (Note 16) | ( | ( | ( | ||
Share-buy back transaction costs (Note 16) | |||||
Dividends paid (Note 19) | ( | ( | |||
Total contributions and distributions | ( | ( | ( | ( | |
Balance at 1 January 2024 | |||||
| Total comprehensive income for the year | |||||
Profit for the financial year | |||||
Total comprehensive income for the year | |||||
| Transactions with owners of the Company – | |||||
| Contributions and distributions | |||||
Recognition of share-based payment expense (Note 6) | |||||
Exercise of share-based payment awards | ( | ( | |||
| Shares acquired by The Kenmare Resources plc Employee | |||||
| Benefit | |||||
Trust (Note 18) | ( | ( | |||
| Shares distributed by The Kenmare Resources plc Employee | |||||
| Benefit | |||||
Trust (Note 18) | |||||
Dividends paid (Note 19) | ( | ( | |||
Total contributions and distributions | ( | ( | ( | ||
Balance at 31 December 2024 |
| 2024 | 2023 | ||
| NOTES | $’000 | $’000 | |
| Cash flows from operating activities | |||
Profit for the financial year after tax | |||
| Adjustment for: | |||
Expected credit losses | 24 | ||
Share-based payments | |||
Finance income | 8 | ( | ( |
Finance costs | 8 | ||
Income tax expense | 9 | ||
Depreciation | 11, 12 | ||
| Change in: | |||
Provisions | |||
Inventories | ( | ( | |
Trade and other receivables | ( | ||
Trade and other payables | |||
Exercise of share-based payment awards | ( | ||
Cash generated from operating activities | |||
Income tax paid | ( | ( | |
Interest received | |||
Interest paid | 12, 20 | ( | ( |
Factoring and other trade facility fees | 8 | ( | ( |
Debt commitment fees paid and other fees | 8 | ( | ( |
Net cash from operating activities | |||
| Investing activities | |||
Additions to property, plant and equipment | 11 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Dividends paid | 19 | ( | ( |
Tender offer share-buy back | 18 | ( | |
Tender offer share-buy back transaction costs | 18 | ||
Market purchase of equity under Kenmare Restricted Share Plan | 18 | ( | ( |
Drawdown of debt | 20 | ||
Repayment of debt | 20 | ( | ( |
Transaction costs of debt | 20 | ( | |
Payment of lease liabilities | 12 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the financial year | |||
Cash and cash equivalents at the end of the financial year | 15 |
| 2024 | 2023 | |
| $’000 | $’000 | |
| Revenue from contracts with customers | ||
Revenue derived from the sale of mineral products | 392,052 | 437,091 |
Revenue derived from freight services | 22,695 | 21,386 |
Total Revenue | 414,747 | 458,477 |
| 2024 | 2023 | |
| $’000 | $’000 | |
| Revenue derived from sales of mineral products by primary product | ||
Ilmenite | 291,622 | 315,138 |
Primary zircon | 70,952 | 79,628 |
Concentrates | 21,452 | 31,046 |
Rutile | 8,026 | 11,279 |
Total revenue from mineral products | 392,052 | 437,091 |
Revenue derived from freight services | 22,695 | 21,386 |
Total revenue | 414,747 | 458,477 |
| 2024 | 2023 | |
| $’000 | $’000 | |
| Revenue derived from sales of mineral product by destination | ||
China | 146,434 | 177,511 |
Europe | 83,363 | 86,238 |
Asia (excluding China) | 103,074 | 76,535 |
USA | 59,181 | 52,826 |
Rest of the World | - | 43,981 |
Total revenue from mineral products | 392,052 | 437,091 |
Revenue derived from freight services | 22,695 | 21,386 |
Total revenue | 414,747 | 458,477 |
| 2024 | 2023 | |
| $’000 | $’000 | |
| Revenue from external customers | ||
Largest customer | 58,934 | 69,023 |
Second largest customer | 44,350 | 41,616 |
Third largest customer | 43,520 | 32,999 |
Fourth largest customer | 25,531 | 31,844 |
Total | 172,335 | 175,482 |
2024 | 2023 | |||||
| CORPORATE | MOZAMBIQUE | TOTAL | CORPORATE | MOZAMBIQUE | TOTAL | |
| $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
| Revenue & results | ||||||
Revenue* | – | 414,747 | 414,747 | – | 458,477 | 458,477 |
Cost of sales | – | (319,371) | (319,371) | – | (294,927) | (294,927) |
Gross profit | – | 95,376 | 95,376 | – | 163,550 | 163,550 |
Administrative expenses | (9,137) | 2,977 | (6,160) | (6,867) | (1,559) | (8,426) |
Segment operating profit | (9,137) | 98,353 | 89,216 | (6,867) | 161,991 | 155,124 |
Finance income | 1,349 | 2,289 | 3,638 | 2,585 | 3,319 | 5,904 |
Finance expenses | (59) | (10,725) | (10,784) | (40) | (11,078) | (11,118) |
Profit before tax | (7,847) | 89,917 | 82,070 | (4,322) | 154,232 | 149,910 |
Income tax expense | (7,157) | (10,022) | (17,179) | (7,156) | (11,772) | (18,928) |
Profit for the financial year | (15,004) | 79,895 | 64,891 | (11,478) | 142,460 | 130,982 |
| Segment assets & liabilities | ||||||
Segment assets | 9,571 | 1,299,748 | 1,309,319 | 40,918 | 1,220,253 | 1,261,171 |
Segment liabilities | 4,514 | 143,721 | 148,235 | 10,392 | 107,488 | 117,880 |
| Additions to non-current assets | ||||||
Segment additions to non-current assets | – | 153,805 | 153,805 | – | 69,730 | 69,730 |
| 2024 | 2023 | |
| $’000 | $’000 | |
| Expenses by function | ||
Cost of sales | 319,371 | 294,927 |
Administrative expenses | 6,160 | 8,426 |
Total | 325,531 | 303,353 |
| 2024 | 2023 | |
| $’000 | $’000 | |
| Expenses by nature | ||
Staff costs | 68,499 | 58,252 |
Repairs and maintenance | 40,734 | 42,278 |
Power and fuel | 48,760 | 47,791 |
Freight | 22,695 | 21,386 |
Other production and operating costs | 89,265 | 83,274 |
Movement of mineral products inventory | (12,390) | (14,750) |
Depreciation of property, plant and equipment and right-of-use assets | 67,968 | 65,122 |
Total | 325,531 | 303,353 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Wages and salaries | 61,471 | 51,864 |
Share-based payments | 3,584 | 3,278 |
Social insurance costs | 3,523 | 3,201 |
Retirement benefit costs | 786 | 755 |
69,364 | 59,098 |
| 2024 | 2023 | |
| HEADCOUNT | HEADCOUNT | |
Management and administration | 415 | 384 |
Operations | 1,346 | 1,303 |
1,761 | 1,687 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Expense arising from the Kenmare Resources plc Restricted Share Plan | 3,584 | 3,278 |
| NUMBER OF | NUMBER OF | |
| SHARES | SHARES | |
| 2024 | 2023 | |
Awards outstanding at the beginning of the financial year | 2,274,376 | 2,562,203 |
Awards issued during the financial year | 1,243,820 | 943,670 |
Awards exercised during the financial year | (696,320) | (1,093,552) |
Awards forfeited during the financial year | (138,743) | (116,466) |
Awards cancelled during the financial year | (22,289) | (21,479) |
Awards lapsed during the financial year | (1,817) | – |
Awards Outstanding at the end of the financial year | 2,659,027 | 2,274,376 |
Awards Exercisable at the end of the financial year | 16,795 | 26,673 |
| 2024 | 2023 | |
| $’000 | $’000 | |
| Audit fees | ||
Audit of the Company’s financial statements | 25 | 22 |
Audit of the Company’s subsidiary undertakings | 205 | 187 |
Total audit fee | 230 | 209 |
| Non-audit fees | ||
Other assurance services | 80 | 80 |
Taxation compliance services | 10 | 10 |
Other non-audit services | 11 | 11 |
Total non-audit fees | 101 | 101 |
Total fees | 331 | 310 |
| 2024 | 2023 | |
| $’000 | $’000 | |
| Finance costs | ||
Interest on bank borrowings | (3,863) | (7,935) |
Transaction costs on debt financing | (1,398) | – |
Interest on lease liabilities | (126) | (112) |
Factoring and other trade facility fees | (2,592) | (1,467) |
Commitment and other fees | (2,085) | (928) |
Unwinding of discount on mine closure provision | (720) | (676) |
Total finance costs | (10,784) | (11,118) |
Interest earned on bank deposits | 3,638 | 5,904 |
Total finance income | 3,638 | 5,904 |
Net finance costs recognised in profit or loss | (7,146) | (5,214) |
| 2024 | 2023 | |
| $’000 | $’000 | |
Corporation tax | 17,179 | 18,928 |
Deferred tax | – | – |
Total | 17,179 | 18,928 |
| Reconciliation of effective tax rate | ||
Profit before tax | 82,070 | 149,910 |
Profit before tax multiplied by the applicable tax rate (12.5%) | 10,259 | 18,739 |
Under/(over) provision in respect of prior years | 2,046 | (219) |
Non-taxable income | (1,351) | (9,434) |
Non-deductible expenses | 458 | 1,204 |
Differences in effective tax rates on overseas earnings | 5,767 | 8,638 |
Total | 17,179 | 18,928 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Profit for the financial year attributable to equity holders of the Company | 64,891 | 130,982 |
| 2024 | 2023 | |
| NUMBER OF | NUMBER OF | |
| SHARES | SHARES | |
Weighted average number of issued ordinary shares for the purpose of basic earnings per share | 89,228,161 | 93,126,115 |
| Effect of dilutive potential ordinary shares: | ||
Share awards | 2,699,029 | 2,437,495 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share | 91,927,190 | 95,563,610 |
$ PER SHARE | $ PER SHARE | |
Basic earnings per share | 0.73 | 1.41 |
Diluted earnings per share | 0.71 | 1.37 |
| PLANT AND | DEVELOPMENT | CONSTRUCTION | OTHER | ||
| EQUIPMENT | EXPENDITURE | IN PROGRESS | ASSETS | TOTAL | |
| $’000 | $’000 | $’000 | $’000 | $’000 | |
| Cost | |||||
At 1 January 2023 | 1,035,604 | 260,051 | 50,773 | 77,390 | 1,423,818 |
Additions during the financial year | – | – | 69,703 | 27 | 69,730 |
Transfer from construction in progress | 20,144 | 13,095 | (40,391) | 7,152 | – |
Disposals | (415) | – | – | (9,429) | (9,844) |
Adjustment to mine closure cost | 241 | – | – | – | 241 |
At 31 December 2023 | 1,055,574 | 273,146 | 80,085 | 75,140 | 1,483,945 |
Additions during the financial year | 1,858 | 14 | 151,933 | – | 153,805 |
Transfer from construction in progress | 3,454 | 3,363 | (14,094) | 7,277 | – |
Disposals | – | – | – | (6,207) | (6,207) |
Adjustment to mine closure cost | (3,985) | – | – | – | (3,985) |
At 31 December 2024 | 1,056,901 | 276,523 | 217,924 | 76,210 | 1,627,558 |
| Accumulated depreciation | |||||
At 1 January 2023 | 304,318 | 147,868 | – | 40,873 | 493,059 |
Charge for the financial year | 44,928 | 8,952 | – | 11,002 | 64,882 |
Disposals | (415) | – | – | (9,429) | (9,844) |
At 31 December 2023 | 348,831 | 156,820 | – | 42,446 | 548,097 |
Charge for the financial year | 47,976 | 9,438 | – | 10,281 | 67,695 |
Disposals | – | – | – | (6,207) | (6,207) |
At 31 December 2024 | 396,807 | 166,258 | – | 46,520 | 609,585 |
| Carrying amount | |||||
At 31 December 2024 | 660,094 | 110,265 | 217,924 | 29,690 | 1,017,973 |
At 31 December 2023 | 706,743 | 116,326 | 80,085 | 32,694 | 935,848 |
| LAND AND | ||
| BUILDINGS | TOTAL | |
| $’000 | $’000 | |
| Cost | ||
At 1 January 2024 | 2,590 | 2,590 |
Additions | – | – |
Disposals | – | – |
At 31 December 2024 | 2,590 | 2,590 |
| Accumulated Depreciation | ||
At 1 January 2024 | 1,222 | 1,222 |
Depreciation expense | 273 | 273 |
Disposals | – | – |
At 31 December 2024 | 1,496 | 1,495 |
| Carrying amount | ||
At 31 December 2024 | 1,095 | 1,095 |
At 31 December 2023 | 1,368 | 1,368 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Current | 285 | 264 |
Non-current | 971 | 1,256 |
Total | 1,256 | 1,520 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Depreciation expense | 273 | 240 |
Interest expense on lease liabilities | 126 | 112 |
Total | 399 | 352 |
| 2024 | 2023 | |
| Reconciliation of movements of lease liabilities to cash flows arising from financing activities | $’000 | $’000 |
| Lease liabilities | ||
Balance at 1 January | 1,520 | 1,785 |
| Cash movements | ||
Lease interest paid | (126) | (112) |
Principal paid | (264) | (265) |
| Non-cash movements | ||
Lease interest accrued | 126 | 112 |
Balance at 31 December | 1,256 | 1,520 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Mineral products | 70,795 | 58,405 |
Consumable spares | 42,001 | 40,852 |
112,796 | 99,257 |
| At 31 December 2024, total final product stock was 287,200 tonnes (2023: 259,100 tonnes). Closing stock of Heavy Mineral Concentrate was |
| 2024 | 2023 | |
| $’000 | $’000 | |
Trade receivables | 91,451 | 127,442 |
VAT receivable | 6,410 | 6,377 |
Prepayments | 21,633 | 19,831 |
119,494 | 153,650 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Bank balances | 56,683 | 71,048 |
| 2024 | 2023 | |
| €’000 | €’000 | |
| Authorised share capital | ||
181,000,000 ordinary shares of €0.001 each | 181 | 181 |
181 | 181 |
| 2024 | 2023 | ||
| $’000 | $’000 | ||
| Allotted, called-up and fully paid | |||
| Opening balance | |||
89,228,161 | (2023: 94,829,551) ordinary shares of €0.001 each | 97 | 104 |
| Acquired and cancelled | |||
Nil (2023: 5,601,390) ordinary shares of €0.001 each Closing balance | – | (7) | |
89,228,161 | (2023: 89,228,161) ordinary shares of €0.001 each | 97 | 97 |
Total called-up share capital | 97 | 97 | |
| 2024 | 2023 | |
| $’000 | $’000 | |
Opening balance | 545,950 | 545,950 |
Shares issued during the year | – | – |
Closing balance | 545,950 | 545,950 |
| SHARE-BASED | ||||
| UNDENOMINATED | OWN | PAYMENT | ||
| CAPITAL | SHARES | RESERVE | TOTAL | |
| $’000 | $’000 | $’000 | $’000 | |
Balance at 1 January 2023 | 226,278 | (18) | 6,499 | 232,759 |
Recognition of share-based payment expense | – | – | 3,278 | 3,278 |
Exercise of share-based payment awards | – | – | (3,512) | (3,512) |
Tender offer share buy back (Note 16) | 7 | (29,963) | – | (29,956) |
Cancellation of treasury shares | – | 29,963 | – | 29,963 |
Shares acquired by The Kenmare Resources plc Employee Benefit Trust | – | (6,182) | – | (6,182) |
Shares distributed by The Kenmare Resources plc Employee Benefit Trust | – | 3,390 | – | 3,390 |
Balance at 1 January 2024 | 226,285 | (2,810) | 6,265 | 229,740 |
Recognition of share-based payment expense | – | – | 3,584 | 3,584 |
Exercise of share-based payment awards | – | – | (3,244) | (3,244) |
Shares acquired by The Kenmare Employee Benefit Trust | – | (3,169) | (3,169) | |
Shares distributed by The Kenmare Employee Benefit Trust | – | 2,363 | 2,363 | |
Balance at 31 December 2024 | 226,285 | (3,616) | 6,605 | 229,274 |
| 2024 | 2023 | |
| NO. OF | NO. OF | |
| SHARES | SHARES | |
At 1 January | 548,051 | 3,034 |
Tender offer share buy back | – | 5,601,390 |
Cancellation of treasury shares | – | (5,601,390) |
Shares acquired by The Kenmare Employee Benefit Trust | 694,843 | 1,206,909 |
Shares distributed by The Kenmare Employee Benefit Trust | (448,179) | (661,892) |
Closing balance | 794,715 | 548,051 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Opening balance | 367,504 | 324,721 |
Profit for the financial year attributable to equity holders of the Parent | 64,891 | 130,982 |
Tender Offer share-buy back (Note 16) | – | (29,963) |
Tender Offer share-buy back transaction costs (Note 16) | – | 572 |
Exercise of share options | 1,486 | (2,197) |
Dividends paid | (48,118) | (56,611) |
Closing balance | 385,763 | 367,504 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Borrowings | 77,991 | 47,873 |
| The borrowings are repayable as follows: | ||
Less than one year | – | 33,087 |
Between two and five years | 80,417 | 15,712 |
80,417 | 48,799 | |
Transaction costs | (2,426) | (926) |
Total carrying amount | 77,991 | 47,873 |
| 2024 | 2023 | |
| Reconciliation of movements of debt to cash flows arising from financing activities | $’000 | $’000 |
| Bank loans | ||
Balance at 1 January | 47,873 | 78,578 |
| Cash movements | ||
RCF drawdown | 131,370 | – |
Loan interest paid – Term Loan | (2,694) | (7,211) |
Loan interest paid – RCF | (2,396) | – |
Principal paid – Term Loan | (47,142) | (31,429) |
Principal paid - RCF | (51,370) | – |
Transaction costs paid | (2,911) | – |
| Non-cash movements | ||
Loan interest accrued – Term Loan | 1,050 | 7,935 |
Loan interest accrued – RCF | 2,813 | – |
Transaction costs amortised | 1,398 | – |
Balance at 31 December | 77,991 | 47,873 |
| AS AT | |||
| 31 DECEMBER | |||
2024 | COVENANT | ||
Interest Coverage Ratio | 17.2 | Not less than | 4.00:1 |
Net Debt to EBITDA | 0.15 | Not greater than | 2.00:1 |
Liquidity | $176,700,000 | Not less than | $25,000,000 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Mine closure provision | 14,275 | 17,540 |
Mine rehabilitation provision | 6,958 | 5,462 |
21,233 | 23,002 | |
Current | 1,226 | 2,125 |
Non-current | 20,007 | 20,877 |
21,233 | 23,002 |
| MINE | MINE | ||
| CLOSURE | REHABILITATION | ||
| PROVISION | PROVISION | TOTAL | |
| $’000 | $’000 | $’000 | |
At 1 January 2023 | 16,623 | 4,121 | 20,744 |
Increase in provision during the financial year | 241 | 1,720 | 1,961 |
Provision utilised during the financial year | – | (379) | (379) |
Unwinding of the discount | 676 | – | 676 |
At 1 January 2024 | 17,540 | 5,462 | 23,002 |
Increase in provision during the financial year | (3,985) | 3,718 | (267) |
Provision utilised during the financial year | – | (2,222) | (2,222) |
Unwinding of the discount | 720 | – | 720 |
At 31 December 2024 | 14,275 | 6,958 | 21,233 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Trade payables | 13,480 | 6,510 |
Deferred income | 2,415 | 2,752 |
Accruals | 31,860 | 29,302 |
47,755 | 38,564 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Current tax (asset) / liabilities | (1,278) | 6,921 |
2024 | 2023 | ||||
| CARRYING | CARRYING | ||||
| AMOUNT | FAIR VALUE | AMOUNT | FAIR VALUE | ||
| $’000 | $’000 | $’000 | $’000 | ||
| Financial assets at fair value through OCI | |||||
Trade receivables 1 | 28,148 | 28,148 | 110,534 | 110,534 | Level 2 |
| Financial assets not measured at fair value | |||||
Trade receivables 2 | 65,060 | 65,060 | 16,908 | 16,908 | Level 2 |
Cash and cash equivalents | 56,683 | 56,683 | 71,048 | 71,048 | Level 2 |
149,891 | 149,891 | 198,490 | 198,490 | ||
| Financial liabilities not measured at fair value | |||||
Bank loans | 77,991 | 80,417 | 47,873 | 48,799 | Level 2 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Europe | 38,831 | 34,150 |
USA | 23,551 | 29,597 |
China | 21,127 | 38,693 |
Asia (excluding China) | 7,808 | 24,905 |
Africa | 134 | 97 |
Total | 91,451 | 127,442 |
| 2024 | 2023 | |
| $’000 | $’000 | |
External credit ratings at least Baa3 (Moody’s) | 28,148 | 65,266 |
Other | 65,060 | 63,756 |
Total gross carrying amount | 93,208 | 129,022 |
Loss allowance | (1,757) | (1,580) |
Total | 91,451 | 127,442 |
| MORE THAN | MORE THAN | MORE THAN | |||
| 30 DAYS | 60 DAYS | 90 DAYS | |||
| CURRENT | PAST DUE | PAST DUE | PAST DUE | TOTAL | |
| $’000 | $’000 | $’000 | $’000 | $’000 | |
2024 | 91,451 | – | – | – | 91,451 |
2023 | 127,383 | – | – | 59 | 127,442 |
| GROSS | IMPAIRMENT | |||
| WEIGHT | CARRYING | LOSS | ||
| AVERAGE | AMOUNT | ALLOWANCE | CREDIT | |
| Equivalent to Moody’s credit rating | LOSS RATE | $’000 | $’000 | IMPAIRED |
Other | 2.7% | 65,060 | 1,757 | No |
| GROSS | IMPAIRMENT | |||
| WEIGHT | CARRYING | LOSS | ||
| AVERAGE | AMOUNT | ALLOWANCE | CREDIT | |
| Equivalent to Moody’s credit rating | LOSS R ATE | $’000 | $’000 | IMPAIRED |
Other | 2.5% | 63,756 | 1,580 | No |
| 2024 | 2023 | |
| $’000 | $’000 | |
Balance at 1 January | 1,580 | 1,534 |
Net remeasurement of loss allowance | 177 | 46 |
Balance at 31 December | 1,757 | 1,580 |
2024 | 2023 | |||||
LONG‑TERM CREDIT RATING | LONG-TERM CREDIT RATING | |||||
$ MILLION | S&P | MOODY’S | $ MILLION | S&P | MOODY’S | |
Barclays Bank plc | 23.4 | A+ / Stable | A1/ Stable | 23.2 | A+ / Stable | A1/ Stable |
Absa Bank Mauritius Limited | 10.2 | – | Baa3 | 4.9 | – | Ba |
Standard Bank Mauritius Limited | 10.0 | – | Ba2 | – | – | – |
Nedbank Ltd | – | – | – | 25.8 | BB– | Ba2 |
FirstRand Bank Limited | – | – | – | 10.1 | BB– | Ba2 |
| BETWEEN | ||||
| LESS THAN | TWO AND FIVE | MORE THAN | ||
| TOTAL | ONE YEAR | YEARS | FIVE YEARS | |
| Financial liabilities | $’000 | $’000 | $’000 | $’000 |
Bank loans | 80,417 | – | 80,417 | – |
Lease liabilities | 1,629 | 390 | 899 | 340 |
Trade and other payables | 47,755 | 47,755 | – | – |
129,801 | 48,145 | 81,316 | 340 |
| BETWEEN | ||||
| LESS THAN | TWO AND FIVE | MORE THAN | ||
| TOTAL | ONE YEAR | YEARS | FIVE YEARS | |
| Financial liabilities | $’000 | $’000 | $’000 | $’000 |
Bank loans | 48,799 | 33,087 | 15,712 | – |
Lease liabilities | 2,019 | 390 | 1,173 | 456 |
Trade and other payables | 38,564 | 38,564 | – | – |
89,382 | 72,041 | 16,885 | 456 |
| SOUTH | ||||||
| MOZAMBICAN | AFRICAN | AUSTRALIAN | ||||
| METICAL | RAND | EURO | STERLING | DOLLAR | RENMINBI | |
| $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Trade and other receivables | 8,067 | 1,405 | 1,349 | 15 | 335 | – |
Cash and cash equivalents | 5,152 | 1,010 | 945 | 95 | 2 | 28 |
Bank loans | – | – | – | – | – | – |
Leases | – | – | (971) | – | – | – |
Trade and other payables | (25,429) | (5,059) | (77) | – | (74) | – |
Net exposure | (12,210) | (2,644) | 1,246 | 110 | 263 | 28 |
| SOUTH | ||||||
| MOZAMBICAN | AFRICAN | AUSTRALIAN | ||||
| METICAL | RAND | EURO | STERLING | DOLLAR | RENMINBI | |
| $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Trade and other receivables | 12,956 | 1,712 | 338 | 395 | 156 | – |
Cash and cash equivalents | 5,371 | 9,296 | 571 | 499 | 3 | 17 |
Bank loans | – | – | – | – | – | – |
Leases | – | – | (1,255) | – | – | – |
Trade and other payables | (12,919) | (1,741) | (296) | – | – | – |
Net exposure | 5,408 | 9,267 | (642) | 894 | 159 | 17 |
| SOUTH | ||||||
| MOZAMBICAN | AFRICAN | AUSTRALIAN | ||||
| METICAL | RAND | EURO | STERLING | DOLLAR | RENMINBI | |
| Profit or loss | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 |
| 31 December 2024 | ||||||
Strengthening | (1,221) | (264) | 125 | 11 | 26 | 3 |
Weakening | 1,221 | 264 | (125) | (11) | (26) | (3) |
| 31 December 2023 | ||||||
Strengthening | 540 | 927 | (64) | 89 | 16 | 2 |
Weakening | (540) | (927) | 64 | (89) | (16) | (2) |
| 2024 | 2023 | |
| $’000 | $’000 | |
Variable rate debt | 77,991 | 48,799 |
| 2024 | 2023 | |
| $’000 | $’000 | |
| Contracts for future expenditure authorised by the Board: | ||
Capital authorised and contracted | 246,850 | 93,664 |
Capital authorised and not contracted | 79,160 | 39,066 |
| 2024 | 2023 | |
| $’000 | $’000 | |
Short-term employee benefits | 4,773 | 4,728 |
Post-employment benefits | 335 | 336 |
Share-based payments | 1,848 | 1,992 |
Total benefits | 6,956 | 7,056 |