| 18-month | |||
| period ending | |||
| 31 December | |||
| 2023 | |||
| $000 | |||
Revenue | 4 | ||
Cost of sales | ( | ||
Gross profit | |||
Research & Development expenses | ( | ||
General administrative expenses | 6 | ( | ( |
Share based payments | ( | ||
Other income from operating activities | |||
Operating profit/(loss) | ( | ||
Finance income | 7 | ||
Finance expense | 7 | ( | ( |
(Loss) / gain on derivatives | ( | ||
Loss before tax on continuing operations | ( | ( | |
Tax expense | 8 | ( | |
Loss for the period | ( | ( | |
| Other comprehensive income / (loss) | |||
Other movements | ( | ||
( | |||
Total comprehensive loss | ( | ( | |
Loss per ordinary share – basic and diluted | 9 | ( | ( |
| At 31 December | At 31 December | ||
| 2024 | 2023 | ||
| $000 | $000 | ||
| Assets | |||
| Non-current assets | |||
Property, plant, and equipment | 12 | ||
Intangible assets | 13 | ||
Other non-current assets | 11 | ||
Total non-current assets | |||
| Current assets | |||
Cash and cash equivalents | 20 | ||
Other receivables | 19 | ||
Inventories | 18 | ||
Total current assets | |||
Total assets | |||
| Equity and liability | |||
| Non-current liabilities | |||
Deferred revenue | |||
Deferred taxation | |||
Contingent consideration | 15 | ||
Provisions | 16 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Loans & borrowings | 22 | ||
Redeemable public share liabilities | 24 | ||
Derivative financial instruments | 23 | ||
Trade and other payables | 21 | ||
Deferred consideration | 15 | ||
Deferred revenue | |||
Provisions | 16 | ||
Current tax liabilities | |||
Total current liabilities | |||
TOTAL LIABILITIES | |||
| Equity | |||
Share capital | 24 | ||
Share Based Payments reserve | 25 | ||
Share subscription advances and sponsor loans | 26 | ||
Other equity reserve | 26 | ||
Other comprehensive income reserve | 26 | ( | |
Accumulated loss | ( | ( | |
Equity attributable to equity holders of the parent | ( | ||
TOTAL EQUITY AND LIABILITIES |
| Share | |||||||
| subscription | Other | ||||||
| Share based | advances | comprehensive | |||||
| Issued Share | payment | and sponsor | Other Equity | Accumulated | income | ||
| capital | reserve | loans | Reserve | losses | reserve | Total | |
| $ 000 | $000 | $000 | $000 | $000 | $000 | $000 | |
Balance as at 1-Jan-24 | ( | ( | |||||
Loss for the year | ( | ( | |||||
Other Comprehensive income not recognised in profit / (loss) | |||||||
Other movements in Other Comprehensive Income | ( | ( | |||||
Total comprehensive loss for the period | ( | ( | ( | ||||
( | ( | ( | |||||
| Transactions with owners recorded | |||||||
| directly in equity | |||||||
Share based payment – LTIP scheme | |||||||
| Issue of 6,646,796 ordinary A shares | |||||||
to Lidya | |||||||
| Issue of 7,715,659 ordinary A shares – | |||||||
Other investors | |||||||
| Issue of 721,102 ordinary A shares – | |||||||
EIP Scheme | |||||||
Sponsor loan received | |||||||
| Fair value adjustment on initial | |||||||
recognition of liability | ( | ||||||
| Issue of 758,207 ordinary A shares – | |||||||
Sponsor debt for equity | ( | ||||||
Sponsor loan reclassified to debt | ( | ( | |||||
Balance as at 31-Dec-24 | ( | ( |
| Share | |||||
| subscription | |||||
| advances | |||||
| Issued Share | and sponsor | Other equity | Accumulated | ||
| capital | loans | reserve | losses | Total | |
| $ 000 | $000 | $000 | $000 | $000 | |
Balance as at 1-Jul-22 | ( | ||||
Total comprehensive loss for the period | ( | ( | |||
( | ( | ||||
| Transactions with owners recorded directly | |||||
| in equity | |||||
Repayment of share subscription advances | ( | ( | |||
Issue of shares net of expenses | |||||
Transfer on sponsor warrants on IPO | ( | ||||
Sponsor loans received | |||||
Class B shares subscription | |||||
Balance as at 31-Dec-23 | ( | ( |
| 18-month period | ||
| Year ended | ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
| Cash flows from operating activities | ||
Loss for the year / period | ( | ( |
| Adjustments for: | ||
Finance income | ( | ( |
Finance costs | ||
Loss / (gain) on derivative | ( | |
Depreciation and amortisation | ||
Share-based payment | ||
Tax expenses | ||
Adjustments to reconcile profit | ||
| Working capital adjustments | ||
Decrease in inventory | ||
Increase in trade and other receivables | ( | ( |
Increase / (decrease) in trade and other payables | ( | |
Decrease in deferred revenue | ( | |
Increase in provisions | ||
Taxes paid | ( | |
Changes in working capital | ( | |
Net cash inflow / (outflow) from operating activities | ( | |
| Cash flows from investing activities | ||
Interest income | ||
Interest on restricted funds | ||
Consideration acquisition Polimetal (net of cash acquired) | ( | |
Purchase of property, plant and equipment | ( | |
Disposal of intangible assets | ||
Net cash (outflow) / inflow from investing activities | ( |
| 18-month period | ||
| Year ended | ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
| Cash flows from financing activities | ||
Proceeds from issue of ordinary share capital | ||
Redemption of public shares | ( | ( |
Sponsor loans received | ||
Sponsor loan repaid | ( | |
Issue of sponsor shares | ||
Issue of sponsor warrants | ||
Issue costs settled | ( | |
Advance share/warrant subscriptions (repaid)/received | ( | |
Proceeds from loans | ||
Repayment of loans | ( | |
Net cash inflows from financing activities | ||
Net increase / (decrease) in cash and cash equivalents | ( | |
Cash and cash equivalents at the beginning of the year | ||
Exchange gains / (losses) on cash and cash equivalents | ( | |
Cash and cash equivalents at the end of the year |
New standard or amendment | Effective date |
| Classification of Liabilities as Current or Non-current – | |
| Amendments to IAS 1, Non-current liabilities with Covenants | |
– Amendments to IAS 1 | 1 January 2024 |
Lease Liability in a Sale and Leaseback – Amendments to IFRS 16 | 1 January 2024 |
Supplier finance arrangements – Amendments to IAS 7 and IFRS 7 | 1 January 2024 |
New standard or amendment | Effective date | |
| Amendments to IAS 21 to clarify the accounting when there | ||
is a lack of exchangeability | 1 | January 2025 |
IFRS 18 Presentation and Disclosure in Financial Statements | 1 | January 2027 |
| IFRS 19 Subsidiaries without Public Accountability: | ||
Disclosures | 1 | January 2027 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Other receivables | 8,098 | 206 |
Cash and cash equivalents | 9,675 | 1,454 |
| Total current financial assets at amortised | ||
cost | 17,773 | 1,660 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Categories of financial liabilities at amortised cost | $000 | $000 |
Trade payables | 17,678 | 228 |
Accruals | 6,096 | 102 |
Other payables | 1,011 | 514 |
Trade and other payables | 24,785 | 844 |
Current loans and borrowings | 39,611 | – |
Loans and borrowings | 39,611 | – |
Total financial liabilities at amortised cost | 64,396 | 844 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Categories of financial liabilities at Fair Value | $000 | $000 |
Derivatives | 14,890 | 770 |
Contingent consideration | 28,158 | – |
Deferred consideration | 6,839 | – |
Total current financial liabilities at Fair Value | 49,887 | 770 |
| Receivables | |||||
Trade receivables | Other receivables | ||||
| Related | Third | Related | Third | Bank | |
| 31 December 2024 | party | party | party | party | deposits |
Maximum net credit risk as of balance sheet date (A+B+C+D+E) (*) | – | – | – | 8,391 | 9,675 |
- The part of maximum risk under guarantee with collateral | – | – | – | – | – |
| A. Net book value of financial | |||||
assets that are neither overdue nor impaired | – | – | – | 8,391 | 9,675 |
| B. Net book value of financial assets | |||||
that are renegotiated | – | – | – | – | – |
| C. Net book value of financial assets | |||||
that are overdue but not impaired | – | – | – | – | – |
- The part of maximum risk under guarantee with collateral | – | – | – | – | – |
D. Net book value of impaired asset | – | – | – | – | – |
- Overdue (gross net book value) | – | – | – | – | – |
- Impairment (-) | – | – | – | – | – |
- The part of net value under guarantee with collateral etc. | – | – | – | – | – |
- Undue (gross net book value) | – | – | – | – | – |
- Impairment (-) | – | – | – | – | – |
- The part of net value under guarantee with collateral | – | – | – | – | – |
E. Credit Risk of the Statement of Financial Position | – | – | – | – | – |
| Receivables | |||||
Trade receivables | Other receivables | ||||
| Related | Third | Related | Third | Bank | |
| 31 December 2023 | party | party | party | party | deposits |
Maximum net credit risk as of balance sheet date (A+B+C+D+E) (*) | – | – | – | 206 | – |
- The part of maximum risk under guarantee with collateral | – | – | – | – | – |
| A. Net book value of financial | |||||
assets that are neither overdue nor impaired | – | – | – | 206 | – |
| B. Net book value of financial assets | |||||
that are renegotiated | – | – | – | – | – |
| C. Net book value of financial assets | |||||
that are overdue but not impaired | – | – | – | – | – |
- The part of maximum risk under guarantee with collateral | – | – | – | – | – |
D. Net book value of impaired asset | – | – | – | – | – |
- Overdue (gross net book value) | – | – | – | – | – |
- Impairment (-) | – | – | – | – | – |
- The part of net value under guarantee with collateral | – | – | – | – | – |
- Undue (gross net book value) | – | – | – | – | – |
- Impairment (-) | – | – | – | – | – |
- The part of net value under guarantee with collateral etc. | – | – | – | – | – |
E. Credit Risk of the Statement of Financial Position | – | – | – | – | – |
| * The factors that increase the credit reliability, such as guarantee received are not | considered in the determination of the balance. |
| Between | Between | Between | |||
| Up to | 3 and | 1 and | 2 and | Over | |
| 31 December 2024 | 3 Months | 12 months | 2 years | 5 years | 5 years |
Trade payables | 17,678 | – | – | – | – |
Other payables | 7,107 | – | – | – | – |
Redeemable public share liabilities | – | 25 | – | – | – |
Derivative financial instruments | – | 14,890 | – | – | – |
Sponsor loans | – | 14,806 | – | – | – |
Traxys loan | 26,036 | – | – | – | – |
Deferred consideration | – | 6,839 | – | – | – |
Contingent consideration | – | – | – | 17,479 | 47,370 |
Undiscounted financial liabilities | 50,821 | 36,560 | – | 17,479 | 47,370 |
| Between | Between | Between | |||
| Up to | 3 and 12 | 1 and 2 | 2 and | Over | |
| 31 December 2023 | 3 Months | months | years | 5 years | 5 years |
Trade payables | 228 | – | – | – | – |
Other payables | 616 | – | – | – | – |
Redeemable public share liabilities | – | 292 | – | – | – |
Derivative financial instruments | – | 770 | – | – | – |
Undiscounted financial liabilities | 844 | 1,062 | – | – | – |
| 31 December 2024 | |||||
| Foreign exchange position | USD | TL | EUR | AUD | GBP |
1. Monetary financial assets | 3,822 | 134,617 | – | – | – |
2. Trade receivables | – | – | – | – | – |
3. Other receivables | 44 | 1,541 | – | – | – |
4. Other current assets | 10 | 8 | – | 15 | – |
5. Current assets (1+2+3+4) | 3,876 | 136,166 | – | 15 | – |
6. Other receivables | 90 | 3,170 | – | – | – |
7. Non-current assets (6) | 90 | 3,170 | – | – | – |
8. Total assets (5+7) | 3,966 | 139,336 | – | 15 | – |
9. Trade payables | 3,379 | 100,720 | 117 | 122 | 257 |
10. Other payables | 358 | 12,623 | – | – | – |
11. Other current liabilities | – | – | – | – | – |
12. Current liabilities (9+10+11) | 3,737 | 113,343 | 117 | 122 | 257 |
13. Total liabilities | 3,737 | 113,343 | 117 | 122 | 257 |
| 14. Net foreign currency (liability) / | |||||
asset (8-13) | 229 | 25,993 | (117) | (107) | (257) |
| 31 December 2023 | |||||
| Foreign exchange position | USD | TL | EUR | AUD | GBP |
1. Monetary financial assets | – | – | – | – | – |
2. Trade receivables | – | – | – | – | – |
3. Other receivables | – | – | – | – | – |
4. Other current assets | – | – | – | – | – |
5. Current assets (1+2+3+4) | – | – | – | – | – |
6. Other receivables | – | – | – | – | – |
7. Non-current assets (6) | – | – | – | – | – |
8. Total assets (5+7) | – | – | – | – | – |
9. Trade payables | 71 | – | – | 66 | 20 |
10. Other payables | – | – | – | – | – |
11. Other current liabilities | – | – | – | – | – |
12. Current liabilities (9+10+11) | 71 | – | – | 66 | 20 |
13. Total liabilities | 71 | – | – | 66 | 20 |
| 14. Net foreign currency (liability) / | |||||
asset (8-13) | (71) | – | – | (66) | (20) |
| 2024 | 2024 | |
| +10% | -10% | |
| $000 | $000 | |
TL denominated net assets / liabilities | 74 | (74) |
EUR denominated net assets / liabilities | (12) | 14 |
| Other currency denominated net assets / | ||
liabilities | (8) | 19 |
Total | 54 | (41) |
| 2023 | 2023 | |
| +10% | -10% | |
| $000 | $000 | |
TL denominated net assets / liabilities | – | – |
EUR denominated net assets / liabilities | – | – |
| Other currency denominated net assets / | ||
liabilities | (6) | 8 |
Total | (6) | 8 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Total financial liabilities (a) | 114,283 | 1,614 |
Cash and cash equivalents (b) | 9,675 | 1,454 |
Net financial debt (c = a-b) | 104,608 | 160 |
Equity (d) | 58,311 | (246) |
Invested Capital (e = c+d) | 162,919 | (86) |
Capital Ratio (f = c / e) | 64% | (186) % |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Sale of Goods | 57,745 | – |
Total | 57,745 | – |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Turkey – domestic | 55,891 | – |
Other | 1,854 | – |
Total | 57,745 | – |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $ | $ | |
Customer 1 | 57,745 | – |
Total | 57,745 | – |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
| Revenue | ||
Europe | 57,745 | – |
Rest of world | – | – |
Total revenue | 57,745 | – |
| Operating profit / (loss) | ||
Europe | 20,365 | – |
Rest of world | (15,580) | (20,930) |
Total operating profit / (loss) | 4,785 | (20,930) |
| Non-current assets | ||
Europe | 186,217 | – |
Rest of world | – | – |
Total non-current assets | 186,217 | – |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
| Revenue | ||
Operational | 57,745 | – |
Corporate | – | – |
Total revenue | 57,745 | – |
| Operating profit / (loss) | ||
Operational | 24,099 | – |
Corporate | (19,314) | (20,930) |
Total operating profit / (loss) | 4,785 | (20,930) |
| Non-current assets | ||
Operational | 186,217 | – |
Corporate | – | – |
Total non-current assets | 186,217 | – |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Other income from mining activities | 301 | – |
Total other income | 301 | – |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Operating profit (2023: loss) is stated after charging: | ||
| Auditors’ remuneration: | ||
Audit fees – audit of the Company and its subsidiaries pursuant to legislation | 400 | 100 |
Non-audit fees – other assurance services | 333 | – |
Project costs in relation acquisition | 7,858 | – |
Legal & professional costs | 4,872 | 19,142 |
Consultancy | 9,041 | 1,689 |
Depreciation of Property Plant and Equipment | 4,352 | – |
Amortisation of intangible assets | 2,877 | – |
Share based payment | 1,050 | – |
Royalty payments | 10,334 | – |
Non-executive fees | 392 | – |
Directors’ fee and staff costs | 670 | – |
Listing expense | 297 | – |
Research and Development | 375 | – |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Sales of gold and silver | 57,745 | – |
Revenue | 57,745 | – |
Costs of sales of gold and silver | (33,704) | - |
Gross Profit | 24,041 | – |
| 2024 | 2023 | |
| $000 | $000 | |
Current income tax liabilities | (11,470) | – |
Withholding tax | (689) | – |
Less: Prepaid income tax | 6,623 | – |
Net current income tax liabilities | (5,536) | – |
| 2024 | 2023 | |
| $000 | $000 | |
Current period tax expense | 9,760 | – |
Withholding tax | 689 | – |
Deferred tax income | (4,331) | – |
Tax expense | 6,118 | – |
| 31 December | 31 December | 31 December | ||
| 2024 | 2024 | 2023 | 31 December | |
| Cumulative | Deferred | Cumulative | 2023 | |
| temporary | tax asset/ | temporary | Deferred tax | |
| differences | (liability) | differences | liability | |
Inventories | 410 | (102) | – | – |
Property, plant and equipment and intangible assets | 99,541 | (24,886) | – | – |
| Temporary differences on accruals | ||||
and provisions | (12,446) | 3,112 | – | – |
Employee severance indemnity | (433) | 108 | – | – |
Construction in progress | 518 | (130) | – | – |
Vacation pay liability | (186) | 47 | – | – |
| Asset retirement obligation | ||||
provisions | (12,506) | 3,126 | – | – |
Other temporary differences | (396) | 99 | – | – |
Net deferred tax liability | (18,626) | – |
| 2024 | 2023 | |
| $000 | $000 | |
1 January | – | – |
Acquired in Business Combination | (22,957) | – |
| Deferred tax income recognised in income | ||
statement | 4,331 | – |
31 December | (18,626) | – |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Loss on ordinary activities before income tax | (6,971) | (25,937) |
| British Virgin Islands (“BVI”) rate of corporation | ||
tax | 0% | 0% |
– | – | |
| Effect of Turkish tax rate of 25% on Turkish | ||
profits | 5,429 | – |
Withholding tax | 689 | – |
Tax expense | 6,118 | – |
| 18-month | ||
| period ended | ||
| Year ended | 31 December | |
| 31 December | 2023 | |
| 2024 | Restated | |
| Basic and diluted | ||
| Loss for the period and earnings used in basic | ||
& diluted EPS ($000) | (13,089) | (25,937) |
Weighted average number of shares used in basic and diluted EPS | 8,290,049 | 1,795,946 |
Loss per share ($) | (1.58) | (14.44) |
Consideration | $000 |
Cash | 84,000 |
Shares issued to Lidya | 39,881 |
Working capital (deferred consideration) | 6,839 |
Lidya’s debts to Polimetal | 15,638 |
Copper price bonus (contingent consideration) | 15,551 |
Copper discovery bonus (contingent consideration) | 12,607 |
Warrants issued to Lidya | 1,994 |
Royalty liabilities assumed from seller | 2,343 |
Total Consideration | 178,853 |
| Fair value at | |
| acquisition | |
| Assets acquired and liabilities assumed | $000 |
Mining license | 102,670 |
Property, plant, and equipment | 45,196 |
Intangible assets | 50 |
Related party (Lidya) debt | 15,638 |
Other non-current assets | 335 |
Inventories | 16,053 |
Trade and other receivables | 850 |
Cash and cash equivalents | 3,021 |
Asset retirement obligation | (12,455) |
Non-current liabilities | (525) |
Non-current litigation | (878) |
Deferred tax | (22,957) |
Trade and other payables | (11,025) |
Total net assets acquired | 135,973 |
| $000 | |
Total Consideration transferred | 178,853 |
Less: Fair value of net assets acquired | (135,973) |
Goodwill (residual) | 42,880 |
| 31 Dec 2024 | |
| Pro-forma P&L | $000 |
Revenue | 136,614 |
Cost of sales | (64,684) |
Gross profit | 71,930 |
Research & Development | (2,506) |
General administrative expenses | (23,059) |
Share based payments | (1,050) |
Other income from operating activities | 955 |
Operating profit | 46,270 |
Finance income | 8,501 |
Finance expense | (10,150) |
(Loss) / gain on derivatives | (8,472) |
Profit before tax on continuing operations | 36,149 |
Tax expense | (6,991) |
Profit for the year | 29,158 |
| 2024 | 2023 | |
| $000 | $000 | |
| Non-current | ||
Prepayments | 293 | – |
293 | – |
| Land | Plant & | Motor Fixtures & Construction | Mining | ||||||
| Land | Improve | Buildings | Machinery | Vehicle | Fittings | in Progress | assets | Total | |
| $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |
| Cost | |||||||||
At 1 January and 31 December 2023 | – | – | – | – | – | – | – | – | – |
Acquired | 2,695 | 3,832 | 2,912 | 21,401 | 783 | 1,577 | 6,134 | 5,862 | 45,196 |
Additions | – | 326 | – | 1,374 | – | 253 | 560 | – | 2,513 |
Disposals | – | – | – | – | – | – | – | (156) | (156) |
| At 31 December | |||||||||
2024 | 2,695 | 4,158 | 2,912 | 22,775 | 783 | 1,830 | 6,694 | 5,706 | 47,553 |
| Depreciation | |||||||||
At 1 January and 31 December 2023 | – | – | – | – | – | – | – | – | – |
Charge for the year | – | 176 | 167 | 1,013 | 110 | 122 | – | 2,764 | 4,352 |
| At 31 December | |||||||||
2024 | – | 176 | 167 | 1,013 | 110 | 122 | – | 2,764 | 4,352 |
| Net book value | |||||||||
At 31 December 2023 | – | – | – | – | – | – | – | – | – |
| At 31 December | |||||||||
2024 | 2,695 | 3,982 | 2,745 | 21,762 | 673 | 1,708 | 6,694 | 2,942 | 43,201 |
| Rights, | ||||
| Mining | software and | |||
| Goodwill | License | licenses | Total | |
| $000 | $000 | $000 | $000 | |
| Cost | ||||
At 1 January and 31 December 2023 | – | – | – | – |
Acquired | 42,880 | 102,670 | 50 | 145,600 |
At 31 December 2024 | 42,880 | 102,670 | 50 | 145,600 |
| Amortisation | ||||
At 1 January and 31 December 2023 | – | – | – | – |
Charge for the year | – | 2,852 | 25 | 2,877 |
At 31 December 2024 | – | 2,852 | 25 | 2,877 |
| Net book value | ||||
At 31 December 2023 | – | – | – | – |
At 31 December 2024 | 42,880 | 99,818 | 25 | 142,723 |
| 31-Dec-24 | 31-Dec-23 | |
| $000 | $000 | |
Social Security premium payables | 213 | – |
Total | 213 | – |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Copper Discovery Bonus | 12,607 | – |
Copper Price Bonus | 15,551 | – |
28,158 | – |
| $000 | |
At 1 January 2023 | – |
At acquisition | 28,158 |
At 31 December 2024 | 28,158 |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Acquisition working capital settlement | 6,839 | – |
6,839 | – | |
| $000 | ||
At 1 January 2023 | – | |
At acquisition | 6,839 | |
At 31 December 2024 | 6,839 |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Current provision | 186 | – |
Total other current provisions | 186 | – |
| 2024 | 2023 | |
| $000 | $000 | |
1 st January | – | – |
Acquired | 232 | – |
Cancelled | (43) | – |
Foreign exchange gain | (3) | – |
31 st December | 186 | – |
| 18-month | ||
| Year ended | period ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
| Provision for Asset Retirement Obligation | ||
(“ARO”) | 12,506 | – |
Legal and other provisions | 878 | – |
Long Term Severance Pay Provision | 433 | – |
Total other non-current provisions | 13,817 | – |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Movement on provision for ARO | $000 | $000 |
January 1 | – | – |
Acquired | 12,455 | – |
Interest expense | 207 | – |
Revaluation at year end | (156) | – |
December 31 | 12,506 | – |
| 31 December | 31 December | |
| Movement on acquired contingent liability for legal | 2024 | 2023 |
| costs | $000 | $000 |
January 1 | – | – |
Acquired | 878 | – |
December 31 | 878 | – |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Movement on provision for severance pay | $000 | $000 |
January 1 | – | – |
Acquired | 393 | – |
Additions | 31 | – |
Cancellations | (3) | – |
Interest income | 28 | – |
Foreign exchange gain | (16) | |
December 31 | 433 | – |
| Proportion of | |||||
| ownership | |||||
| Direct or | interest at | ||||
| Country of | indirect | 31 December | |||
| Name | incorporation | Parent | holding | 2024 | Nature of business |
ACG Holdco 1 Limited | United Kingdom | ACG Metals Ltd | Direct | 100% | Holding company |
ACG Holdco 2 Limited | United Kingdom | ACG Metals Ltd | Direct | 100% | Dormant |
| Polimetal Madenclik | ACG Holdco 1 | ||||
Sanayi ve Ticaret | Turkey | Limited | Direct | 100% | Mining company |
Name | Registered address |
ACG Holdco 1 Limited | Riverbank House C/O Fieldfisher LLP, 2 Swan Lane, London, |
| United Kingdom, EC4R 3TT | |
ACG Holdco 2 Limited | Riverbank House C/O Fieldfisher LLP, 2 Swan Lane, London, |
| United Kingdom, EC4R 3TT | |
| Polimetal Madenclik Sanayi ve | Bestepe Mahallesi Yasam Caddesi, Ak Plaza Apt., No: 7/7, |
| Ticaret | Yenimahalle, Ankara. |
| 2024 | 2023 | |
| $000 | $000 | |
Finished goods | 11 | – |
Unfinished goods | 5,669 | – |
Raw materials | 1,749 | – |
Total Inventories | 7,429 | – |
| 2024 | 2023 | |
| $000 | $000 | |
Receivables in escrow | 6,773 | – |
Prepayments | 597 | 206 |
VAT and other taxes receivable | 223 | – |
Other receivables | 505 | – |
Total Other receivables | 8,098 | 206 |
| 2024 | 2023 | |
| $000 | $000 | |
Restricted cash | 76 | 806 |
Cash on deposit | 3,849 | – |
Cash & cash equivalents | 5,750 | 648 |
Total | 9,675 | 1,454 |
| 2024 | 2023 | |
| $000 | $000 | |
Trade payables | 17,678 | 228 |
Accruals | 6,096 | 102 |
Social security & other taxes payables | 213 | – |
Other payables | 440 | 514 |
Deposits and Guarantees received | 358 | – |
Total trade and other payables | 24,785 | 844 |
| 2024 | 2023 | |
| Current | $000 | $000 |
Sponsor loans | 13,768 | – |
Other loans | 25,843 | – |
Total current loans | 39,611 | – |
| Non-cash | |||||||
| Non-cash | Interest and | ||||||
| Debt for | Cash | discount | |||||
| 01-Jan-24 | equity | Cash inflow | outflow | unwind | Non-cash | 31-Dec-24 | |
| $000 | $000 | $000 | $000 | $000 | Redemption | $000 | |
Class A Shares | 292 | – | – | – | – | (267) | 25 |
| Loans – | |||||||
Traxys | – | – | 37,500 | (13,201) | 1,544 | – | 25,843 |
Sponsor loan | – | 16,820 | – | (3,825) | 773 | – | 13,768 |
292 | 16,820 | 37,500 | (17,026) | 2,317 | (267) | 39,636 |
| 18-month | ||
| Year | period | |
| ended | ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| $000 | $000 | |
Opening Balance | 770 | – |
Inception date fair value | – | 3,502 |
Warrants issued | 5,648 | – |
Fair value loss through profit or loss | 8,472 | (2,732) |
Closing Balance | 14,890 | 770 |
Classified as equity | Number | $000 |
| At 31 December 2023 | ||
| $0.01 Class B ordinary shares (“Sponsor | ||
Shares”) | 3,125,000 | 31 |
| $1.50 Class B ordinary Shares (“Sponsor | ||
Shares”) | 1,333,333 | 2,000 |
| Total share capital classified as equity 31 | ||
December 2023 | 4,458,333 | 2,031 |
Number | $000 | |
B ordinary shares converted at acquisition | (4,458,333) | (2,031) |
A ordinary shares created on re-admission | 3,125,000 | 2,031 |
LTIP share impact | – | 684 |
Ordinary A shares issued – Lidya | 6,646,796 | 39,881 |
Ordinary A shares – EIP | 721,102 | – |
Ordinary A shares issued – Other investors | 7,715,659 | 43,979 |
Ordinary A shares – Sponsor debt for equity | 758,207 | 4,322 |
| Total share capital classified as equity 31 | ||
December 2024 | 18,966,764 | 90,897 |
| 2024 | 2023 | 2024 | 2023 | |
| Number | Number | $000 | $000 | |
| Classified as a financial liability: Public shares | ||||
| $10.00 redeemable Class A ordinary shares | ||||
Opening balance | 28,268 | – | 292 | – |
Proceeds of issue of Public Shares | – | 12,500,000 | – | 125,000 |
Less: initial recognition of Public Warrants | – | – | – | (1,117) |
Less: share issue costs | – | – | – | (2,817) |
Effective interest accretion | – | – | – | 7,996 |
Redemption of Class A Shares | (25,813) | (12,471,732) | (267) | (128,770) |
| Total share capital classified as financial | ||||
liability | 2,455 | 28,268 | 25 | 292 |
| 2024 | 2023 | |
| $000 | $000 | |
| Issue of share capital and sponsors warrants | ||
on IPO | 10,963 | 10,963 |
10,963 | 10,963 |