Ferroglobe (NASDAQ: GSM) posts 2025 loss but generates cash and sets 2026 AGM agenda
Ferroglobe PLC has convened its 2026 Annual General Meeting and released its U.K. Annual Report and Accounts for 2025, asking shareholders to approve routine items such as receipt of the accounts, the 2025 directors’ remuneration report, re-election of all directors, and re-appointment of KPMG as auditor.
In 2025 the company faced weaker markets, with revenue falling to $1,335 million from $1,644 million and Adjusted EBITDA declining to about $28 million. Reported EBITDA was a loss of $72.4 million and net loss reached $177.1 million. Despite this, Ferroglobe generated $51 million of operating cash flow, ended the year with $123 million in cash and modest net debt, and paid $10.5 million in dividends while repurchasing 1.3 million shares.
The company highlights new long-term French power agreements to support energy cost predictability, continued execution of a multi-year efficiency and commercial improvement program, and progress on trade protection measures in the EU and U.S. It also outlines an ESG strategy through 2026, including climate-risk assessment aligned with TCFD and broader environmental and governance initiatives.
Positive
- None.
Negative
- None.
Key Figures
Key Terms
Adjusted EBITDA financial
Free cash-flow financial
Net Debt to Capital financial
ARENH mechanism regulatory
antidumping and countervailing duty regulatory
Task Force on Climate-related Financial Disclosures (TCFD) financial
SECURITIES AND EXCHANGE COMMISSION
under the Securities Exchange Act of 1934
(Name of Registrant)
London W1J 5JN, United Kingdom
(Address of Principal Executive Office)
| |
Form 20-F ☒
|
| |
Form 40-F ☐
|
|
|
Exhibit No.
|
| |
Description
|
|
| 99.1 | | |
Notice of Annual General Meeting dated May 19, 2026
|
|
| 99.2 | | |
Ferroglobe PLC Annual Report and Accounts for the year ended December 31, 2025
|
|
| 99.3 | | |
Extracts from the 2025 Annual Report on Form 20-F
|
|
| 99.4 | | |
Form of Proxy Card for the 2026 Annual General Meeting
|
|
FERROGLOBE PLC
(Principal Executive Officer)
London, EC3M 7AF, United Kingdom and incorporated in England and Wales with company number 9425113)
May 19, 2026
May 19, 2026
| |
GLOSSARY AND DEFINITIONS
|
| | | | 3 | | |
| |
OFFICERS AND PROFESSIONALS ADVISERS
|
| | | | 6 | | |
| |
INTRODUCTION
|
| | | | 7 | | |
| |
CHAIRMAN’S LETTER TO SHAREHOLDERS
|
| | | | 8 | | |
| |
STRATEGIC REPORT
|
| | | | 11 | | |
| |
DIRECTORS’ REPORT
|
| | | | 29 | | |
| |
DIRECTORS’ RESPONSIBILITIES
|
| | | | 39 | | |
| |
DIRECTORS’ REMUNERATION REPORT
|
| | | | 40 | | |
| |
INDEPENDENT AUDITOR’S REPORT TO THE MEMBERS OF FERROGLOBE PLC
|
| | | | 62 | | |
| |
CONSOLIDATED FINANCIAL STATEMENTS
|
| | | | 71 | | |
| |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEARS ENDED 31, 2025 AND
2024 |
| | | | 77 | | |
| |
PARENT COMPANY BALANCE SHEET
|
| | | | 156 | | |
| |
PARENT COMPANY STATEMENT OF CHANGES IN EQUITY
|
| | | | 157 | | |
| |
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024
|
| | | | 158 | | |
| |
Appendix 1 – Non-IFRS group financial metrics (unaudited)
|
| | | | 165 | | |
| |
“2025”
|
| | the financial year ended December 31, 2025; | |
| |
“2024”
|
| | the financial year ended December 31, 2024; | |
| |
“2026 AGM”
|
| |
the Annual General Meeting of the Company, to be held in 2026;
|
|
| |
“2025 Form 20-F”
|
| |
the Company’s Form 20-F for the fiscal year ended December 31, 2025;
|
|
| |
“ABL Revolver”
|
| |
the credit agreement, dated as of 30 June 2022, between Ferroglobe subsidiaries Ferroglobe USA, Inc, and QSIP Canada ULC, as borrowers, for a Credit and Security Agreement for a $100 million North American asset-based revolving credit facility, with Bank of Montreal, as lender;
|
|
| |
“Adjusted EBITDA”
|
| |
earnings before interest, tax, depreciation and amortisation, adjusted in accordance with Company’s adjustments announced as part of its earnings reports. Alternative Performance Measures are reconciled at Appendix 1;
|
|
| |
“Alternative Performance Measures”
|
| | the non-IFRS financial metrics reconciled at Appendix 1; | |
| |
“Aon”
|
| | Aon Plc; | |
| |
“ARA”
|
| |
this annual report and accounts for the financial year ended December 31, 2025;
|
|
| |
“Articles”
|
| |
the Articles of Association of the Company, from time to time;
|
|
| |
“Auditor”
|
| |
KPMG LLP, the Company’s independent U.K. statutory auditor;
|
|
| |
“Board”
|
| | the Company’s board of directors; | |
| |
“Business Combination”
|
| |
the business combination of Globe and FerroAtlántica as the Company’s wholly owned subsidiaries on 23 December 2015;
|
|
| |
“Business Combination Agreement”
|
| |
the definitive transaction agreement entered into on 23 February 2015 (as amended and restated on 5 May 2015) by, among others, the Company, Grupo VM, FerroAtlántica and Globe;
|
|
| |
“Capital”
|
| |
net debt plus total equity. Alternative Performance Measures are reconciled at Appendix 1;
|
|
| |
“CEO”, “Chief Executive Officer” or “Chief Executive”
|
| |
the Chief Executive Officer of the Company, or where the context requires, of the relevant company or organization;
|
|
| |
“Companies Act”
|
| | the U.K. Companies Act 2006; | |
| |
“Company” or “Ferroglobe”
|
| |
Ferroglobe PLC, a company incorporated in England and Wales with registered number 09425113 and whose registered office is at The Scalpel, 18th Floor, 52 Lime Street, London, United Kingdom, EC3M 7AF or, where the context requires, the Group;
|
|
| |
“Consolidated Financial Statements”
|
| |
(save in the supplemental attachment when it will have the meaning given below) these consolidated financial statements for the year ended December 31, 2025;
|
|
| |
“Compensation Committee”
|
| | the compensation committee of the Company; | |
| |
“EBITDA”
|
| | earnings before interest, tax, depreciation and amortisation; | |
| |
“EIP”
|
| |
the Ferroglobe PLC Equity Incentive Plan, adopted by the Board on May 19, 2016 and approved by shareholders on June 29, 2016; and as amended and renewed by the Board on May 22, 2025 and approved by shareholders on June 26, 2025;
|
|
| |
“EU”
|
| | the European Union; | |
| |
“Exchange Act”
|
| | the U.S. Securities Exchange Act of 1934 (as amended); | |
| |
“Executive Chairman”
|
| | the executive chairman of the Company; | |
| |
“Executive Directors” or “Executives”
|
| | the executive directors of the Company; | |
| |
“Ferroglobe Spain Metals” or “Predecessor”
|
| |
Ferroglobe Spain Metals a joint stock company organised under the laws of Spain, including (where the context so requires), its subsidiaries and subsidiary undertakings;
|
|
| |
“Free cash-flow”
|
| |
operating cash-flow less intangible assets and property, plant and equipment cash flows. Alternative Performance Measures are reconciled at Appendix 1;
|
|
| |
“Ferroglobe USA” or “Globe” or
“GSM” |
| |
Ferroglobe USA, a Delaware corporation, including (whether the context requires) its subsidiaries and subsidiary undertakings;
|
|
| |
“Group”
|
| | the Company and its subsidiaries; | |
| |
“Grupo VM”
|
| | Grupo Villar Mir, S.A.U.; | |
| |
“IASB”
|
| | International Accounting Standards Board; | |
| |
“IFRS”
|
| | International Financial Reporting Standards; | |
| |
“KPI”
|
| | key performance indicator; | |
| |
“NASDAQ”
|
| | the NASDAQ Global Select Market; | |
| |
“NASDAQ Rules”
|
| | the NASDAQ Stock Market Rules; | |
| |
“Net debt”
|
| |
bank borrowings (excluding factoring programs), debt instruments, and other financial liabilities, less cash and cash equivalents. Alternative Performance Measures are reconciled at Appendix 1;
|
|
| |
“Non-Executive Directors” or “NEDs”
|
| | the non-executive directors of the Company; | |
| |
“Reinstated Senior Notes”……………
|
| |
refer to the notes issued in exchange of 98.588% of the 9.375% Senior Notes due 2022 issued by Ferroglobe Finance Company PLC and Globe due December 2025;
|
|
| |
“Ordinary Shares”
|
| |
the ordinary shares of $0.01 each in the capital of the Company;
|
|
| |
“Policy”
|
| | the directors’ remuneration policy in force from time to time; | |
| |
“SEC”
|
| | the U.S. Securities and Exchange Commission; | |
| |
“SHA”
|
| |
the amended and restated shareholders agreement between Group VM and the Company dated November 22, 2017, as amended on January 23, 2018, May 13, 2021 and July 29, 2021;
|
|
| |
“SOX”
|
| | the U.S. Sarbanes-Oxley Act of 2002; | |
| |
“Subactivity”
|
| |
incremental cost incurred at the plants in special circumstances, such as unscheduled shutdowns due to an unexpected breakdown that needs to be repaired, and idling facilities/mothball;
|
|
| |
“U.K.”
|
| | the United Kingdom of Great Britain and Northern Ireland; | |
| |
“U.S.”
|
| | the United States of America; | |
| |
“Working capital”
|
| |
inventories and trade and other receivables, less trade and other payables. Alternative Performance Measures are reconciled at Appendix 1;
|
|
| |
“$”
|
| | U.S. dollar. | |
| | In the separate attachment hereto only (and for the avoidance of doubt, not in the remainder of this U.K. Annual Report and Accounts), the following phrase has the meaning given below: | | |||
| |
“Consolidated Financial Statements”
|
| |
the audited consolidated financial statements of Ferroglobe and its subsidiaries as of December 31, 2025, 2024 and 2023 and for each of the years ended December 31, 2025, 2024 and 2023, including the related notes thereto, prepared in accordance with IFRS, as filed on SEC Form 20-F.
|
|
Marta Amusategui
Rafael Barrilero Yarnoz
Bruce Crockett
Stuart Eizenstat
Marco Levi
Nicolas de Santis
Manuel Garrido y Ruano
Belén Villalonga
Juan Villar-Mir de Fuentes
Silvia Villar-Mir de Fuentes
18th Floor
52 Lime Street
London
EC3M 7AF
Statutory Auditor
15 Canada Square
E14 5GL London
| |
Adjusted
EBITDA |
| |
Adjusted
EBITDA Margin |
| |
Working
Capital |
| |
Free Cash-
Flow |
|
| |
($m)
|
| | | | |
($m)
|
| |
($m)
|
|
| |
27.6
|
| |
2.1%
|
| |
427.5
|
| |
-11.8
|
|
| |
(2024: 153.8)
|
| |
(2024: 9.4)%
|
| |
(2024: 460.8)
|
| |
(2024: 164.1)
|
|
| |
Reported
EBITDA |
| |
Net
(Loss) Income |
| |
Adjusted Gross
Debt |
| |
Net Debt to
Total Assets |
| |
Net Debt to
Capital |
|
| |
($m)
|
| |
($m)
|
| |
($m)
|
| | | | | | |
| |
-72.4
|
| |
-177.1
|
| |
207.8
|
| |
6.0%
|
| |
12.3%
|
|
| |
(2024: 127.2)
|
| |
(2024: 20.8)
|
| |
(2024: 106.0)
|
| |
(2024: -1.85)%
|
| |
(2024: -3.4)%
|
|
| | |
Type
(TCFD Category) |
| | |
Position in the
value chain |
| | |
Climate-related risk
|
| | |
Strategic Response
|
| |
| | |
Physical climate (Acute)
|
| | |
Own operations and upstream
|
| | |
Drought. Operational constraints caused by acute water shortage and energy supply disruptions.
|
| | |
Ensure access to diverse water sources. This includes ensuring access to multiple available water supplies and leveraging rainwater for reuse. Explore alternative options of energy supply that do not rely on water-dependent sources.
|
| |
| | |
Transition (Market)
|
| | |
Own operations and upstream
|
| | |
Increase of operational costs due to rising electricity prices or, under certain circumstances, potentially resulting in cease operations and loss of production.
|
| | |
Conduct an in-depth analysis of global electrification trends to assess their potential impact on energy supply, pricing, and availability, and to identify appropriate mitigation measures.
|
| |
| | |
Type
(TCFD Category) |
| | |
Position in the
value chain |
| | |
Climate-related risk
|
| | |
Strategic Response
|
| |
| | |
Transition (Market)
|
| | |
Own operations
|
| | |
Shortage and increase in the cost of raw materials.
|
| | |
Diversifying its supply chain by pursuing long-term contracts to ensure stable access to raw materials, securing its own quartz mines, and replacing coal with biocarbon. This approach aims to mitigate cost fluctuations, ensure sustainable sourcing, and strengthen resilience against market volatility and regulatory changes.
|
| |
| | |
Transition (Regulatory & legal)
|
| | |
Upstream
|
| | |
Rising costs driven by the impact of emissions trading schemes throughout different segments of the supply chain.
|
| | |
Development of a decarbonization strategy that allows for maintaining the competitiveness of operations, thereby reducing the carbon footprint by replacing fossil coal with biochar and increasing access to a low carbon and/or renewable energy mix.
|
| |
| | |
Type (TCFD
Category) |
| | |
Climate-related
opportunities |
| | |
Strategic Response
|
| |
| | |
Opportunity (Energy)
|
| | |
Use of low emission sources of energy
|
| | |
Seeking to conclude new PPAs in countries where the Company operates (such as the PPA’s signed in Spain in 2025).
|
| |
| | |
Opportunity (Products & Services)
|
| | |
Development of new products, markets, and applications through R&D and innovation
|
| | |
Continued development of proprietary in-house technological capabilities, alongside research initiatives and strategic partnerships, to drive innovation in the transport sector (such as the production of silicon as anodic material for lithium-ion batteries).
|
| |
| | |
Opportunity (Products & Services)
|
| | |
Expansion of energy transition-related products
|
| | |
Continuous monitoring of potential product applications and industry partners in emerging industries linked to the adoption of low-carbon solutions, such as renewable energy and the electrification of the economy.
|
| |
| | |
Type
|
| | |
Category
|
| | |
KPIs
|
| |
| | |
Physical
climate risks |
| | |
Chronic
|
| | |
Total financial impacts over the past rolling 4 years4.
|
| |
| |
Acute
|
| | |||||||||
| | |
Transition climate risks
|
| | |
GHG emissions
|
| | |
Scope 1, 2 and 3 emissions (tons CO₂e).
Price for the fiscal year (€/tCO2e). CapEx (M€) |
| |
| | Electricity price | | | |
Average electricity price per megawatt-hour (MWh) by country
|
| | |||||
| | Changes in raw material cost | | | | Wood and manganese ore (%). | | |
| | |
Type
|
| | |
Category
|
| | |
KPIs
|
| |
| | |
Climate -
related opportunities |
| | |
Renewable energy
|
| | |
Electricity consumption derived from renewable energy sources (%).
|
| |
| | Development of new products, markets, and applications through R&D and innovation. | | | |
Revenue associated with the development and the production of silicon as anodic material for lithium-ion batteries
|
| | |||||
| | Expansion of energy transition-related products. | | | |
Revenue associated with the deployment of silicon-based products for transition technologies.
|
| |
| |
Javier López Madrid...........................
|
| | Director and Executive Chairman | |
| |
Marco Levi.........................................
|
| |
Director and Chief Executive Officer
|
|
| |
Rafael Barrilero Yarnoz......................
|
| | Non-Executive Director | |
| |
Bruce L. Crockett...............................
|
| | Non-Executive Director | |
| |
Stuart E. Eizenstat..............................
|
| | Non-Executive Director | |
| |
Manuel Garrido y Ruano...................
|
| | Non-Executive Director | |
| |
Nicolas de Santis................................
|
| | Non-Executive Director | |
| |
Marta Amusategui Vergara.................
|
| | Non-Executive Director | |
| |
Juan Villar-Mir de Fuentes
|
| | Non-Executive Director | |
| |
Silvia Villar-Mir de Fuentes................
|
| | Non-Executive Director | |
| |
Belén Villalonga Morenés
|
| | Non-Executive Director | |
| | |
Global GHG emissions data for period 1 January 2025 to 31 December 2025 Emissions From:
|
| | |
Tonnes of CO2e
|
| | |||
| | | Combustion of fuel and operation of facilities | | | | | | 1,613,6305 | | | |
| | | Electricity, heat, steam and cooling purchased for own use | | | | | | 1,452,769 | | | |
| | |
Company’s chosen intensity measurement:
Emissions reported above normalized to per tonne of product output |
| | | | | 4.55 | | | |
| | |
Global GHG emissions data for period 1 January to
31 December 2022-2025 |
| | |
Tonnes of CO2e
|
| | ||||||||||||||||||||||||
| | |
Emissions From:
|
| | |
2022
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | ||||||||||||
| | | Combustion of fuel and operation of facilities | | | | | | 2,028,5566 | | | | | | | 1,705,5047 | | | | | | | 1,793,7148 | | | | | | | 1,613,6309 | | | |
| | | Electricity, heat, steam and cooling purchased for own use | | | | | | 1,184,366 | | | | | | | 1,617,429 | | | | | | | 1,938,914 | | | | | | | 1,452,769 | | | |
| | | Energy Consumption (MWh) | | | | | | 6,479,769 | | | | | | | 5,832,331 | | | | | | | 5,909,213 | | | | | | | 5,102,581 | | | |
| | |
Company’s chosen intensity measurement:
Emissions reported above normalized to per tonne of product output |
| | | | | 4.50 | | | | | | | 5.10 | | | | | | | 5.04 | | | | | | | 4.55 | | | |
May 19, 2026
| |
Element
|
| |
Purpose and link
to strategy |
| |
Operation and maximum
opportunity |
| |
Performance
framework and recovery |
|
| |
Salary
|
| |
A fixed salary commensurate with the individual’s role, responsibilities and experience, having regard to broader market rates.
|
| |
Normally reviewed annually, taking account of Group performance, individual performance, changes in responsibility, levels of increase for the broader employee population and market salary levels.
|
| |
A broad assessment of individual and corporate performance is considered as part of the annual review process.
|
|
| |
Pension and retirement benefits
|
| |
Attraction and retention of top talent; providing mechanism for the accumulation of retirement benefits.
|
| |
Executive Directors may be paid a contribution towards a pension arrangement; a cash allowance in lieu of pension or a combination of the two.
The maximum pension contribution and /or cash allowance in total is 20% of base salary. This includes any contributions to U.S. tax-qualified defined contribution 401(k) plan.
|
| |
Not applicable.
|
|
| |
Benefits
|
| |
Attraction and retention of top talent.
|
| |
Benefits may include but are not limited to medical cover, life assurance and income protection insurance.
Relocation allowances may take into account a housing allowance, school fees, adviser fees for assistance with tax affairs and an expatriate allowance to cover additional expenditure incurred as a result of the relocation.
|
| |
Not applicable
|
|
| | | | | | | |
Payment of such relocation allowances will be reviewed by the Committee on an annual basis. Benefits may include tax equalization provisions applicable if an Executive moves between jurisdictions
|
| | | |
| |
Element
|
| |
Purpose and link
to strategy |
| |
Operation and maximum
opportunity |
| |
Performance
framework and recovery |
|
| | | | | | | |
with differing tax regimes at the Company’s request.
|
| | | |
| | | | | | | |
If the Executive moves to an area of higher taxation, the Company may agree to make an annual or other regular payment in cash to compensate him or her for any additional tax burden. Where the Executive moves to a jurisdiction where his or her effective tax burden is lower than that to which he or she was subject prior to such move, the Executive’s compensation may be commensurately reduced to ensure that his or her net pay remains unaffected.
Benefits will be provided as the Committee deems necessary including to take into account perquisites or benefits received from a prior employer or as is customary in the country in which an executive resides or is relocated from.
Reasonable business expenses incurred in line with the Company policy will be reimbursed (including any tax thereon)
Benefits provided by the Company are subject to market rates and therefore there is no prescribed monetary maximum.
The Company and the Committee keep the cost of the benefits under review. The Company provides all Executive Directors with directors’ and officers’ liability insurance and will provide an indemnity to the fullest extent permitted by the Companies Act.
|
| | | |
| | |||||||||||
| |
Element
|
| |
Purpose and link
to strategy |
| |
Operation and maximum
opportunity |
| |
Performance
framework and recovery |
|
| |
Annual and other bonuses
|
| |
Short-term performance-based incentive to reward achievement of annual performance objectives.
|
| |
The annual bonus plan and all payments and awards under it are at the discretion of the Committee. Subject as aforesaid, the Committee will determine an Executive Director’s actual bonus amount, subject to the achievement of stretching performance criteria measured over the relevant financial period.
At least two-thirds of the bonus will be based on financial metrics with any balance based on non-financial metrics.
The maximum annual bonus opportunity that may be awarded to an Executive Director is normally 200% of salary.
|
| |
The Committee will select the most appropriate performance measures for the annual bonus for each performance period and will set appropriately demanding targets.
No more than 25% of the maximum annual bonus payable for each performance condition will be payable for threshold performance.
|
|
| | | | | | | |
If the Committee, in exceptional circumstances provides higher annual bonus opportunities in any year its rationale will be clearly explained in the Annual Report on Remuneration for the relevant year. In these and other exceptional circumstances the limit will be 500% of salary.
|
| |
Recovery and recoupment will apply to all bonus awards for misstatement, error or gross misconduct.
|
|
| | | | | | | |
The Committee may choose to defer an element of the annual bonus. An Executive Director may be granted an additional long-term incentive award as described below of equal value (at maximum) to the amount of annual bonus deferred.
|
| | | |
| |
Element
|
| |
Purpose and link
to strategy |
| |
Operation and maximum
opportunity |
| |
Performance
framework and recovery |
|
| | | | | | | |
In addition or in place of an annual bonus, the Company may pay a retention bonus where it considers it necessary to retain key Executives in situations where the relevant Executive would otherwise leave the Company and his or her retention is critical to the Company’s performance and/or the achievement of strategic goals or key projects. The grant, terms and payment of any retention bonus are at the discretion of the Committee.
A retention bonus may be payable in cash or in shares and subject to such conditions as the Committee sees fit, including the Executive remaining with the Company for a defined period of time and/or meeting set performance criteria.
The Committee would normally count any retention bonus awarded towards the 500% of salary limit.
|
| | | |
| |
Long-term incentive awards
|
| |
Focus Executive Directors’ efforts on sustainable strong long-term performance of the Company as a whole, and to aid in retention with multi-year vesting provision. Promotes alignment of Executive Directors’ interests with those of the Company and shareholders.
|
| |
Executive Directors are eligible for awards to be granted as decided by the Committee under the Company’s long-term incentive plan. All awards are subject to performance targets as determined by the Committee for each grant, performance against which is normally measured over a three-year period. Awards usually vest three years from the date of their grant.
The annual target award limit will not normally be higher than 300% of salary (based on the face value of shares at date of grant).
|
| |
The Committee will select the most appropriate performance measures for long-term incentive awards for each performance period and will set appropriately demanding targets.
Performance measures may include, but are not limited to relative TSR, financial, ROCE strategic and ESG-related objectives.
The threshold vesting will vary depending on the challenge associated with the measures and target range set.
|
|
| |
Element
|
| |
Purpose and link
to strategy |
| |
Operation and maximum
opportunity |
| |
Performance
framework and recovery |
|
| | | | | | | |
Maximum vesting is normally 150% of target (based on the face value of shares at date of grant).
There is an exceptional annual target award limit in recruitment, appointment and retention situations of 500% of salary.
|
| |
Recovery and recoupment will apply to all long-term incentive awards for misstatement, error or gross misconduct.
|
|
| |
Share ownership guidelines
|
| |
Increases alignment between the Executive Directors and shareholders.
|
| |
Executive Directors are required to build up and maintain an in-employment shareholding worth 200% of salary.
This shareholding guideline could be achieved through the retention of shares on vesting/exercise of share awards and may also (but is not required to) be through the direct purchase of shares by the Executive Directors.
|
| |
Not applicable.
|
|
| | |||||||||||
| |
Element
|
| |
Purpose and link
to strategy |
| |
Operation and maximum
opportunity |
| |
Performance
framework and recovery |
|
| |
Non-Executive
Directors fees including any Non-Executive Chairman |
| |
To appropriately remunerate the Non-Executive Directors
|
| |
The Non Executive Directors are paid a basic fee. Supplemental fees may be paid for additional responsibilities and activities, such as for Board committee responsibilities (e.g. for chairing and for being a member of the audit, compensation, nominations and corporate governance committees) and for undertaking the Senior Independent Director role, to reflect the additional responsibilities as well as travel fees to reflect additional time incurred in travelling to meetings.
|
| | Not applicable | |
| | | | | | | |
These fee levels are reviewed periodically, with reference to time commitment, knowledge, experience and responsibilities of the role as well as market levels in comparable companies both in terms of size and sector.
|
| | | |
| | | | | | | |
The Non Executive Directors are paid a basic fee. Supplemental fees may be paid for additional responsibilities and activities, such as for Board committee responsibilities (e.g. for chairing and for being a member of the audit, compensation, nominations and corporate governance committees) and for undertaking the Senior Independent Director role, to reflect the additional responsibilities as well as travel fees to reflect additional time incurred in travelling to meetings.
|
| | | |
| | | | | | | |
These fee levels are reviewed periodically, with reference to time commitment, knowledge, experience and responsibilities of the role as well as market levels in comparable companies both in terms of size and sector.
|
| | | |
| | | | | | | |
The Company does not currently have a Non Executive Chairman. If one were appointed his or her fee would be set at a level with reference to time commitment, knowledge, experience and responsibilities of the role as well as market levels in comparable companies both in terms of size and sector.
|
| | | |
| | | | | | | |
There is no maximum fee level or prescribed annual increase.
|
| | ||
| | | | | | | | | ||||
| | | | | | | | | | | | |
| |
Element
|
| |
Purpose and link
to strategy |
| |
Operation and maximum
opportunity |
| |
Performance
framework and recovery |
|
| |
Payment of expenses and benefits
|
| |
To support the Non-Executive Directors in the fulfilment of their duties
|
| |
Reasonable expenses incurred by the Non-Executive Directors in carrying out their duties may be reimbursed by the Company including any personal tax payable by the Non-Executive Directors as a result of reimbursement of those expenses. The Company may also pay an allowance in lieu of expenses and may arrange and pay for the provision of advice or assistance in relation to personal taxes for which the Non-Executive Director may be liable in connection with his or her appointment to the Board, if it deems this appropriate.
The Company provides Non-Executive Directors with directors’ and officers’ liability insurance and an indemnity to the fullest extent permitted by the Companies Act.
|
| | Not applicable | |
| | | | | | | | | | | | |
| | Non-Executive Director base fee | | | £70,000 ($92,323) | |
| | Senior Independent Director | | | £35,000 ($46,162) | |
| | Member of Audit Committee | | | £17,500 ($23,081) | |
| | Member of Compensation Committee | | | £15,500 ($20,443) | |
| | Member of Nominations and Governance Committee | | | £12,000 ($15,827) | |
| | Committee Chairperson | | |
Two times committee
membership fee |
|
| | Extraordinary meetings (per meeting) | | | | |
| | In person meetings | | | £2,500 ($3,297) | |
| | Meetings by videoconference/telephone | | | £1,250 ($1,649) | |
| | Travel fee (per meeting) | | | | |
| | Intercontinental travel | | | £3,500 ($4,616) | |
| | Continental travel | | | £1,500 ($1,978) | |
| | |
Executive
Director |
| | |
Salary10
(USD 000s) |
| | |
Benefits11
(USD 000s) |
| | |
Pension12
(USD 000s) |
| | |
Short-term
incentives (USD 000s) |
| | |
Long-term
incentives13 (USD 000s) |
| | |
Total
(USD 000s) |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| | |
20254
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| | |||||||||||||||||||||||||||||||||||||||||
| | |
Javier López Madrid
|
| | | | | 826 | | | | | | | 783 | | | | | | | 241 | | | | | | | 223 | | | | | | | 165 | | | | | | | 156 | | | | | | | 200 | | | | | | | 544 | | | | | | | — | | | | | | | 344 | | | | | | | 1,432 | | | | | | | 2,050 | | | |
| | |
Marco Levi
|
| | | | | 964 | | | | | | | 903 | | | | | | | 50 | | | | | | | 45 | | | | | | | 193 | | | | | | | 181 | | | | | | | 250 | | | | | | | 627 | | | | | | | — | | | | | | | 530 | | | | | | | 1,457 | | | | | | | 2,286 | | | |
| | |
Executive
Director |
| | |
Total Fixed
Remuneration (USD 000s) |
| | |
Total Variable
Remuneration (USD 000s) |
| | |
Total
Remuneration (USD 000s) |
| | ||||||||||||||||||||||||||||||
| |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| | |||||||||||||||||||||||
| | |
Javier López Madrid
|
| | | | | 1,232 | | | | | | | 1,162 | | | | | | | 200 | | | | | | | 888 | | | | | | | 1,432 | | | | | | | 2,050 | | | |
| | |
Marco Levi
|
| | | | | 1,207 | | | | | | | 1,129 | | | | | | | 250 | | | | | | | 1,157 | | | | | | | 1,457 | | | | | | | 2,286 | | | |
| | |
Non-Executive Directors
|
| | |
Fees ($’000)
|
| | |
Benefits ($’000)14
|
| | |
Total ($’000)
|
| | ||||||||||||||||||||||||||||||
| |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| | |||||||||||||||||||||||
| | |
Bruce L Crockett
|
| | | | | 200 | | | | | | | 194 | | | | | | | 23 | | | | | | | 22 | | | | | | | 223 | | | | | | | 216 | | | |
| | |
Stuart E Eizenstat
|
| | | | | 113 | | | | | | | 109 | | | | | | | 14 | | | | | | | 13 | | | | | | | 127 | | | | | | | 122 | | | |
| | |
Manuel Garrido y Ruano
|
| | | | | 92 | | | | | | | 89 | | | | | | | 8 | | | | | | | 5 | | | | | | | 100 | | | | | | | 94 | | | |
| | |
Rafael Barrilero
|
| | | | | 133 | | | | | | | 129 | | | | | | | 10 | | | | | | | 9 | | | | | | | 143 | | | | | | | 138 | | | |
| | |
Nicolas de Santis
|
| | | | | 144 | | | | | | | 139 | | | | | | | 2 | | | | | | | 0 | | | | | | | 146 | | | | | | | 139 | | | |
| | |
Juan Villar-Mir de Fuentes
|
| | | | | 92 | | | | | | | 89 | | | | | | | 2 | | | | | | | 3 | | | | | | | 94 | | | | | | | 92 | | | |
| | |
Marta Amusategui
|
| | | | | 136 | | | | | | | 131 | | | | | | | 8 | | | | | | | 9 | | | | | | | 144 | | | | | | | 140 | | | |
| | |
Silvia Villar-Mir de Fuentes
|
| | | | | 92 | | | | | | | 89 | | | | | | | 6 | | | | | | | 7 | | | | | | | 98 | | | | | | | 96 | | | |
| | |
Belén Villalonga Morenes
|
| | | | | 131 | | | | | | | 127 | | | | | | | 18 | | | | | | | 22 | | | | | | | 149 | | | | | | | 149 | | | |
| | |
Measure
|
| | |
Weighting
(target % of award) |
| | |
Threshold
performance (0% of target paid) |
| | |
Target
performance (100% of target paid) |
| | |
Stretch
performance (150% of target paid) |
| | |
Actual
performance |
| | |
Bonus
outcome |
| |
| | |
Adjusted EBITDA
|
| | |
50%
|
| | |
<86M USD
|
| | |
120M USD
|
| | |
>200M USD
|
| | |
28M USD
|
| | |
0%
|
| |
| | |
Adjusted Free cash-flow
|
| | |
50%
|
| | |
<84.6M USD
|
| | |
118.7M USD
|
| | |
>186.6M USD
|
| | |
(12M) USD
|
| | |
0%
|
| |
| | |
Measure
|
| | |
Weighting
(target % of award) |
| | |
Threshold
performance (60% of target paid) |
| | |
Target
performance (100% of target paid) |
| | |
Stretch
performance (150% of target paid) |
| | |
Actual
Performance |
| | |
EIP
outcome |
| |
| | |
Adjusted EBIT
|
| | |
40%
|
| | |
$353 million
|
| | |
$588 million
|
| | |
$882 million
|
| | |
$262 million
|
| | |
—
|
| |
| | |
Operating cash flow
|
| | |
40%
|
| | |
$649 million
|
| | |
$1,082 million
|
| | |
$1,622 million
|
| | |
$530 million
|
| | |
—
|
| |
| | |
Relative TSR15
|
| | |
20%
|
| | |
Median
|
| | |
Median
|
| | |
Upper Quartile
|
| | |
Below median
|
| | |
—
|
| |
| | |
Director
|
| | |
Award type
|
| | |
Grant date
|
| | |
PSUs
Granted |
| | |
Due to vest
based on performance |
| | |
Estimated
value due to vest16 |
| | |
Vesting date
|
| | ||||||
| | |
Javier López Madrid
|
| | |
LTIP PSUs
|
| | |
May 30, 2023
|
| | | | | 222,623 | | | | | | | — | | | | |
—
|
| | |
May 30, 2026
|
| |
| | |
Marco Levi
|
| | |
LTIP PSUs
|
| | |
May 30, 2023
|
| | | | | 261,521 | | | | | | | — | | | | |
—
|
| | |
May 30, 2026
|
| |
| | | | | | |
Type of
award |
| | |
Basis of
award (at max) |
| | |
Share
value at grant |
| | |
Number
of shares at target |
| | |
Number
of shares at max |
| | |
Face
value of shares at max |
| | |
Vesting
date |
| | |
Performance
period |
| |
| | |
Javier López Madrid
|
| | |
Conditional
Award |
| | |
200% of
salary |
| | |
$4.21
|
| | |
190,185
|
| | |
285,277
|
| | |
$1.201 million
|
| | |
10 September 2028
|
| | |
January 1, 2025
through December 31, 2027 |
| |
| | |
Marco Levi
|
| | |
Conditional
Award |
| | |
200% of
salary |
| | |
$4.21
|
| | |
224,323
|
| | |
336,485
|
| | |
$1.416 million
|
| | |
10 September 2028
|
| | |
January 1, 2025
through December 31, 2027 |
| |
| | |
Director
|
| | |
Beneficially
owned shares |
| | |
Number of
unexercised vested share options |
| | |
Number of
shares under long term incentive awards without performance conditions17 |
| | |
Number of
shares under long term incentive awards with performance conditions18 |
| | |
Shareholding
as a % of fees19 |
| | |
Percentage of
Executive Director’s base salary held as shares as at December 31, 20253 |
| | ||||||||||||||||||
| | |
Javier López Madrid
|
| | | | | 199,780 | | | | | | | 1,096,920 | | | | | | | — | | | | | | | 559,255 | | | | | | | — | | | | | | | 112.2% | | | |
| | |
Marco Levi
|
| | | | | 923,818 | | | | | | | — | | | | | | | — | | | | | | | 657,204 | | | | | | | — | | | | | | | 444% | | | |
| | |
Bruce L. Crockett
|
| | | | | 46,000 | | | | | | | — | | | | | | | 2,527 | | | | | | | — | | | | | | | 107% | | | | | | | | | | |
| | |
Stuart E. Eizenstat
|
| | | | | 72,121 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 296% | | | | | | | | | | |
| | |
Manuel Garrido y Ruano
|
| | | | | 870 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 4% | | | | | | | | | | |
| | |
Marta de Amusategui y Vergara
|
| | | | | 78,220 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 273% | | | | | | | | | | |
| | |
Juan Villar Mir de Fuentes
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 0% | | | | | | | | | | |
| | |
Belen Villalonga
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 0% | | | | | | | | | | |
| | |
Nicolas De Santis
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 0% | | | | | | | | | | |
| | |
Silvia Villar Mir de Fuentes
|
| | | | | 73,990 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 373% | | | | | | | | | | |
| | |
Rafael Barrilero
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 0% | | | | | | | | | | |
| | |
Director
|
| | |
Award type
|
| | |
Grant date
|
| | |
Outstanding
|
| | |
Subject to
performance conditions20 |
| | |
Exercisable as of
December 31, 2025 |
| | |
Exercised during
the year to December 31, 2025 |
| | |
Future
vesting |
| | |
Vesting date
|
| | ||||||||||||||||||
| | |
Javier López Madrid
|
| | |
LTIP Nil cost option
|
| | | | | 24.11.16 | | | | | | | 28,11721 | | | | | | | No | | | | | | | Yes | | | | | | | — | | | | |
—
|
| | | | | 24.11.19 | | | |
| | | | | | |
LTIP Nil cost option
|
| | | | | 01.06.17 | | | | | | | 70,46421 | | | | | | | No | | | | | | | Yes | | | | | | | — | | | | |
—
|
| | | | | 01.06.20 | | | |
| | | | | | |
LTIP Nil cost option
|
| | | | | 21.03.18 | | | | | | | 46,77721 | | | | | | | No | | | | | | | Yes | | | | | | | — | | | | |
—
|
| | | | | 21.03.21 | | | |
| | | | | | |
Deferred
Bonus Award: Nil cost option |
| | | | | 14.06.18 | | | | | | | 23,06622 | | | | | | | No | | | | | | | Yes | | | | | | | — | | | | |
—
|
| | | | | 14.06.21 | | | |
| | | | | | |
LTIP Nil cost option
|
| | | | | 13.03.19 | | | | | | | 110,11421 | | | | | | | No | | | | | | | Yes | | | | | | | — | | | | |
—
|
| | | | | 28.04.22 | | | |
| | | | | | |
LTIP Nil cost option
|
| | | | | 16.12.20 | | | | | | | 432,77121 | | | | | | | No | | | | | | | Yes | | | | | | | — | | | | |
—
|
| | | | | 16.12.24 | | | |
| | | | | | |
LTIP Nil cost option
|
| | | | | 09.09.21 | | | | | | | 385,61121 | | | | | | | No | | | | | | | Yes | | | | | | | — | | | | |
—
|
| | | | | 01.01.24 | | | |
| | | | | | |
LTIP Conditional Award
|
| | | | | 30.05.23 | | | | | | | 333,93523 | | | | | | | Yes | | | | | | | No | | | | | | | — | | | | |
—
|
| | | | | 30.05.26 | | | |
| | | | | | |
LTIP Conditional Award
|
| | | | | 19.06.24 | | | | | | | 273,97723 | | | | | | | Yes | | | | | | | No | | | | | | | — | | | | |
182,651
|
| | | | | 19.06.27 | | | |
| | | | | | |
LTIP Conditional Award
|
| | | | | 10.09.25 | | | | | | | 285,27823 | | | | | | | Yes | | | | | | | No | | | | | | | — | | | | |
190,185
|
| | | | | 09.10.28 | | | |
| | |
Marco Levi
|
| | |
LTIP Conditional Award
|
| | | | | 30.05.23 | | | | | | | 392,28123 | | | | | | | Yes | | | | | | | No | | | | | | | — | | | | |
—
|
| | | | | 30.05.26 | | | |
| | | | | | |
LTIP Conditional Award
|
| | | | | 19.06.24 | | | | | | | 320,72023 | | | | | | | Yes | | | | | | | No | | | | | | | — | | | | |
320,720
|
| | | | | 10.06.27 | | | |
| | | | | | |
LTIP Conditional Award
|
| | | | | 10.09.25 | | | | | | | 336,48423 | | | | | | | Yes | | | | | | | No | | | | | | | — | | | | |
336,484
|
| | | | | 10.09.28 | | | |
| | |
Bruce L. Crockett22
|
| | |
RSU/C
|
| | | | | Various | | | | | | | 2,52721 | | | | | | | No | | | | | | | Yes | | | | | | | — | | | | |
—
|
| | | | | — | | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
|
| | | |
Javier López Madrid24
|
| |
Javier López Madrid25
|
| |
Javier López Madrid26
|
|
|
Executive Chairman’s remuneration27
|
| |
$1,232
|
| |
$1,641
|
| |
$1,656
|
|
|
Annual variable pay (including as a % of maximum)28
|
| |
(0%)
|
| |
$544 (46%)
|
| |
$565 (33%)
|
|
|
One-off Strategic Value Protection Award
|
| |
$200
|
| |
—
|
| |
—
|
|
|
LTIP awards with performance period ending in the relevant year29
|
| |
$0
|
| |
$344 (82.42%)
|
| |
N/A
|
|
| | |
2025
|
| | |
Javier López
Madrid |
| | |
Marco Levi
|
| | |
Bruce L
Crockett |
| | |
Stuart E
Eizenstat |
| | |
Manuel
Garrido y Ruano |
| | |
Rafael
Barrilero |
| | |
Nicolas de
Santis2 |
| | |
Juan
Villar Mir de Fuentes |
| | |
Marta
Amusategui |
| | |
Silvia
Villar- Mir de Fuentes |
| | |
Belén
Villalonga Morenes |
| | |
Average
Employee Cost |
| |
| | |
Salary and fees (USD 000s)
|
| | |
6%
|
| | |
7%
|
| | |
3%
|
| | |
4%
|
| | |
3%
|
| | |
3%
|
| | |
4%
|
| | |
3%
|
| | |
4%
|
| | |
3%
|
| | |
3%
|
| | | | | |
| | |
All taxable benefits (USD 000s)
|
| | |
7%
|
| | |
8%
|
| | |
5%
|
| | |
8%
|
| | |
60%
|
| | |
11%
|
| | |
100%
|
| | |
(33)%
|
| | |
(11)%
|
| | |
(14)%
|
| | |
(18)%
|
| | | | | |
| | | Annual bonuses | | | |
(100)%30
|
| | |
(100)%30
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | | | | |
| | | Total | | | |
(28)%
|
| | |
(31)%
|
| | |
3%
|
| | |
4%
|
| | |
6%
|
| | |
4%
|
| | |
5%
|
| | |
2%
|
| | |
3%
|
| | |
2%
|
| | |
0%
|
| | |
4%
|
| |
| | | 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Salary and fees (USD 000s)
|
| | |
5%
|
| | |
2%
|
| | |
(11)%
|
| | |
(4)%
|
| | |
(10)%
|
| | |
(4)%
|
| | |
12%
|
| | |
(2)%
|
| | |
(6)%
|
| | |
(13)%
|
| | |
(14)%
|
| | | | | |
| | |
All taxable benefits (USD 000s)
|
| | |
10%
|
| | |
4%
|
| | |
0%
|
| | |
44%
|
| | |
0%
|
| | |
0%
|
| | |
—
|
| | |
(25)%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | | | | |
| | | Annual bonuses | | | |
(4)%
|
| | |
(6)%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | | | | |
| | | Total | | | |
3%
|
| | |
(1)%
|
| | |
(10)%
|
| | |
0%
|
| | |
(10)%
|
| | |
(4)%
|
| | |
12%
|
| | |
(3)%
|
| | |
(5)%
|
| | |
(12)%
|
| | |
(12)%
|
| | |
(5)%
|
| |
| | | 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Salary and fees (USD 000s) | | | |
9%
|
| | |
5%
|
| | |
7%
|
| | |
6%
|
| | |
(4)%
|
| | |
5%
|
| | |
12%
|
| | |
3%
|
| | |
8%
|
| | |
(5)%
|
| | |
19%
|
| | | | | |
| | |
All taxable benefits (USD 000s)
|
| | |
8%
|
| | |
11%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
—
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | |
0%
|
| | | | | |
| | | Annual bonuses | | | |
(43)%
|
| | |
(45)%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Total | | | |
(17)%
|
| | |
(21)%
|
| | |
7%
|
| | |
5%
|
| | |
(4)%
|
| | |
5%
|
| | |
12%
|
| | |
3%
|
| | |
7%
|
| | |
(4)%
|
| | |
16%
|
| | |
(5)%
|
| |
| | | |
January 1, 2025 to
December 31, 2025 |
| |
January 1, 2024 to
December 31, 2024 |
| |
January 1, 2023 to
December 31, 2023 |
| |||||||||
| Employee costs | | | | $ | 270,649,000 | | | | | $ | 279,864,000 | | | | | $ | 305,859,000 | | |
| Average number of employees | | | | | 3,182 | | | | | | 3,423 | | | | | | 3,539 | | |
| Distributions to shareholders | | | | $ | 15,142,000 | | | | | $ | 12,186,000 | | | | | | — | | |
| | | | | | |
For
|
| | |
% of votes cast
|
| | |
Against
|
| | |
% of votes cast
|
| | |
Withheld
|
| | |||||||||||||||
| | | Remuneration Policy | | | | | | 116,983,592 | | | | | | | 81.20 | | | | | | | 24,219,854 | | | | | | | 16.81 | | | | | | | 2,864,217 | | | |
| | | Remuneration Report | | | | | | 142,318,571 | | | | | | | 98.79 | | | | | | | 1,472,412 | | | | | | | 1.02 | | | | | | | 276,680 | | | |
May 19, 2026
Refer to page 89 (accounting policy), and pages 131 to 134 (financial disclosures).
Refer to page 86 (accounting policy), and pages 105 to 109 (financial disclosures).
Refer to pages 158 (accounting policy) and page 160 (financial disclosures).
| | |
Component Type
|
| | |
Number of components
where audit procedures were performed |
| | |
Range of materiality
applied |
| | |||
| | | Quantitatively significant components | | | | | | 3 | | | | |
$8m - $8.5m
|
| |
| | |
Component Type
|
| | |
Number of components
where audit procedures were performed |
| | |
Range of materiality
applied |
| | |||
| | | Other components where we performed audit procedures | | | | | | 5 | | | | |
$5m - $7.2m
|
| |
| | | Total | | | | | | 8 | | | | | | | |
for and on behalf of KPMG LLP, Statutory Auditor
Chartered Accountants
15 Canada Square
London E14 5GL
| | Consolidated Statements of Financial Position as of December 31, 2025 and 2024 | | | | | 72 | | |
| | Consolidated Income Statements for the years ended December 31, 2025, 2024 and 2023 | | | | | 73 | | |
| |
Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2025, 2024 and 2023
|
| | | | 74 | | |
| |
Consolidated Statements of Changes in Equity for the years ended December 31, 2025, 2024 and 2023
|
| | | | 75 | | |
| | Consolidated Statements of Cash Flows for the years ended December 31, 2025, 2024 and 2023 | | | | | 76 | | |
| | Notes to the Consolidated Financial Statements | | | | | 77 | | |
| | | | |
Notes
|
| |
2025
|
| |
2024
|
| ||||||
| |
ASSETS
|
| |||||||||||||||
| | Non-current assets | | | | | | | | | | | | | | | | |
| |
Goodwill
|
| |
Note 6
|
| | | | 12,472 | | | | | | 14,219 | | |
| |
Intangible assets
|
| |
Note 7
|
| | | | 132,682 | | | | | | 103,095 | | |
| |
Property, plant and equipment
|
| |
Note 8
|
| | | | 486,678 | | | | | | 487,196 | | |
| |
Other financial assets
|
| |
Note 9
|
| | | | 26,717 | | | | | | 19,744 | | |
| |
Deferred tax assets
|
| |
Note 24
|
| | | | — | | | | | | 6,580 | | |
| |
Receivables from related parties
|
| |
Note 25
|
| | | | 1,763 | | | | | | 1,558 | | |
| |
Other non-current assets
|
| |
Note 11
|
| | | | 21,436 | | | | | | 22,451 | | |
| | Total non-current assets | | | | | | | | 681,748 | | | | | | 654,843 | | |
| | Current assets | | | | | | | | | | | | | | | | |
| |
Inventories
|
| |
Note 10
|
| | | | 306,160 | | | | | | 347,139 | | |
| |
Trade receivables
|
| |
Note 9
|
| | | | 191,536 | | | | | | 188,816 | | |
| |
Other receivables
|
| |
Note 9
|
| | | | 74,665 | | | | | | 83,103 | | |
| |
Current income tax assets
|
| |
Note 24
|
| | | | 5,564 | | | | | | 7,692 | | |
| |
Other financial assets
|
| |
Note 9
|
| | | | 11,104 | | | | | | 5,569 | | |
| |
Other current assets
|
| |
Note 11
|
| | | | 21,716 | | | | | | 52,014 | | |
| |
Restricted cash and cash equivalents
|
| |
Note 9
|
| | | | 175 | | | | | | 298 | | |
| |
Cash and cash equivalents
|
| |
Note 9
|
| | | | 122,812 | | | | | | 132,973 | | |
| | Total current assets | | | | | | | | 733,732 | | | | | | 817,604 | | |
| | Total assets | | | | | | | | 1,415,480 | | | | | | 1,472,447 | | |
| |
EQUITY AND LIABILITIES
|
| |||||||||||||||
| | Equity | | | | | | | | | | | | | | | | |
| |
Share capital
|
| | | | | | | 1,962 | | | | | | 1,962 | | |
| |
Share premium
|
| | | | | | | 86,220 | | | | | | 86,220 | | |
| |
Treasury shares
|
| | | | | | | (19,050) | | | | | | (14,360) | | |
| |
Reserves
|
| | | | | | | 905,243 | | | | | | 890,346 | | |
| |
Translation differences
|
| | | | | | | (212,735) | | | | | | (275,829) | | |
| |
Valuation adjustments
|
| | | | | | | 4,677 | | | | | | 8,630 | | |
| |
Result attributable to the Parent
|
| | | | | | | (170,700) | | | | | | 23,538 | | |
| | Equity attributable to the Parent | | | | | | | | 595,617 | | | | | | 720,507 | | |
| |
Non-controlling interests
|
| | | | | | | 96,640 | | | | | | 113,738 | | |
| |
Total equity
|
| |
Note 12
|
| | |
|
692,257
|
| | | |
|
834,245
|
| |
| | Non-current liabilities | | | | | | | | | | | | | | | | |
| |
Deferred income
|
| |
Note 14
|
| | | | 26,394 | | | | | | 8,014 | | |
| |
Provisions
|
| |
Note 15
|
| | | | 30,487 | | | | | | 24,384 | | |
| |
Provisions for pensions
|
| |
Note 16
|
| | | | 28,903 | | | | | | 27,618 | | |
| |
Bank borrowings
|
| |
Note 17
|
| | | | 60,136 | | | | | | 13,911 | | |
| |
Lease liabilities
|
| |
Note 18
|
| | | | 57,429 | | | | | | 56,585 | | |
| |
Other financial liabilities
|
| |
Note 20
|
| | | | 22,035 | | | | | | 24,602 | | |
| |
Derivative financial liabilities
|
| |
Note 21
|
| | | | 45,198 | | | | | | 1,086 | | |
| |
Deferred tax liabilities
|
| |
Note 24
|
| | | | 11,005 | | | | | | 19,629 | | |
| |
Other non-current liabilities
|
| |
Note 23
|
| | | | 345 | | | | | | 13,759 | | |
| | Total non-current liabilities | | | | | | | | 281,932 | | | | | | 189,588 | | |
| | Current liabilities | | | | | | | | | | | | | | | | |
| |
Provisions
|
| |
Note 15
|
| | | | 87,308 | | | | | | 83,132 | | |
| |
Provisions for pensions
|
| |
Note 16
|
| | | | 186 | | | | | | 168 | | |
| |
Bank borrowings
|
| |
Note 17
|
| | | | 79,876 | | | | | | 43,251 | | |
| |
Lease liabilities
|
| |
Note 18
|
| | | | 12,254 | | | | | | 12,867 | | |
| |
Debt instruments
|
| |
Note 19
|
| | | | 26,014 | | | | | | 10,135 | | |
| |
Other financial liabilities
|
| |
Note 20
|
| | | | 11,408 | | | | | | 48,117 | | |
| |
Payables to related parties
|
| |
Note 25
|
| | | | 2,577 | | | | | | 2,664 | | |
| |
Trade payables
|
| |
Note 22
|
| | | | 144,853 | | | | | | 158,251 | | |
| |
Income tax liabilities
|
| | | | | | | 970 | | | | | | 10,623 | | |
| |
Other current liabilities
|
| |
Note 23
|
| | | | 75,845 | | | | | | 79,406 | | |
| | Total current liabilities | | | | | | | | 441,291 | | | | | | 448,614 | | |
| | Total equity and liabilities | | | | | | | | 1,415,480 | | | | | | 1,472,447 | | |
| | | | |
Notes
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | Sales | | |
Note 27.1
|
| | | | 1,335,121 | | | | | | 1,643,939 | | | | | | 1,650,034 | | |
| | Raw materials and energy consumption for production1 | | |
Note 27.2
|
| | | | (933,531) | | | | | | (1,027,130) | | | | | | (879,286) | | |
| | Other operating income | | |
Note 27.3
|
| | | | 82,835 | | | | | | 84,378 | | | | | | 100,992 | | |
| | Staff costs | | |
Note 27.4
|
| | | | (270,649) | | | | | | (279,864) | | | | | | (305,859) | | |
| | Other operating expense | | |
Note 27.5
|
| | | | (245,899) | | | | | | (265,182) | | | | | | (270,090) | | |
| | Depreciation and amortization | | |
Note 27.6
|
| | | | (84,951) | | | | | | (75,463) | | | | | | (73,532) | | |
| | Impairment loss | | |
Note 27.8
|
| | | | (17,488) | | | | | | (43,052) | | | | | | (25,290) | | |
| | Other gain (loss) | | | | | | | | 1,105 | | | | | | 555 | | | | | | (29) | | |
| | Operating (loss) profit | | | | | | | | (133,457) | | | | | | 38,181 | | | | | | 196,940 | | |
| | Finance income | | |
Note 27.7
|
| | | | 3,474 | | | | | | 7,248 | | | | | | 5,422 | | |
| | Finance costs | | |
Note 27.7
|
| | | | (20,775) | | | | | | (21,942) | | | | | | (38,793) | | |
| | Exchange differences | | | | | | | | (23,886) | | | | | | 13,565 | | | | | | (7,551) | | |
| | (Loss) Profit before tax | | | | | | | | (174,644) | | | | | | 37,052 | | | | | | 156,018 | | |
| | Income tax expense | | |
Note 24
|
| | | | (2,468) | | | | | | (16,252) | | | | | | (57,540) | | |
| | Total (Loss) Profit for the year | | | | | | | | (177,112) | | | | | | 20,800 | | | | | | 98,478 | | |
| | (Loss) Profit attributable to the Parent | | | | | | | | (170,700) | | | | | | 23,538 | | | | | | 82,662 | | |
| | (Loss) Profit attributable to non-controlling interests | | |
Note 12
|
| | | | (6,412) | | | | | | (2,738) | | | | | | 15,816 | | |
| | Earnings per share | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | Numerator: | | | | | | | | | | | | | | | | | | | | | | |
| | Total (Loss) Profit attributable to the Parent | | | | | | | | (170,700) | | | | | | 23,538 | | | | | | 82,662 | | |
| | Denominator: | | | | | | | | | | | | | | | | | | | | | | |
| | Weighted average number of basic shares outstanding | | | | | | | | 188,360,675 | | | | | | 188,144,651 | | | | | | 187,872,191 | | |
| | Weighted average number of dilutive shares outstanding | | | | | | | | 188,360,675 | | | | | | 188,808,918 | | | | | | 190,289,808 | | |
| |
Basic earnings/(loss) per ordinary share (U.S.$)
|
| |
Note 13
|
| | |
|
(0.91)
|
| | | |
|
0.13
|
| | | |
|
0.44
|
| |
| | Diluted earnings/(loss) per ordinary share (U.S.$) | | |
Note 13
|
| | | | (0.91) | | | | | | 0.12 | | | | | | 0.43 | | |
| | | | |
Notes
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | Total (Loss) Profit for the year | | | | | | | | (177,112) | | | | | | 20,800 | | | | | | 98,478 | | |
| |
Items that will not be reclassified subsequently to income
or loss: |
| | | | | | | | | | | | | | | | | | | | | |
| |
Remeasurement gains (losses) on defined-benefit obligations
|
| |
Note 16
|
| | | | 2,406 | | | | | | 3,139 | | | | | | (5,620) | | |
| |
Tax effect
|
| |
Note 24
|
| | | | (668) | | | | | | (757) | | | | | | 1,500 | | |
| | Total income (expense) that will not be reclassified subsequently to profit (loss) | | | | | | | | 1,738 | | | | | | 2,382 | | | | | | (4,120) | | |
| |
Items that may be reclassified subsequently to income or
loss: |
| | | | | | | | | | | | | | | | | | | | | |
| |
Cash flow hedge accounting
|
| |
Note 21
|
| | | | (5,785) | | | | | | (3,471) | | | | | | 2,245 | | |
| |
Translation differences
|
| | | | | | | 64,901 | | | | | | (46,969) | | | | | | 11,730 | | |
| |
Tax effect
|
| |
Note 24
|
| | | | 1,446 | | | | | | 865 | | | | | | (767) | | |
| | Total (expense) income that may be reclassified subsequently to profit (loss) | | | | | | | | 60,562 | | | | | | (49,575) | | | | | | 13,208 | | |
| | Items that have been reclassified to profit (loss) in the period: | | | | | | | | | | | | | | | | | | | | | | |
| |
Cash flow hedge accounting
|
| |
Note 21
|
| | | | (1,105) | | | | | | 1,007 | | | | | | 83 | | |
| |
Tax effect
|
| | | | | | | — | | | | | | — | | | | | | — | | |
| | Total items that have been reclassified to profit (loss) | | | | | | | | (1,105) | | | | | | 1,007 | | | | | | 83 | | |
| | Other comprehensive (loss) profit for the year, net of income tax | | | | | | | | 61,195 | | | | | | (46,186) | | | | | | 9,171 | | |
| | Total comprehensive (loss) profit for the year | | | | | | | | (115,917) | | | | | | (25,386) | | | | | | 107,649 | | |
| | Total comprehensive (loss) profit attributable to the Parent | | | | | | | | (111,559) | | | | | | (20,216) | | | | | | 91,105 | | |
| | Total comprehensive (loss) profit attributable to non-controlling interests | | | | | | | | (4,358) | | | | | | (5,170) | | | | | | 16,544 | | |
| | | | | | | |
Total Amounts Attributable to Owners
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
| | | | |
Notes
|
| |
Issued
Shares |
| |
Share
Capital |
| |
Share
Premium |
| |
Treasury
Shares |
| |
Reserves
|
| |
Translation
Differences |
| |
Valuation
Adjustments |
| |
Result
for the Year |
| |
Non-
controlling Interests |
| |
Total
|
| ||||||||||||||||||||||||||||||
| | | | | | | |
(Thousands)
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| ||||||||||||||||||||||||||||||
| | Balance at January 1, 2023 | | | | | | | | 188,883 | | | | | | 1,962 | | | | | | 86,220 | | | | | | (11,932) | | | | | | 365,386 | | | | | | (242,623) | | | | | | 10,735 | | | | | | 440,314 | | | | | | 106,751 | | | | | | 756,813 | | |
| |
Comprehensive profit for the year
2023 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,824 | | | | | | (2,381) | | | | | | 82,662 | | | | | | 16,544 | | | | | | 107,649 | | |
| | Share-based compensation | | |
Note 27.4
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,244 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,244 | | |
| |
Recording of 2022 Profit in reserves
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 440,314 | | | | | | — | | | | | | — | | | | | | (440,314) | | | | | | — | | | | | | — | | |
| | Dividends paid non-controlling interests | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,470) | | | | | | (1,470) | | |
| | Other changes | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (350) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (350) | | |
| | Balance at December 31, 2023 | | | | | | | | 188,883 | | | | | | 1,962 | | | | | | 86,220 | | | | | | (11,932) | | | | | | 812,594 | | | | | | (231,799) | | | | | | 8,354 | | | | | | 82,662 | | | | | | 121,825 | | | | | | 869,886 | | |
| |
Comprehensive profit for the year
2024 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (44,030) | | | | | | 276 | | | | | | 23,538 | | | | | | (5,170) | | | | | | (25,386) | | |
| | Share-based compensation | | |
Note 27.4
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,848 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,848 | | |
| | Recording of 2023 profit in reserves | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 82,662 | | | | | | — | | | | | | — | | | | | | (82,662) | | | | | | — | | | | | | — | | |
| | Own shares acquired | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,428) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,428) | | |
| | Dividends paid | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,758) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,758) | | |
| | Dividends paid non-controlling interests | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,917) | | | | | | (2,917) | | |
| | Other changes | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | Balance at December 31, 2024 | | | | | | | | 188,883 | | | | | | 1,962 | | | | | | 86,220 | | | | | | (14,360) | | | | | | 890,346 | | | | | | (275,829) | | | | | | 8,630 | | | | | | 23,538 | | | | | | 113,738 | | | | | | 834,245 | | |
| |
Comprehensive loss for the year 2025
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,094 | | | | | | (3,953) | | | | | | (170,700) | | | | | | (4,358) | | | | | | (115,917) | | |
| | Share-based compensation | | |
Note 27.4
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,775 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,775 | | |
| | Recording of 2024 profit in reserves | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,538 | | | | | | — | | | | | | — | | | | | | (23,538) | | | | | | — | | | | | | — | | |
| | Own shares acquired | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,690) | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,690) | | |
| | Dividends paid | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (10,451) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,451) | | |
| | Dividends paid non-controlling interests | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,740) | | | | | | (12,740) | | |
| | Other changes | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35 | | |
| | Balance at December 31, 2025 | | | | | | | | 188,883 | | | | | | 1,962 | | | | | | 86,220 | | | | | | (19,050) | | | | | | 905,243 | | | | | | (212,735) | | | | | | 4,677 | | | | | | (170,700) | | | | | | 96,640 | | | | | | 692,257 | | |
| | | | |
Notes
|
| |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | |
| | (Loss) Profit for the year | | | | | | | | (177,112) | | | | | | 20,800 | | | | | | 98,478 | | |
| |
Adjustments to reconcile net profit to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | | | | |
| |
Income tax expense
|
| |
Note 24
|
| | | | 2,468 | | | | | | 16,252 | | | | | | 57,540 | | |
| |
Depreciation and amortization
|
| | | | | | | 84,951 | | | | | | 75,463 | | | | | | 73,532 | | |
| |
Finance income
|
| | | | | | | (3,474) | | | | | | (7,248) | | | | | | (5,422) | | |
| |
Finance costs
|
| | | | | | | 20,775 | | | | | | 21,942 | | | | | | 38,793 | | |
| |
Exchange differences
|
| | | | | | | 23,886 | | | | | | (13,565) | | | | | | 7,551 | | |
| |
Impairment loss
|
| | | | | | | 17,488 | | | | | | 43,052 | | | | | | 25,290 | | |
| |
Share-based compensation
|
| |
Note 27.4
|
| | | | 1,814 | | | | | | 4,924 | | | | | | 7,402 | | |
| |
Other (gain) loss
|
| | | | | | | (1,105) | | | | | | (555) | | | | | | 29 | | |
| |
Write downs of inventories to net realizable value
|
| | | | | | | 22,937 | | | | | | 16,963 | | | | | | 13,687 | | |
| |
Change in fair value of derivatives not designated as hedging instruments
|
| | | | | | | 42,263 | | | | | | 5,389 | | | | | | — | | |
| | Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | |
| |
Decrease (increase) in inventories
|
| | | | | | | 43,759 | | | | | | 47 | | | | | | 102,179 | | |
| |
Decrease (increase) in trade receivables
|
| | | | | | | 13,414 | | | | | | 22,765 | | | | | | 80,766 | | |
| |
Decrease (increase) in other receivables
|
| | | | | | | 19,029 | | | | | | 770 | | | | | | 45,692 | | |
| |
Decrease (increase) in energy receivable
|
| |
Note 11
|
| | | | 31,041 | | | | | | 131,959 | | | | | | (159,807) | | |
| |
(Decrease) increase in trade payables
|
| | | | | | | (28,682) | | | | | | (17,255) | | | | | | (70,573) | | |
| |
Other changes in operating assets and liabilities
|
| | | | | | | (51,659) | | | | | | (62,646) | | | | | | (23,457) | | |
| |
Income taxes paid
|
| | | | | | | (10,329) | | | | | | (15,799) | | | | | | (113,308) | | |
| | Net cash provided by operating activities | | | | | | | | 51,464 | | | | | | 243,258 | | | | | | 178,372 | | |
| | Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | |
| | Interest and finance income received | | | | | | | | 3,556 | | | | | | 2,799 | | | | | | 3,725 | | |
| | Payments due to investments: | | | | | | | | | | | | | | | | | | | | | | |
| |
Intangible assets
|
| |
Note 7
|
| | | | (1,556) | | | | | | (3,024) | | | | | | (2,787) | | |
| |
Property, plant and equipment
|
| |
Note 8
|
| | | | (61,703) | | | | | | (76,165) | | | | | | (83,679) | | |
| |
Other financial assets
|
| | | | | | | (15,119) | | | | | | (3,000) | | | | | | — | | |
| | Disposals: | | | | | | | | | | | | | | | | | | | | | | |
| |
Other non-current assets
|
| | | | | | | 1,690 | | | | | | — | | | | | | 935 | | |
| | Receipt of asset-related government grant | | | | | | | | — | | | | | | 12,453 | | | | | | — | | |
| | Net cash used in investing activities | | | | | | | | (73,132) | | | | | | (66,937) | | | | | | (81,806) | | |
| | Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | |
| | Dividends paid | | |
Note 12
|
| | | | (10,451) | | | | | | (9,758) | | | | | | — | | |
| | Payment for debt and equity issuance costs | | | | | | | | (205) | | | | | | (6) | | | | | | — | | |
| | Repayment of debt instruments | | |
Note 19
|
| | | | (35,760) | | | | | | (147,624) | | | | | | (179,075) | | |
| | Proceeds from debt issuance | | |
Note 19
|
| | | | 50,244 | | | | | | 10,255 | | | | | | — | | |
| | Increase (decrease) in bank borrowings: | | | | | | | | | | | | | | | | | | | | | | |
| |
Borrowings
|
| |
Note 17
|
| | | | 522,270 | | | | | | 509,186 | | | | | | 432,274 | | |
| |
Payments
|
| |
Note 17
|
| | | | (446,041) | | | | | | (495,726) | | | | | | (456,506) | | |
| | Payments for lease liabilities | | |
Note 18
|
| | | | (16,185) | | | | | | (16,201) | | | | | | (14,967) | | |
| | (Repayments of)/ payments from other financing liabilities | | |
Note 20
|
| | | | (44,748) | | | | | | 6,054 | | | | | | — | | |
| | Other proceeds (payments) from financing activities | | |
Note 20
|
| | | | 1,581 | | | | | | (3,068) | | | | | | (21,666) | | |
| | Payments to acquire own shares | | |
Note 12
|
| | | | (4,691) | | | | | | (2,428) | | | | | | — | | |
| | Interest paid | | | | | | | | (12,550) | | | | | | (26,192) | | | | | | (42,207) | | |
| | Net cash provided by/ (used in) financing activities | | | | | | | | 3,464 | | | | | | (175,508) | | | | | | (282,147) | | |
| | Total net (decrease) increase in cash and cash equivalents | | | | | | | | (18,204) | | | | | | 813 | | | | | | (185,581) | | |
| |
Beginning balance of cash and cash equivalents
|
| | | | | | | 133,271 | | | | | | 137,649 | | | | | | 322,943 | | |
| |
Foreign exchange gains (losses) on cash and cash equivalents
|
| | | | | | | 7,920 | | | | | | (5,191) | | | | | | 287 | | |
| | Ending balance of cash and cash equivalents | | | | | | | | 122,987 | | | | | | 133,271 | | | | | | 137,649 | | |
| |
Restricted cash and cash equivalents
|
| | | | | | | 175 | | | | | | 298 | | | | | | 1,179 | | |
| |
Cash and cash equivalents
|
| | | | | | | 122,812 | | | | | | 132,973 | | | | | | 136,470 | | |
| | Ending balance of cash and cash equivalents | | | | | | | | 122,987 | | | | | | 133,271 | | | | | | 137,649 | | |
December 31, 2025, 2024 and 2023
(USD in thousands, except share and per share data)
| | |
Subsidiary Name
|
| |
Companies House Registration Number
|
| |
| | |
Ferroglobe Finance Company PLC
Ferroglobe Holding Company Ltd |
| |
13353128
13347942 |
| |
| | | | |
Percentage of Ownership
|
| | | | | | | |||
| |
2025 Subsidiaries
|
| |
Direct
|
| |
Total
|
| |
Reporting Segment
|
| |
Registered
|
|
| | ARL Services, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Core Metals Group Holdings, LLC | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | Cuarzos Industriales de Venezuela, S.A. | | |
—
|
| |
100.0
|
| | Other segments | | | Venezuela | |
| | Ferroatlántica de México, S.A. de C.V. | | |
—
|
| |
99.9
|
| | Other segments | | | Nueva León – Mexico | |
| | Ferroatlántica de Venezuela (FerroVen), S.A. | | |
—
|
| |
99.9
|
| | Other segments | | | Venezuela | |
| | Ferroatlántica do Brasil Mineraçao Ltda. | | |
—
|
| |
70.0
|
| | Other segments | | | Brazil | |
| | Ferroglobe Advanced Materials, S.L. | | |
—
|
| |
100.0
|
| | Other segments | | | Spain | |
| | Ferroglobe Argentina, S.R.L | | |
—
|
| |
100.0
|
| | Other segments | | | Argentina | |
| | Ferroglobe Canada ULC | | |
—
|
| |
100.0
|
| | North America – Silicon Metal | | | Canada | |
| | Ferroglobe Corporate Services, S.L.U. | | |
—
|
| |
100.0
|
| | Other segments | | | Madrid – Spain | |
| | Ferroglobe Cuarzos Industriales Mining, S.A.U. | | |
—
|
| |
100.0
|
| | Europe – Silicon Metal and Alloys | | | A Coruña – Spain | |
| | Ferroglobe de Participaciones, S.L.U. | | |
—
|
| |
100.0
|
| | Other segments | | | Madrid – Spain | |
| | Ferroglobe Finance Company, PLC | | |
—
|
| |
100.0
|
| | Other segments | | | United Kingdom | |
| | Ferroglobe France SAS | | |
—
|
| |
100.0
|
| | Europe – Silicon Metal and Alloys | | | France | |
| | Ferroglobe Germany GmbH | | |
—
|
| |
100.0
|
| | Other segments | | | Germany | |
| | Ferroglobe Holding Company, LTD | | |
100
|
| |
100.0
|
| | Other segments | | | United Kingdom | |
| | Ferroglobe Innovation, S.L. | | |
—
|
| |
100.0
|
| | Other segments | | | Spain | |
| | Ferroglobe Mangan Norge A.S. | | |
—
|
| |
100.0
|
| | Europe – Manganese | | | Norway | |
| | Ferroglobe Manganese France S.A.S. | | |
—
|
| |
100.0
|
| | Europe – Manganese | | | France | |
| | Ferroglobe Monzón, S.L. | | |
—
|
| |
99.9
|
| | Europe – Manganese | | | Madrid – Spain | |
| | Ferroglobe Netherlands, B.V. | | |
—
|
| |
100.0
|
| | Other segments | | | Netherlands | |
| | Ferroglobe RAMSA Mining, S.A. | | |
—
|
| |
100.0
|
| | Europe – Silicon Metal and Alloys | | | A Coruña – Spain | |
| | Ferroglobe South Africa (Pty) Ltd | | |
—
|
| |
100.0(*)
|
| | South Africa – Silicon Metal and Alloys | | | Polokwane – South Africa | |
| | Ferroglobe Spain Metals, S.A.U. | | |
—
|
| |
100.0
|
| | Europe – Manganese and Silicon Metal | | | Madrid – Spain | |
| | Ferroglobe U.S.A Alloys I, Inc | | |
—
|
| |
100.0
|
| | North America – Silicon Metal | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A Alloys II, Inc | | |
—
|
| |
100.0
|
| | North America – Silicon Metal | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A ARLR, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A BG, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A Bridgeport, LLC | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A ECPI, Inc. | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A Financial, Inc. | | |
—
|
| |
100.0
|
| | Other segments | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A GBG Financial, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A LF Resources, Inc | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A LFR, Inc | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A Metallurgical, Inc | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A Metals, LLC | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A Mining Sales, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A Mining Services, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A Mining, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A MPM, LLC | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A Quartz, Inc. | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A Sales, Inc. | | |
—
|
| |
100.0
|
| | North America – Silicon Metal | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A, Inc | | |
—
|
| |
100.0
|
| | Other segments | | | Delaware – U.S.A | |
| | Ferroglobe USA Silica Fume Sales, Inc. | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Florida – U.S.A | |
| | FerroManganese Mauritania S.A.R.L. | | |
—
|
| |
90.0
|
| | Other segments | | | Mauritania | |
| | Ferroquartz Holdings, Ltd. (Hong Kong) | | |
—
|
| |
100.0
|
| | Other segments | | | Hong Kong | |
| | FerroQuartz Mauritania S.A.R.L. | | |
—
|
| |
90.0
|
| | Other segments | | | Mauritania | |
| | Ferrosolar R&D S.L. | | |
—
|
| |
50.0
|
| | Other segments | | | Spain | |
| | FerroTambao, S.A.R.L. | | |
—
|
| |
90.0
|
| | Other segments | | | Burkina Faso | |
| | GBG Holdings, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Globe Metals Enterprises, Inc. | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | GSM Enterprises Holdings, Inc. | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | | | |
Percentage of Ownership
|
| | | | | | | |||
| |
2025 Subsidiaries
|
| |
Direct
|
| |
Total
|
| |
Reporting Segment
|
| |
Registered
|
|
| | GSM Enterprises, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| |
Huntie (Ningxia) New Material Tech Co. Ltd.
|
| |
—
|
| |
98.0
|
| | Other segments | | | China | |
| | Kintuck (France) S.A.S. | | |
—
|
| |
100.0
|
| | Europe – Manganese | | | France | |
| | Kintuck A.S. | | |
—
|
| |
100.0
|
| | Europe – Manganese | | | Norway | |
| | Mangshi FerroAtlántica Mining Industry Service Company Limited | | |
—
|
| |
100.0
|
| | Other segments | | |
Mangshi, Dehong -Yunnan -China
|
|
| | Quebec Silicon General Partner | | |
—
|
| |
51.0
|
| | North America – Silicon Metal | | | Canada | |
| | Quebec Silicon Limited Partnership | | |
—
|
| |
51.0
|
| | North America – Silicon Metal | | | Canada | |
| | Rebone Mining (Pty.), Ltd. | | |
—
|
| |
74.0
|
| | South Africa – Silicon Metal and Alloys | | | Polokwane – South Africa | |
| | Silicon Technology (Pty.), Ltd. | | |
—
|
| |
100.0
|
| | South Africa – Silicon Metal and Alloys | | | South Africa | |
| | Solsil, Inc. | | |
—
|
| |
92.4
|
| | Other segments | | | Delaware – U.S.A | |
| | Thaba Chueu Mining (Pty.), Ltd. | | |
—
|
| |
74.0
|
| | South Africa – Silicon Metal and Alloys | | | Polokwane – South Africa | |
| | Ultracore Energy S.A. | | |
—
|
| |
100.0
|
| | Other segments | | | Argentina | |
| | West Virginia Alloys, Inc. | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | WVA Manufacturing, LLC | | |
—
|
| |
51.0
|
| | North America – Silicon Metal | | | Delaware – U.S.A | |
| | | | |
Percentage of Ownership
|
| | | | | | | |||
| |
2024 Subsidiaries
|
| |
Direct
|
| |
Total
|
| |
Reporting Segment
|
| |
Registered
|
|
| | ARL Services, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Core Metals Group Holdings, LLC | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | Cuarzos Industriales de Venezuela, S.A. | | |
—
|
| |
100.0
|
| | Other segments | | | Venezuela | |
| | Ferroatlántica de México, S.A. de C.V. | | |
—
|
| |
99.9
|
| | Other segments | | | Nueva León – Mexico | |
| | Ferroatlántica de Venezuela (FerroVen), S.A. | | |
—
|
| |
99.9
|
| | Other segments | | | Venezuela | |
| | Ferroatlántica do Brasil Mineraçao Ltda. | | |
—
|
| |
70.0
|
| | Other segments | | | Brazil | |
| | Ferroglobe Advanced Materials II, S.L. | | |
—
|
| |
100.0
|
| | Other segments | | | Spain | |
| | Ferroglobe Advanced Materials, S.L. | | |
—
|
| |
100.0
|
| | Other segments | | | Spain | |
| | Ferroglobe Argentina, S.R.L | | |
—
|
| |
100.0
|
| | Other segments | | | Argentina | |
| | Ferroglobe Canada ULC | | |
—
|
| |
100.0
|
| | North America – Silicon Metal | | | Canada | |
| | Ferroglobe Corporate Services, S.L.U. | | |
—
|
| |
100.0
|
| | Other segments | | | Madrid – Spain | |
| |
Ferroglobe Cuarzos Industriales Mining, S.A.U.
|
| |
—
|
| |
100.0
|
| | Europe – Silicon Metal and Alloys | | | A Coruña – Spain | |
| | Ferroglobe de Participaciones, S.L.U. | | |
—
|
| |
100.0
|
| | Other segments | | | Madrid – Spain | |
| | Ferroglobe Finance Company, PLC | | |
—
|
| |
100.0
|
| | Other segments | | | United Kingdom | |
| | Ferroglobe France SAS | | |
—
|
| |
100.0
|
| | Europe – Silicon Metal and Alloys | | | France | |
| | Ferroglobe Germany GmbH | | |
—
|
| |
100.0
|
| | Other segments | | | Germany | |
| | Ferroglobe Holding Company, LTD | | |
100
|
| |
100.0
|
| | Other segments | | | United Kingdom | |
| | Ferroglobe Innovation, S.L. | | |
—
|
| |
100.0
|
| | Other segments | | | Spain | |
| | Ferroglobe Mangan Norge A.S. | | |
—
|
| |
100.0
|
| | Europe – Manganese | | | Norway | |
| | Ferroglobe Manganese France S.A.S. | | |
—
|
| |
100.0
|
| | Europe – Manganese | | | France | |
| | Ferroglobe Monzón, S.L. | | |
—
|
| |
99.9
|
| | Europe – Manganese | | | Madrid – Spain | |
| | Ferroglobe Netherlands, B.V. | | |
—
|
| |
100.0
|
| | Other segments | | | Netherlands | |
| | Ferroglobe RAMSA Mining, S.A. | | |
—
|
| |
100.0
|
| | Europe – Silicon Metal and Alloys | | | A Coruña – Spain | |
| | Ferroglobe South Africa (Pty) Ltd | | |
—
|
| |
100.0(*)
|
| | South Africa – Silicon Metal and Alloys | | | Polokwane – South Africa | |
| | Ferroglobe Spain Metals, S.A.U. | | |
—
|
| |
100.0
|
| | Europe – Manganese and Silicon Metal | | | Madrid – Spain | |
| | Ferroglobe U.S.A Alloys I, Inc | | |
—
|
| |
100.0
|
| | North America – Silicon Metal | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A Alloys II, Inc | | |
—
|
| |
100.0
|
| | North America – Silicon Metal | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A ARLR, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A BG, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A Bridgeport, LLC | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A ECPI, Inc. | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A Financial, Inc. | | |
—
|
| |
100.0
|
| | Other segments | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A GBG Financial, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A LF Resources, Inc | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A LFR, Inc | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A Metallurgical, Inc | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | | | |
Percentage of Ownership
|
| | | | | | | |||
| |
2024 Subsidiaries
|
| |
Direct
|
| |
Total
|
| |
Reporting Segment
|
| |
Registered
|
|
| | Ferroglobe U.S.A Metals, LLC | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A Mining Sales, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A Mining Services, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A Mining, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A MPM, LLC | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A Quartz, Inc. | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Ferroglobe U.S.A Sales, Inc. | | |
—
|
| |
100.0
|
| | North America – Silicon Metal | | | Delaware – U.S.A | |
| | Ferroglobe U.S.A, Inc | | |
—
|
| |
100.0
|
| | Other segments | | | Delaware – U.S.A | |
| | Ferroglobe USA Silica Fume Sales, Inc. | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Florida – U.S.A | |
| | FerroManganese Mauritania S.A.R.L. | | |
—
|
| |
90.0
|
| | Other segments | | | Mauritania | |
| | Ferroquartz Holdings, Ltd. (Hong Kong) | | |
—
|
| |
100.0
|
| | Other segments | | | Hong Kong | |
| | FerroQuartz Mauritania S.A.R.L. | | |
—
|
| |
90.0
|
| | Other segments | | | Mauritania | |
| | Ferrosolar R&D S.L. | | |
—
|
| |
50.0
|
| | Other segments | | | Spain | |
| | FerroTambao, S.A.R.L. | | |
—
|
| |
90.0
|
| | Other segments | | | Burkina Faso | |
| | GBG Holdings, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | Globe Metals Enterprises, Inc. | | |
—
|
| |
100.0
|
| | North America – Silicon Alloys | | | Delaware – U.S.A | |
| | GSM Enterprises Holdings, Inc. | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | GSM Enterprises, LLC | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| |
Huntie (Ningxia) New Material Tech Co. Ltd.
|
| |
—
|
| |
98.0
|
| | Other segments | | | China | |
| | Kintuck (France) S.A.S. | | |
—
|
| |
100.0
|
| | Europe – Manganese | | | France | |
| | Kintuck A.S. | | |
—
|
| |
100.0
|
| | Europe – Manganese | | | Norway | |
| |
Mangshi FerroAtlántica Mining Industry Service Company Limited
|
| |
—
|
| |
100.0
|
| | Other segments | | |
Mangshi, Dehong -Yunnan -China
|
|
| | Quebec Silicon General Partner | | |
—
|
| |
51.0
|
| | North America – Silicon Metal | | | Canada | |
| | Quebec Silicon Limited Partnership | | |
—
|
| |
51.0
|
| | North America – Silicon Metal | | | Canada | |
| | Rebone Mining (Pty.), Ltd. | | |
—
|
| |
74.0
|
| | South Africa – Silicon Metal and Alloys | | | Polokwane – South Africa | |
| | Silicon Technology (Pty.), Ltd. | | |
—
|
| |
100.0
|
| | South Africa – Silicon Metal and Alloys | | | South Africa | |
| | Solsil, Inc. | | |
—
|
| |
92.4
|
| | Other segments | | | Delaware – U.S.A | |
| | Thaba Chueu Mining (Pty.), Ltd. | | |
—
|
| |
74.0
|
| | South Africa – Silicon Metal and Alloys | | | Polokwane – South Africa | |
| | Ultracore Energy S.A. | | |
—
|
| |
100.0
|
| | Other segments | | | Argentina | |
| | West Virginia Alloys, Inc. | | |
—
|
| |
100.0
|
| |
North America – Silicon Metal and Alloys
|
| | Delaware – U.S.A | |
| | WVA Manufacturing, LLC | | |
—
|
| |
51.0
|
| | North America – Silicon Metal | | | Delaware – U.S.A | |
| | | | |
Years of
Estimated Useful Life |
| |||
| | Buildings | | | | | 25-50 | | |
| | Plant and machinery | | | | | 8-20 | | |
| | Tools | | | | | 12.5-15 | | |
| | Other fixtures and furniture | | | | | 10-15 | | |
| | Computer hardware | | | | | 4-8 | | |
| | Transport equipment | | | | | 10-15 | | |
| | | | |
Years of
Estimated Useful Life |
| |||
| | Leased Land and Buildings | | | | | 5-50 | | |
| | Leased Plant and Machinery | | | | | 1-37 | | |
| | | | |
2025
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | |
North America
Silicon Metal US$’000 |
| |
North America
Silicon Alloys US$’000 |
| |
Europe
Manganese US$’000 |
| |
Europe
Silicon Metal US$’000 |
| |
Europe
Silicon Alloys US$’000 |
| |
South Africa
Silicon Metal US$’000 |
| |
South Africa
Silicon Alloys US$’000 |
| |
Other segments
US$’000 |
| |
Adjustments/
Eliminations(*) US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||||||||||||||
| | Sales | | | | | 284,395 | | | | | | 265,833 | | | | | | 363,929 | | | | | | 220,946 | | | | | | 149,516 | | | | | | 7,844 | | | | | | 79,524 | | | | | | 30,148 | | | | | | (67,014) | | | | |
|
1,335,121
|
| |
| |
Sales to third parties
|
| | |
|
284,272
|
| | | |
|
265,248
|
| | | |
|
350,547
|
| | | |
|
210,037
|
| | | |
|
144,965
|
| | | |
|
5,417
|
| | | |
|
62,576
|
| | | |
|
12,059
|
| | | | | | | | | |
|
1,335,121
|
| |
| |
Intercompany sales
|
| | |
|
123
|
| | | |
|
585
|
| | | |
|
13,382
|
| | | |
|
10,909
|
| | | |
|
4,551
|
| | | |
|
2,427
|
| | | |
|
16,948
|
| | | |
|
18,089
|
| | | |
|
(67,014)
|
| | | |
|
—
|
| |
| | Raw materials | | | | | (147,940) | | | | | | (111,876) | | | | | | (242,845) | | | | | | (133,868) | | | | | | (127,870) | | | | | | (11,919) | | | | | | (45,512) | | | | | | (14,601) | | | | | | 67,074 | | | | |
|
(769,357)
|
| |
| |
Energy consumption for production
|
| | | | (60,067) | | | | | | (33,948) | | | | | | (37,372) | | | | | | 1,793 | | | | | | (7,674) | | | | | | (1,441) | | | | | | (22,759) | | | | | | (2,706) | | | | | | — | | | | |
|
(164,174)
|
| |
| | Other operating income | | | | | 9,148 | | | | | | 701 | | | | | | 29,934 | | | | | | 37,671 | | | | | | 8,048 | | | | | | 13 | | | | | | 98 | | | | | | 41,711 | | | | | | (44,489) | | | | |
|
82,835
|
| |
| | Staff costs | | | | | (58,049) | | | | | | (43,747) | | | | | | (33,649) | | | | | | (61,850) | | | | | | (27,931) | | | | | | (1,938) | | | | | | (11,213) | | | | | | (32,272) | | | | | | — | | | | |
|
(270,649)
|
| |
| | Other operating expense | | | | | (33,706) | | | | | | (32,438) | | | | | | (91,745) | | | | | | (61,055) | | | | | | (24,139) | | | | | | (1,821) | | | | | | (3,470) | | | | | | (41,954) | | | | | | 44,429 | | | | |
|
(245,899)
|
| |
| |
Depreciation and amortization
charges |
| | | | (33,200) | | | | | | (16,730) | | | | | | (4,637) | | | | | | (13,297) | | | | | | (5,672) | | | | | | (54) | | | | | | (4,995) | | | | | | (6,366) | | | | | | — | | | | |
|
(84,951)
|
| |
| | Impairment (loss) gain | | | | | (11,259) | | | | | | — | | | | | | (7,691) | | | | | | — | | | | | | 1,834 | | | | | | (372) | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(17,488)
|
| |
| | Other (loss) gain | | | | | (281) | | | | | | (296) | | | | | | — | | | | | | 8 | | | | | | 12 | | | | | | 162 | | | | | | 1,401 | | | | | | 99 | | | | | | — | | | | |
|
1,105
|
| |
| | Operating (loss) profit | | | | | (50,959) | | | | | | 27,499 | | | | | | (24,076) | | | | | | (9,652) | | | | | | (33,876) | | | | | | (9,526) | | | | | | (6,926) | | | | | | (25,941) | | | | | | — | | | | | | (133,457) | | |
| | | | |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | |
North America
Silicon Metal US$’000 |
| |
North America
Silicon Alloys US$’000 |
| |
Europe
Manganese US$’000 |
| |
Europe
Silicon Metal US$’000 |
| |
Europe
Silicon Alloys US$’000 |
| |
South Africa
Silicon Metal US$’000 |
| |
South Africa
Silicon Alloys US$’000 |
| |
Other segments
US$’000 |
| |
Adjustments/
Eliminations(*) US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||||||||||||||
| | Sales | | | | | 386,429 | | | | | | 279,806 | | | | | | 367,498 | | | | | | 393,278 | | | | | | 181,702 | | | | | | 67,944 | | | | | | 91,021 | | | | | | 43,001 | | | | | | (166,740) | | | | |
|
1,643,939
|
| |
| |
Sales to third parties
|
| | |
|
365,429
|
| | | |
|
240,352
|
| | | |
|
350,646
|
| | | |
|
374,373
|
| | | |
|
172,148
|
| | | |
|
51,856
|
| | | |
|
71,581
|
| | | |
|
17,554
|
| | | | | | | | | |
|
1,643,939
|
| |
| |
Intercompany sales
|
| | | | 21,000 | | | | | | 39,454 | | | | | | 16,852 | | | | | | 18,905 | | | | | | 9,554 | | | | | | 16,088 | | | | | | 19,440 | | | | | | 25,447 | | | | | | (166,740) | | | | | | | | |
| | Raw materials | | | | | (196,522) | | | | | | (134,153) | | | | | | (230,727) | | | | | | (210,391) | | | | | | (147,642) | | | | | | (37,452) | | | | | | (41,599) | | | | | | (25,133) | | | | | | 167,797 | | | | |
|
(855,822)
|
| |
| | Energy consumption for production | | | | | (71,025) | | | | | | (29,051) | | | | | | (21,924) | | | | | | 4,373 | | | | | | 7,699 | | | | | | (22,786) | | | | | | (34,820) | | | | | | (3,774) | | | | | | — | | | | |
|
(171,308)
|
| |
| | Other operating income | | | | | 10,987 | | | | | | 134 | | | | | | 24,902 | | | | | | 46,241 | | | | | | 5,967 | | | | | | 65 | | | | | | 83 | | | | | | 44,978 | | | | | | (48,979) | | | | |
|
84,378
|
| |
| | Staff costs | | | | | (57,992) | | | | | | (43,342) | | | | | | (31,355) | | | | | | (71,647) | | | | | | (23,613) | | | | | | (6,270) | | | | | | (9,978) | | | | | | (35,667) | | | | | | — | | | | |
|
(279,864)
|
| |
| | Other operating expense | | | | | (34,497) | | | | | | (29,340) | | | | | | (77,607) | | | | | | (84,209) | | | | | | (24,284) | | | | | | (7,502) | | | | | | (5,394) | | | | | | (50,271) | | | | | | 47,922 | | | | |
|
(265,182)
|
| |
| |
Depreciation and amortization charges
|
| | | | (25,632) | | | | | | (17,209) | | | | | | (6,550) | | | | | | (11,458) | | | | | | (3,692) | | | | | | (2,863) | | | | | | (4,622) | | | | | | (3,437) | | | | | | — | | | | |
|
(75,463)
|
| |
| | Impairment (loss) gain | | | | | (17,962) | | | | | | — | | | | | | (2,629) | | | | | | — | | | | | | (3,646) | | | | | | (12,953) | | | | | | — | | | | | | (5,862) | | | | | | — | | | | |
|
(43,052)
|
| |
| | Other (loss) gain | | | | | (892) | | | | | | (43) | | | | | | — | | | | | | 155 | | | | | | 68 | | | | | | — | | | | | | (6) | | | | | | 1,273 | | | | | | — | | | | |
|
555
|
| |
| | Operating (loss) profit | | | | | (7,106) | | | | | | 26,802 | | | | | | 21,608 | | | | | | 66,342 | | | | | | (7,441) | | | | | | (21,817) | | | | | | (5,315) | | | | | | (34,892) | | | | | | — | | | | | | 38,181 | | |
| | | | |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | |
North America
Silicon Metal US$’000 |
| |
North
America Silicon Alloys US$’000 |
| |
Europe
Manganese US$’000 |
| |
Europe
Silicon Metal US$’000 |
| |
Europe
Silicon Alloys US$’000 |
| |
South Africa
Silicon Metal US$’000 |
| |
South Africa
Silicon Alloys US$’000 |
| |
Other segments
US$’000 |
| |
Adjustments/
Eliminations(*) US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||||||||||||||
| | Sales | | | | | 505,472 | | | | | | 283,180 | | | | | | 277,508 | | | | | | 307,230 | | | | | | 216,465 | | | | | | 50,071 | | | | | | 109,684 | | | | | | 54,921 | | | | | | (154,497) | | | | |
|
1,650,034
|
| |
| |
Sales to third parties
|
| | |
|
465,647
|
| | | |
|
251,936
|
| | | |
|
274,223
|
| | | |
|
297,206
|
| | | |
|
209,627
|
| | | |
|
45,320
|
| | | |
|
68,813
|
| | | |
|
37,262
|
| | | | | | | | | |
|
1,650,034
|
| |
| |
Intercompany sales
|
| | | | 39,825 | | | | | | 31,244 | | | | | | 3,285 | | | | | | 10,024 | | | | | | 6,838 | | | | | | 4,751 | | | | | | 40,871 | | | | | | 17,659 | | | | | | (154,497) | | | | | | | | |
| | Raw materials | | | | | (240,482) | | | | | | (137,307) | | | | | | (226,463) | | | | | | (206,727) | | | | | | (160,780) | | | | | | (16,401) | | | | | | (45,491) | | | | | | (30,391) | | | | | | 156,105 | | | | |
|
(907,937)
|
| |
| |
Energy consumption for production
|
| | | | (72,680) | | | | | | (27,886) | | | | | | 42,624 | | | | | | 103,423 | | | | | | 52,371 | | | | | | (27,602) | | | | | | (36,710) | | | | | | (4,889) | | | | | | — | | | | |
|
28,651
|
| |
| | Other operating income | | | | | 6,605 | | | | | | 3,896 | | | | | | 36,628 | | | | | | 40,321 | | | | | | 21,149 | | | | | | 594 | | | | | | (142) | | | | | | 50,655 | | | | | | (58,714) | | | | |
|
100,992
|
| |
| | Staff costs | | | | | (67,160) | | | | | | (37,744) | | | | | | (28,326) | | | | | | (79,114) | | | | | | (42,069) | | | | | | (5,007) | | | | | | (10,412) | | | | | | (36,027) | | | | | | — | | | | |
|
(305,859)
|
| |
| | Other operating expense | | | | | (44,304) | | | | | | (26,840) | | | | | | (69,897) | | | | | | (71,632) | | | | | | (44,132) | | | | | | (11,223) | | | | | | (10,718) | | | | | | (48,309) | | | | | | 56,965 | | | | |
|
(270,090)
|
| |
| | Depreciation and amortization charges | | | | | (32,313) | | | | | | (15,183) | | | | | | (7,835) | | | | | | (6,325) | | | | | | (3,005) | | | | | | (1,840) | | | | | | (4,056) | | | | | | (2,975) | | | | | | — | | | | |
|
(73,532)
|
| |
| | Impairment (loss) gain | | | | | (21,008) | | | | | | — | | | | | | (1,571) | | | | | | — | | | | | | (3,619) | | | | | | 478 | | | | | | — | | | | | | 430 | | | | | | — | | | | |
|
(25,290)
|
| |
| | Other (loss) gain | | | | | (71) | | | | | | (115) | | | | | | 1 | | | | | | 79 | | | | | | 47 | | | | | | — | | | | | | — | | | | | | 30 | | | | | | — | | | | |
|
(29)
|
| |
| | Operating (loss) profit | | | | | 34,059 | | | | | | 42,001 | | | | | | 22,669 | | | | | | 87,255 | | | | | | 36,427 | | | | | | (10,930) | | | | | | 2,155 | | | | | | (16,555) | | | | | | (141) | | | | | | 196,940 | | |
| | | | |
Year Ended December 31,
|
| |||||||||||||||
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Silicon metal | | | | | 430,155 | | | | | | 726,650 | | | | | | 722,226 | | |
| | Manganese-based alloys | | | | | 357,724 | | | | | | 332,845 | | | | | | 259,197 | | |
| | Ferrosilicon | | | | | 282,560 | | | | | | 272,386 | | | | | | 330,946 | | |
| | Other silicon-based alloys | | | | | 115,823 | | | | | | 131,744 | | | | | | 159,441 | | |
| | Silica fume | | | | | 27,705 | | | | | | 31,323 | | | | | | 33,804 | | |
| | Other | | | | | 121,154 | | | | | | 148,991 | | | | | | 144,420 | | |
| | Total | | | | | 1,335,121 | | | | | | 1,643,939 | | | | | | 1,650,034 | | |
| | | | |
Year ended December 31,
|
| |||||||||
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| |
United Kingdom
|
| | | | 206 | | | | | | 338 | | |
| |
United States of America
|
| | | | 212,143 | | | | | | 241,325 | | |
| | Europe | | | | | | | | | | | | | |
| |
Spain
|
| | | | 130,195 | | | | | | 132,385 | | |
| |
France
|
| | | | 174,536 | | | | | | 131,479 | | |
| |
Other European Countries
|
| | | | 14,719 | | | | | | 7,968 | | |
| |
Total non-current assets in Europe
|
| | | | 319,450 | | | | | | 271,832 | | |
| |
Rest of the World
|
| | | | 123,232 | | | | | | 115,024 | | |
| | Total | | | | | 655,031 | | | | | | 628,519 | | |
| | | | |
U.S. Silicon Metal
CGU US$’000 |
| |
U.S. Silicon Based
Alloys CGU US$’000 |
| |
Total
US$’000 |
| |||||||||
| | Acquisition cost: | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2024 | | | | | 17,230 | | | | | | 12,472 | | | | | | 29,702 | | |
| | Additions | | | | | — | | | | | | — | | | | | | — | | |
| | Balance at December 31, 2024 | | | | | 17,230 | | | | | | 12,472 | | | | | | 29,702 | | |
| | Additions | | | | | — | | | | | | — | | | | | | — | | |
| | Balance at December 31, 2025 | | | | | 17,230 | | | | | | 12,472 | | | | | | 29,702 | | |
| | Impairment (Note 27.8): | | | | | | | | | | | | | | | | | | | |
| |
Balance at January 1, 2024
|
| | | | — | | | | | | — | | | | | | — | | |
| | Additions | | | | | (15,483) | | | | |
|
—
|
| | | | | (15,483) | | |
| |
Balance at December 31, 2024
|
| | |
|
(15,483)
|
| | | | | — | | | | |
|
(15,483)
|
| |
| | Additions | | | | | (1,747) | | | | |
|
—
|
| | | |
|
(1,747)
|
| |
| | Balance at December 31, 2025 | | | | | (17,230) | | | | | | — | | | | | | (17,230) | | |
| | Carrying amount at December 31, 2025 | | | | | — | | | | | | 12,472 | | | | | | 12,472 | | |
| | | | |
2025
|
| |
2024
|
| ||||||
| |
U.S. Silicon Metals
|
| |
U.S.
|
| |
U.S.
|
| ||||||
| | Pre-tax discount rate | | | | | 17.9% | | | | | | 13.9% | | |
| | Long-term growth rate | | | | | 2.2% | | | | | | 2.3% | | |
| | Forecasted EBITDA margins | | |
(3%)-35%
|
| |
(2%)-26%
|
| ||||||
| | | | |
2025
|
| |
2024
|
| ||||||
| |
U.S. Silicon Based Alloys
|
| |
U.S.
|
| |
U.S.
|
| ||||||
| | Pre-tax discount rate | | | | | 13.4% | | | | | | 13.9% | | |
| | Long-term growth rate | | | | | 2.2% | | | | | | 2.3% | | |
| | Forecasted EBITDA margins | | |
6%-34%
|
| |
5%-32%
|
| ||||||
| | | | |
For the year ended 31 December 2025
|
| |||||||||||||||||||||||||||||||||||||||
| | | | |
Development
Expenditure US$’000 |
| |
Power Supply
Agreements US$’000 |
| |
Rights of Use
US$’000 |
| |
Computer
Software US$’000 |
| |
Greenhouse
gasses (Co2) US$’000 |
| |
Other
Intangible Assets US$’000 |
| |
Total
US$’000 |
| |||||||||||||||||||||
| | Acquisition cost: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2025 | | | | | 51,221 | | | | | | 37,836 | | | | | | 13,105 | | | | | | 12,757 | | | | | | 90,563 | | | | | | 6,910 | | | | | | 212,392 | | |
| | Additions | | | | | 972 | | | | | | — | | | | | | — | | | | | | 1,209 | | | | | | 89,022 | | | | | | — | | | | | | 91,203 | | |
| | Disposals | | | | | (40,317) | | | | | | — | | | | | | — | | | | | | (196) | | | | | | (73,050) | | | | | | (3,493) | | | | | | (117,056) | | |
| | Transfers from/(to) other accounts | | | | | 542 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 542 | | |
| | Exchange differences | | | | | 6,573 | | | | | | — | | | | | | 315 | | | | | | 1,147 | | | | | | 11,248 | | | | | | 634 | | | | | | 19,917 | | |
| | Balance at December 31, 2025 | | | | | 18,991 | | | | | | 37,836 | | | | | | 13,420 | | | | | | 14,917 | | | | | | 117,783 | | | | | | 4,051 | | | | | | 206,998 | | |
| |
Accumulated depreciation (Note 27.6):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2025 | | | | | (34,424) | | | | | | (37,836) | | | | | | (11,996) | | | | | | (5,014) | | | | | | — | | | | | | (4,800) | | | | | | (94,070) | | |
| |
Depreciation and amortization for the period
|
| | | | (706) | | | | | | — | | | | | | — | | | | | | (1,210) | | | | | | — | | | | | | — | | | | | | (1,916) | | |
| | Disposals | | | | | 32,148 | | | | | | — | | | | | | — | | | | | | 73 | | | | | | — | | | | | | 2,249 | | | | | | 34,470 | | |
| | Transfers from/(to) other accounts | | | | | 15 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 21 | | |
| | Exchange differences | | | | | (4,366) | | | | | | — | | | | | | (315) | | | | | | (159) | | | | | | — | | | | | | (361) | | | | | | (5,201) | | |
| | | | |
For the year ended 31 December 2025
|
| |||||||||||||||||||||||||||||||||||||||
| | | | |
Development
Expenditure US$’000 |
| |
Power Supply
Agreements US$’000 |
| |
Rights of Use
US$’000 |
| |
Computer
Software US$’000 |
| |
Greenhouse
gasses (Co2) US$’000 |
| |
Other
Intangible Assets US$’000 |
| |
Total
US$’000 |
| |||||||||||||||||||||
| | Balance at December 31, 2025 | | | | | (7,333) | | | | | | (37,836) | | | | | | (12,311) | | | | | | (6,310) | | | | | | — | | | | | | (2,906) | | | | | | (66,696) | | |
| | Impairment (Note 27.8): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2025 | | | | | (13,008) | | | | | | — | | | | | | (1,109) | | | | | | — | | | | | | — | | | | | | (1,110) | | | | | | (15,227) | | |
| | Impairment losses for the period | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | Disposals | | | | | 8,169 | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | 1,244 | | | | | | 9,413 | | |
| | Transfers from/(to) other accounts | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
| | Exchange differences | | | | | (1,672) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (134) | | | | | | (1,806) | | |
| | Balance at December 31, 2025 | | | | | (6,511) | | | | | | — | | | | | | (1,109) | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,620) | | |
| |
Carrying amount at December 31, 2025
|
| | | | 5,147 | | | | | | — | | | | | | — | | | | | | 8,607 | | | | | | 117,783 | | | | | | 1,145 | | | | | | 132,682 | | |
| | | | |
For the year ended 31 December 2024
|
| |||||||||||||||||||||||||||||||||||||||
| | | | |
Development
Expenditure US$’000 |
| |
Power Supply
Agreements US$’000 |
| |
Rights of Use
US$’000 |
| |
Computer
Software US$’000 |
| |
Greenhouse
gasses (CO2) US$’000 |
| |
Other
Intangible Assets US$’000 |
| |
Total
US$’000 |
| |||||||||||||||||||||
| | Acquisition cost: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2024 | | | | | 53,590 | | | | | | 37,836 | | | | | | 13,329 | | | | | | 10,396 | | | | | | 128,176 | | | | | | 7,380 | | | | | | 250,707 | | |
| | Additions | | | | | 664 | | | | | | — | | | | | | — | | | | | | 2,750 | | | | | | 60,326 | | | | | | — | | | | | | 63,740 | | |
| | Disposals | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (90,112) | | | | | | — | | | | | | (90,112) | | |
| | Transfers from/(to) other accounts | | | | | 328 | | | | | | — | | | | | | (31) | | | | | | — | | | | | | — | | | | | | (297) | | | | | | — | | |
| | Exchange differences | | | | | (3,361) | | | | | | — | | | | | | (193) | | | | | | (389) | | | | | | (7,827) | | | | | | (173) | | | | | | (11,943) | | |
| | Balance at December 31, 2024 | | | | | 51,221 | | | | | | 37,836 | | | | | | 13,105 | | | | | | 12,757 | | | | | | 90,563 | | | | | | 6,910 | | | | | | 212,392 | | |
| | Accumulated depreciation (Note 27.6): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2024 | | | | | (36,353) | | | | | | (37,836) | | | | | | (12,142) | | | | | | (5,076) | | | | | | — | | | | | | (4,679) | | | | | | (96,086) | | |
| |
Depreciation and amortization for the period
|
| | | | (229) | | | | | | — | | | | | | — | | | | | | (27) | | | | | | — | | | | | | (218) | | | | | | (474) | | |
| | Exchange differences | | | | | 2,158 | | | | | | — | | | | | | 146 | | | | | | 89 | | | | | | — | | | | | | 97 | | | | | | 2,490 | | |
| | Balance at December 31, 2024 | | | | | (34,424) | | | | | | (37,836) | | | | | | (11,996) | | | | | | (5,014) | | | | | | — | | | | | | (4,800) | | | | | | (94,070) | | |
| | Impairment (Note 27.8): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Balance at January 1, 2024
|
| | | | (13,991) | | | | | | — | | | | | | (1,187) | | | | | | — | | | | | | — | | | | | | (1,098) | | | | | | (16,276) | | |
| | Impairment losses for the period | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | Exchange differences | | | | | 983 | | | | | | — | | | | | | 78 | | | | | | — | | | | | | — | | | | | | (12) | | | | | | 1,049 | | |
| | Balance at December 31, 2024 | | | | | (13,008) | | | | | | — | | | | | | (1,109) | | | | | | — | | | | | | — | | | | | | (1,110) | | | | | | (15,227) | | |
| | Carrying amount at December 31, 2024 | | | | | 3,789 | | | | | | — | | | | | | — | | | | | | 7,743 | | | | | | 90,563 | | | | | | 1,000 | | | | | | 103,095 | | |
| | | | |
For the year ended December 31, 2025
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | |
Land and
Buildings US$’000 |
| |
Plant and
Machinery US$’000 |
| |
Other Fixtures,
Tools and Furniture US$’000 |
| |
Property, Plant
and Equipment in the Course of Construction US$’000 |
| |
Mineral
Reserves US$’000 |
| |
Other Items of
Property, Plant and Equipment US$’000 |
| |
Other Items
of Leased Land and Buildings US$’000 |
| |
Other Items
of Leased Plant and machinery US$’000 |
| |
Total
US$’000 |
| |||||||||||||||||||||||||||
| | Acquisition cost: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2025 | | | | | 226,048 | | | | | | 1,214,411 | | | | | | 17,477 | | | | | | 66,032 | | | | | | 69,714 | | | | | | 29,712 | | | | | | 28,436 | | | | | | 51,524 | | | | | | 1,703,354 | | |
| | Additions | | | | | 38 | | | | | | 545 | | | | | | 521 | | | | | | 66,987 | | | | | | — | | | | | | 516 | | | | | | 7,173 | | | | | | 7,635 | | | | | | 83,415 | | |
| | Disposals and other | | | | | (2,116) | | | | | | (47,295) | | | | | | (775) | | | | | | (57) | | | | | | — | | | | | | (37) | | | | | | (3,562) | | | | | | (4,727) | | | | | | (58,569) | | |
| |
Transfers from/(to) other accounts
|
| | | | 2,032 | | | | | | 75,586 | | | | | | 289 | | | | | | (78,529) | | | | | | (3,377) | | | | | | 3,357 | | | | | | — | | | | | | — | | | | | | (642) | | |
| | Exchange differences | | | | | 22,841 | | | | | | 93,792 | | | | | | 2,177 | | | | | | 5,333 | | | | | | 365 | | | | | | 1,247 | | | | | | 2,812 | | | | | | 4,065 | | | | | | 132,632 | | |
| | Balance at December 31, 2025 | | | | | 248,843 | | | | | | 1,337,039 | | | | | | 19,689 | | | | | | 59,766 | | | | | | 66,702 | | | | | | 34,795 | | | | | | 34,859 | | | | | | 58,497 | | | | | | 1,860,190 | | |
| |
Accumulated depreciation (Note 27.6):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2025 | | | | | (133,167) | | | | | | (801,564) | | | | | | (5,993) | | | | | | — | | | | | | (3,051) | | | | | | (10,146) | | | | | | (14,082) | | | | | | (32,204) | | | | | | (1,000,207) | | |
| |
Depreciation and amortization for
the period |
| | | | (2,934) | | | | | | (68,832) | | | | | | (273) | | | | | | — | | | | | | (525) | | | | | | (166) | | | | | | (2,633) | | | | | | (7,672) | | | | | | (83,035) | | |
| | Disposals and other | | | | | 2,116 | | | | | | 33,455 | | | | | | 255 | | | | | | — | | | | | | — | | | | | | 37 | | | | | | 3,562 | | | | | | 4,097 | | | | | | 43,522 | | |
| |
Transfers from/(to) other accounts
|
| | | | 64 | | | | | | 195 | | | | | | (68) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (111) | | | | | | 80 | | |
| | Exchange differences | | | | | (11,768) | | | | | | (70,610) | | | | | | (724) | | | | | | — | | | | | | — | | | | | | (1,068) | | | | | | (1,304) | | | | | | (2,608) | | | | | | (88,082) | | |
| | Balance at December 31, 2025 | | | | | (145,689) | | | | | | (907,356) | | | | | | (6,803) | | | | | | — | | | | | | (3,576) | | | | | | (11,343) | | | | | | (14,457) | | | | | | (38,498) | | | | | | (1,127,722) | | |
| | Impairment (Note 27.8): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2025 | | | | | (34,319) | | | | | | (136,491) | | | | | | (2,928) | | | | | | (22,070) | | | | | | — | | | | | | (18,536) | | | | | | (827) | | | | | | (781) | | | | | | (215,951) | | |
| | Impairment gain (losses) for the period | | | | | (6,460) | | | | | | (13,547) | | | | | | (830) | | | | | | (6,680) | | | | | | — | | | | | | — | | | | | | — | | | | | | (385) | | | | | | (27,902) | | |
| | Disposals and other | | | | | — | | | | | | 14,078 | | | | | | 384 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 630 | | | | | | 15,092 | | |
| |
Transfers from/(to) other accounts
|
| | | | — | | | | | | (19,011) | | | | | | — | | | | | | 19,011 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | Exchange differences | | | | | (2,104) | | | | | | (12,054) | | | | | | (402) | | | | | | (2,400) | | | | | | — | | | | | | (6) | | | | | | — | | | | | | (63) | | | | | | (17,029) | | |
| | Balance at December 31, 2025 | | | | | (42,883) | | | | | | (167,025) | | | | | | (3,776) | | | | | | (12,139) | | | | | | — | | | | | | (18,542) | | | | | | (827) | | | | | | (599) | | | | | | (245,790) | | |
| |
Carrying amount at December 31,
2025 |
| | | | 60,271 | | | | | | 262,658 | | | | | | 9,110 | | | | | | 47,627 | | | | | | 63,126 | | | | | | 4,910 | | | | | | 19,575 | | | | | | 19,401 | | | | | | 486,678 | | |
| | | | |
For the year ended 31 December 2024
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | |
Land and
Buildings US$’000 |
| |
Plant and
Machinery US$’000 |
| |
Other Fixtures,
Tools and Furniture US$’000 |
| |
Property, Plant
and Equipment in the Course of Construction US$’000 |
| |
Mineral
Reserves US$’000 |
| |
Other Items of
Property, Plant and Equipment US$’000 |
| |
Other Items
of Leased Land and Buildings US$’000 |
| |
Other Items
of Leased Plant and machinery US$’000 |
| |
Total
US$’000 |
| |||||||||||||||||||||||||||
| | Acquisition cost: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2024 | | | | | 181,037 | | | | | | 1,197,462 | | | | | | 7,205 | | | | | | 145,206 | | | | | | 67,091 | | | | | | 33,706 | | | | | | 26,071 | | | | | | 41,314 | | | | | | 1,699,092 | | |
| | Additions | | | | | 65 | | | | | | 3,415 | | | | | | 5,693 | | | | | | 76,097 | | | | | | — | | | | | | 150 | | | | | | 3,850 | | | | | | 13,201 | | | | | | 102,471 | | |
| | Disposals and other | | | | | (97) | | | | | | (28,173) | | | | | | (993) | | | | | | — | | | | | | — | | | | | | — | | | | | | (267) | | | | | | (4,579) | | | | | | (34,109) | | |
| |
Transfers from/(to) other accounts
|
| | | | 51,924 | | | | | | 87,623 | | | | | | 6,369 | | | | | | (148,021) | | | | | | 2,700 | | | | | | (3,813) | | | | | | — | | | | | | 3,218 | | | | | | — | | |
| | Exchange differences | | | | | (6,881) | | | | | | (45,916) | | | | | | (797) | | | | | | (7,250) | | | | | | (77) | | | | | | (331) | | | | | | (1,218) | | | | | | (1,630) | | | | | | (64,100) | | |
| | Balance at December 31, 2025 | | | | | 226,048 | | | | | | 1,214,411 | | | | | | 17,477 | | | | | | 66,032 | | | | | | 69,714 | | | | | | 29,712 | | | | | | 28,436 | | | | | | 51,524 | | | | | | 1,703,354 | | |
| |
Accumulated depreciation (Note 27.6):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2024 | | | | | (119,009) | | | | | | (821,272) | | | | | | (1,149) | | | | | | — | | | | | | (2,840) | | | | | | (10,317) | | | | | | (12,296) | | | | | | (30,244) | | | | | | (997,127) | | |
| |
Depreciation and amortization for
the period |
| | | | (3,003) | | | | | | (60,411) | | | | | | (389) | | | | | | — | | | | | | (211) | | | | | | (182) | | | | | | (2,582) | | | | | | (8,211) | | | | | | (74,989) | | |
| | Disposals and other | | | | | 101 | | | | | | 25,847 | | | | | | 165 | | | | | | — | | | | | | — | | | | | | — | | | | | | 267 | | | | | | 4,579 | | | | | | 30,959 | | |
| |
Transfers from/(to) other accounts
|
| | | | (15,742) | | | | | | 20,285 | | | | | | (4,981) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 438 | | | | | | — | | |
| | Exchange differences | | | | | 4,486 | | | | | | 33,987 | | | | | | 361 | | | | | | — | | | | | | — | | | | | | 353 | | | | | | 529 | | | | | | 1,234 | | | | | | 40,950 | | |
| | Balance at December 31, 2024 | | | | | (133,167) | | | | | | (801,564) | | | | | | (5,993) | | | | | | — | | | | | | (3,051) | | | | | | (10,146) | | | | | | (14,082) | | | | | | (32,204) | | | | | | (1,000,207) | | |
| | Impairment (Note 27.8): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance at January 1, 2024 | | | | | (22,680) | | | | | | (77,617) | | | | | | (2,752) | | | | | | (78,150) | | | | | | — | | | | | | (18,542) | | | | | | (827) | | | | | | — | | | | | | (200,568) | | |
| | Impairment gain (losses) for the period | | | | | (888) | | | | | | (18,105) | | | | | | (1,352) | | | | | | (3,784) | | | | | | — | | | | | | — | | | | | | — | | | | | | (811) | | | | | | (24,940) | | |
| | Disposals and other | | | | | — | | | | | | 1,342 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,342 | | |
| |
Transfers from/(to) other accounts
|
| | | | (11,166) | | | | | | (45,529) | | | | | | 877 | | | | | | 55,817 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | Exchange differences | | | | | 415 | | | | | | 3,418 | | | | | | 299 | | | | | | 4,047 | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 30 | | | | | | 8,215 | | |
| | Balance at December 31, 2024 | | | | | (34,319) | | | | | | (136,491) | | | | | | (2,928) | | | | | | (22,070) | | | | | | — | | | | | | (18,536) | | | | | | (827) | | | | | | (781) | | | | | | (215,951) | | |
| |
Carrying amount at December 31,
2024 |
| | | | 58,562 | | | | | | 276,356 | | | | | | 8,556 | | | | | | 43,962 | | | | | | 66,663 | | | | | | 1,030 | | | | | | 13,527 | | | | | | 18,539 | | | | | | 487,196 | | |
| | | | |
Post-Tax
Discount Rate |
| |
Long-Term
Growth Rate |
| |
EBITDA
Margin(1) |
| ||||||
| | CGU | | | | | | | | | | | | | | | | |
| | Alloy | | | | | 10.27% | | | | | | 2.21% | | | |
(10.8%)-31.9%
|
|
| | | | |
Carrying
Value |
| |
Shortfall of
recoverable value versus carrying value |
| |
Sensitivity on
discount rate |
| |
Sensitivity on
long-term growth rate |
| |
Sensitivity on
EBITDA |
| |||||||||||||||||||||||||||||||||
| |
Decrease
by 10% |
| |
Increase
by 10% |
| |
Decrease
by 10% |
| |
Increase
by 10% |
| |
Decrease
by 15% |
| |
Increase
by 15% |
| |||||||||||||||||||||||||||||||||
| | CGU | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Alloy | | | | | 53,704 | | | | | | (9,512) | | | | | | 11,072 | | | | | | (8,850) | | | | | | 1,947 | | | | | | (1,712) | | | | | | (31,459) | | | | | | 31,333 | | |
| | | | |
Carrying
Value |
| |
Excess of
recoverable value over carrying value |
| |
Sensitivity on
discount rate |
| |
Sensitivity on
long-term growth rate |
| |
Sensitivity on
EBITDA |
| |||||||||||||||||||||||||||||||||
| |
Decrease
by 10% |
| |
Increase
by 10% |
| |
Decrease
by 10% |
| |
Increase
by 10% |
| |
Decrease
by 10% |
| |
Increase
by 10% |
| |||||||||||||||||||||||||||||||||
| | CGU | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Dunkirk | | | | | 18,141 | | | | | | 1,896 | | | | | | 11,676 | | | | | | (8,911) | | | | | | 1,574 | | | | | | (1,661) | | | | | | (23,174) | | | | | | 23,174 | | |
| | | | |
Carrying
Value |
| |
Excess of
recoverable value over carrying value |
| |
Sensitivity on
discount rate |
| |
Sensitivity on
long-term growth rate |
| |
Sensitivity on
EBITDA |
| |||||||||||||||||||||||||||||||||
| |
Decrease
by 10% |
| |
Increase
by 10% |
| |
Decrease
by 10% |
| |
Increase
by 10% |
| |
Decrease
by 10% |
| |
Increase
by 10% |
| |||||||||||||||||||||||||||||||||
| | CGU | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Alloy | | | | | 70,574 | | | | | | (2,479) | | | | | | 16,334 | | | | | | (12,761) | | | | | | 760 | | | | | | (806) | | | | | | (28,191) | | | | | | 28,191 | | |
| |
CGU
|
| |
Segment
|
| |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Selma | | | Noth America Silicon Metal | | | | | — | | | | | | — | | | | | | 21,008 | | |
| | Alloy | | | Noth America Silicon Metal | | | | | 9,512 | | | | | | 2,479 | | | | | | — | | |
| | Boo | | | Europe Manganese | | | | | 5,541 | | | | | | — | | | | | | 1,570 | | |
| | Cee-Dumbria | | | Europe Silicon Alloys | | | | | 1,808 | | | | | | 3,646 | | | | | | 3,619 | | |
| | Polokwane | | | South Africa Silicon Metal | | | | | 372 | | | | | | 12,953 | | | | | | — | | |
| | Puertollano | | | Other Segments | | | | | — | | | | | | 5,862 | | | | | | — | | |
| | Monzon | | | Europe Manganese | | | | | 2,130 | | | | | | — | | | | | | — | | |
| | Pierrefitte | | | Europe Silicon Alloys | | | | | 8,539 | | | | | | — | | | | | | — | | |
| | Others | | | Other Segments | | | | | — | | | | | | — | | | | | | (429) | | |
| | Total | | | | | | | | 27,902 | | | | | | 24,940 | | | | | | 25,768 | | |
| | | | | | | | | | |
2025 classification
|
| |||||||||||||||||||||
| | | | |
Note
|
| |
Amortized cost
US$’000 |
| |
Fair value
through profit or loss - mandatorily measured US$’000 |
| |
Fair value
through other comprehensive income - designated US$’000 |
| |
Total
US$’000 |
| |||||||||||||||
| | Other financial assets | | | | | 9.1 | | | | | | 12,921 | | | | | | 24,900 | | | | | | — | | | | | | 37,821 | | |
| | Receivables from related parties | | | | | 25 | | | | | | 1,763 | | | | | | — | | | | | | — | | | | | | 1,763 | | |
| | Trade receivables | | | | | 9.2 | | | | | | 191,536 | | | | | | — | | | | | | — | | | | | | 191,536 | | |
| | Other receivables | | | | | 9.2 | | | | | | 74,665 | | | | | | — | | | | | | — | | | | | | 74,665 | | |
| | Restricted cash and cash equivalents | | | | | | | | | | | 175 | | | | | | — | | | | | | — | | | | | | 175 | | |
| | Cash and cash equivalents | | | | | | | | | | | 122,812 | | | | | | — | | | | | | — | | | | | | 122,812 | | |
| | Total financial assets | | | | | | | | | | | 403,872 | | | | | | 24,900 | | | | | | — | | | | | | 428,772 | | |
| | | | | | | | | | |
2024 classification
|
| |||||||||||||||||||||
| | | | |
Note
|
| |
Amortized cost
US$’000 |
| |
Fair value
through profit or loss - mandatorily measured US$’000 |
| |
Fair value
through other comprehensive income - designated US$’000 |
| |
Total
US$’000 |
| |||||||||||||||
| | Other financial assets | | | | | 9.1 | | | | | | 12,929 | | | | | | 12,091 | | | | | | 293 | | | | | | 25,313 | | |
| | Receivables from related parties | | | | | 25 | | | | | | 1,558 | | | | | | — | | | | | | — | | | | | | 1,558 | | |
| | Trade receivables | | | | | 9.2 | | | | | | 188,816 | | | | | | — | | | | | | — | | | | | | 188,816 | | |
| | Other receivables | | | | | 9.2 | | | | | | 83,103 | | | | | | — | | | | | | — | | | | | | 83,103 | | |
| | Restricted cash and cash equivalents | | | | | | | | | | | 298 | | | | | | — | | | | | | — | | | | | | 298 | | |
| | Cash and cash equivalents | | | | | | | | | | | 132,973 | | | | | | — | | | | | | — | | | | | | 132,973 | | |
| | Total financial assets | | | | | | | | | | | 419,677 | | | | | | 12,091 | | | | | | 293 | | | | | | 432,061 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Cash and cash equivalents | | | | | 122,812 | | | | | | 132,973 | | |
| | Restricted cash and cash equivalents presented as Cash | | | | | 175 | | | | | | 298 | | |
| | Total | | | | | 122,987 | | | | | | 133,271 | | |
| | | | |
2025
|
| |||||||||||||||
| | | | |
Non-
Current US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| |||||||||
| | Other financial assets held with third parties: | | | | | | | | | | | | | | | | | | | |
| |
Other financial assets at amortized cost
|
| | | | 12,921 | | | | | | — | | | | | | 12,921 | | |
| |
Equity securities
|
| | | | 1,643 | | | | | | 4 | | | | | | 1,647 | | |
| |
Financial investments
|
| | | | 9,074 | | | | | | 11,100 | | | | | | 20,174 | | |
| |
Derivatives not designated as hedging instruments (Note 21)
|
| | | | 3,079 | | | | | | — | | | | | | 3,079 | | |
| | Total | | | | | 26,717 | | | | | | 11,104 | | | | | | 37,821 | | |
| | | | |
2024
|
| |||||||||||||||
| | | | |
Non-
Current US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| |||||||||
| | Other financial assets held with third parties: | | | | | | | | | | | | | | | | | | | |
| |
Other financial assets at amortized cost
|
| | | | 12,929 | | | | | | — | | | | | | 12,929 | | |
| |
Equity securities
|
| | | | 1,815 | | | | | | — | | | | | | 1,815 | | |
| |
Financial investments
|
| | | | — | | | | | | 5,500 | | | | | | 5,500 | | |
| |
Derivatives not designated as hedging instruments (Note 21)
|
| | | | 4,707 | | | | | | 69 | | | | | | 4,776 | | |
| |
Derivatives designated as hedging instruments (Note 21)
|
| | | | 293 | | | | | | — | | | | | | 293 | | |
| | Total | | | | | 19,744 | | | | | | 5,569 | | | | | | 25,313 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Trade receivables | | | | | 194,273 | | | | | | 191,560 | | |
| | Less – allowance for doubtful debts | | | | | (2,737) | | | | | | (2,744) | | |
| | Total trade receivables | | | | | 191,536 | | | | | | 188,816 | | |
| | Tax receivables | | | | | 16,266 | | | | | | 18,331 | | |
| | Government grant receivables | | | | | 51,066 | | | | | | 62,586 | | |
| | Other receivables | | | | | 7,333 | | | | | | 2,186 | | |
| | Total other receivables | | | | | 74,665 | | | | | | 83,103 | | |
| | | | |
Allowance
US$’000 |
| |||
| | Balance at January 1, 2024 | | | | | 2,906 | | |
| | Impairment losses recognized | | | | | 475 | | |
| | Collection of previously written off balances | | | | | (519) | | |
| | Exchange differences | | | | | (118) | | |
| | Balance at December 31, 2024 | | | | | 2,744 | | |
| | Impairment losses recognized | | | | | 1,429 | | |
| | Collection of previously written off balances | | | | | (1,798) | | |
| | Exchange differences | | | | | 362 | | |
| | Balance at December 31, 2025 | | | | | 2,737 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Finished goods | | | | | 141,842 | | | | | | 167,225 | | |
| | Raw materials in progress and industrial supplies | | | | | 126,587 | | | | | | 141,998 | | |
| | Other inventories | | | | | 37,731 | | | | | | 37,916 | | |
| | Total | | | | | 306,160 | | | | | | 347,139 | | |
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | | |
Non-
Current US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| |
Non-
Current US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||
| | Guarantees and deposits | | | | | 19,695 | | | | | | 452 | | | | | | 20,147 | | | | | | 20,434 | | | | | | 344 | | | | | | 20,778 | | |
| | Prepayments and accrued income | | | | | — | | | | | | 7,652 | | | | | | 7,652 | | | | | | 18 | | | | | | 6,887 | | | | | | 6,905 | | |
| | Advances to suppliers | | | | | 18 | | | | | | 10,679 | | | | | | 10,697 | | | | | | — | | | | | | 8,927 | | | | | | 8,927 | | |
| | Other assets | | | | | 1,723 | | | | | | 2,933 | | | | | | 4,656 | | | | | | 1,999 | | | | | | 35,856 | | | | | | 37,855 | | |
| | Total | | | | | 21,436 | | | | | | 21,716 | | | | | | 43,152 | | | | | | 22,451 | | | | | | 52,014 | | | | | | 74,465 | | |
| |
Name
|
| |
Number of Shares
Beneficially Owned |
| |
Percentage of
Outstanding Shares(*) |
| ||||||
| | Grupo Villar Mir, S.A.U. | | | | | 67,515,434 | | | | | | 36.1% | | |
| | Cooper Creek Partners Management LLC | | | | | 14,921,946 | | | | | | 8.0% | | |
| | Hosking Partners LLP | | | | | 10,633,729 | | | | | | 6.0% | | |
| | Others | | | | | 95,811,207 | | | | | | | | |
| | Shares in Treasury | | | | | (2,021,799) | | | | | | — | | |
| | Total ordinary shares outstanding | | | | | 186,860,517 | | | | | | | | |
| | | | |
Reserves
|
| |||||||||||||||||||||
| | | | |
Historical
Retained Earnings |
| |
Share-based comp
Reserves |
| |
Other
Reserves |
| |
Total
|
| ||||||||||||
| | | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| ||||||||||||
| | Balance at January 1, 2024 | | | | | (261,140) | | | | | | 28,795 | | | | | | 1,044,939 | | | | | | 812,594 | | |
| | Share-based compensation | | | | | — | | | | | | 4,848 | | | | | | — | | | | | | 4,848 | | |
| | Recording of 2023 profit in reserves | | | | | 82,662 | | | | | | — | | | | | | — | | | | | | 82,662 | | |
| | Dividends paid | | | | | (9,758) | | | | | | — | | | | | | — | | | | | | (9,758) | | |
| | Balance at December 31, 2024 | | | | | (188,236) | | | | | | 33,643 | | | | | | 1,044,939 | | | | | | 890,346 | | |
| | Share-based compensation | | | | | — | | | | | | 1,775 | | | | | | — | | | | | | 1,775 | | |
| | Recording of 2024 profit in reserves | | | | | 23,538 | | | | | | — | | | | | | — | | | | | | 23,538 | | |
| | Dividends paid | | | | | (10,451) | | | | | | — | | | | | | — | | | | | | (10,451) | | |
| | Other changes | | | | | — | | | | | | — | | | | | | 35 | | | | | | 35 | | |
| | Balance at December 31, 2025 | | | | | (175,149) | | | | | | 35,418 | | | | | | 1,044,974 | | | | | | 905,243 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Actuarial gains | | | | | 10,083 | | | | | | 7,924 | | |
| | Hedging instruments | | | | | (7,025) | | | | | | (135) | | |
| | Deferred tax income (See Note 24) | | | | | 1,619 | | | | | | 841 | | |
| | Total | | | | | 4,677 | | | | | | 8,630 | | |
| | | | |
Balance
US$’000 |
| |||
| | Balance at January 1, 2024 | | | | | 121,825 | | |
| | Loss for the year | | | | | (2,738) | | |
| | Dividends paid | | | | | (2,917) | | |
| | Translation differences | | | | | (2,939) | | |
| | Other | | | | | 507 | | |
| | Balance at December 31, 2024 | | | | | 113,738 | | |
| | Loss for the year | | | | | (6,412) | | |
| | Dividends paid | | | | | (12,740) | | |
| | Translation differences | | | | | 1,807 | | |
| | Other | | | | | 247 | | |
| | Balance at December 31, 2025 | | | | | 96,640 | | |
| | | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||||||||
| | | | |
WVA
US$’000 |
| |
QSLP
US$’000 |
| |
WVA
US$’000 |
| |
QSLP
US$’000 |
| |
WVA
US$’000 |
| |
QSLP
US$’000 |
| ||||||||||||||||||
| | Statements of Financial Position | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Non-current assets
|
| | | | 78,106 | | | | | | 44,643 | | | | | | 79,123 | | | | | | 34,440 | | | | | | 87,698 | | | | | | 39,543 | | |
| |
Current assets
|
| | | | 53,987 | | | | | | 50,441 | | | | | | 74,289 | | | | | | 53,667 | | | | | | 71,329 | | | | | | 68,073 | | |
| |
Non-current liabilities
|
| | | | 3,757 | | | | | | 21,756 | | | | | | 5,079 | | | | | | 17,317 | | | | | | 6,660 | | | | | | 11,908 | | |
| |
Current liabilities
|
| | | | 19,655 | | | | | | 7,805 | | | | | | 26,632 | | | | | | 11,529 | | | | | | 26,770 | | | | | | 26,378 | | |
| | Income Statements | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Sales
|
| | | | 185,660 | | | | | | 95,936 | | | | | | 194,643 | | | | | | 108,582 | | | | | | 211,118 | | | | | | 148,313 | | |
| |
Operating (loss) profit
|
| | | | (2,742) | | | | | | 1,227 | | | | | | (4,513) | | | | | | 2,640 | | | | | | 13,513 | | | | | | 22,151 | | |
| |
(Loss) profit before taxes
|
| | | | (1,812) | | | | | | 1,081 | | | | | | (4,516) | | | | | | 2,500 | | | | | | 13,513 | | | | | | 21,561 | | |
| |
Net income (loss)
|
| | | | 631 | | | | | | 434 | | | | | | (1,434) | | | | | | 1,035 | | | | | | 5,466 | | | | | | 10,679 | | |
| | Cash Flow Statements | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Cash flows (used in) provided by operating activities
|
| | | | (11,737) | | | | | | 93 | | | | | | 17,497 | | | | | | (4,097) | | | | | | 18,712 | | | | | | 31,000 | | |
| |
Cash flows used in investing activities
|
| | | | (4,495) | | | | | | (6,597) | | | | | | (8,054) | | | | | | (7,484) | | | | | | (13,107) | | | | | | (6,725) | | |
| |
Cash flows (used in) provided by financing activities
|
| | | | — | | | | | | (657) | | | | | | — | | | | | | (786) | | | | | | — | | | | | | — | | |
| |
Exchange differences on cash and cash equivalents in foreign currencies
|
| | | | — | | | | | | (435) | | | | | | — | | | | | | (424) | | | | | | — | | | | | | — | | |
| |
Beginning balance of cash and cash equivalents
|
| | | | 36,169 | | | | | | 17,433 | | | | | | 26,726 | | | | | | 30,224 | | | | | | 21,122 | | | | | | 5,949 | | |
| |
Ending balance of cash and cash equivalents
|
| | | | 19,937 | | | | | | 9,837 | | | | | | 36,169 | | | | | | 17,433 | | | | | | 26,727 | | | | | | 30,224 | | |
| | | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | Basic earnings per share (EPS) | | | | | | | | | | | | | | | | | | | |
| | Numerator: | | | | | | | | | | | | | | | | | | | |
| |
(Loss) profit for the year attributable to the Parent
|
| | | | (170,700) | | | | | | 23,538 | | | | | | 82,662 | | |
| | Denominator: | | | | | | | | | | | | | | | | | | | |
| |
Weighted-average number of shares outstanding to equity holders
|
| | | | 188,360,675 | | | | | | 188,144,651 | | | | | | 187,872,191 | | |
| |
Basic (loss) profit per share for the period attributable to equity
holders |
| | | | (0.91) | | | | | | 0.13 | | | | | | 0.44 | | |
| | Diluted earnings per share (EPS) | | | | | | | | | | | | | | | | | | | |
| | Numerator: | | | | | | | | | | | | | | | | | | | |
| |
(Loss) profit for the year attributable to the Parent
|
| | | | (170,700) | | | | | | 23,538 | | | | | | 82,662 | | |
| | Denominator: | | | | | | | | | | | | | | | | | | | |
| |
Weighted-average number of shares outstanding to equity holders
|
| | | | 188,360,675 | | | | | | 188,144,651 | | | | | | 187,872,191 | | |
| |
Effect of dilutive securities from equity incentive plans
|
| | | | — | | | | | | 664,267 | | | | | | 2,417,617 | | |
| |
Weighted-average number of shares outstanding – diluted to equity holders
|
| | | | 188,360,675 | | | | | | 188,808,918 | | | | | | 190,289,808 | | |
| | Diluted (loss) profit per share for the period attributable to equity holders | | | | | (0.91) | | | | | | 0.12 | | | | | | 0.43 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Carbon dioxide emissions allowances | | | | | 17,581 | | | | | | 4,271 | | |
| | Government grants | | | | | 8,813 | | | | | | 3,743 | | |
| | Total | | | |
|
26,394
|
| | | |
|
8,014
|
| |
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | | |
Non-Current
US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| |
Non-Current
US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||
| | Environmental provisions | | | | | 185 | | | | | | 711 | | | | | | 896 | | | | | | 163 | | | | | | 1,448 | | | | | | 1,611 | | |
| | Provisions for litigation in progress | | | | | 178 | | | | | | 3,162 | | | | | | 3,340 | | | | | | 19 | | | | | | 2,184 | | | | | | 2,203 | | |
| | Provisions for third-party liabilities | | | | | 7,963 | | | | | | — | | | | | | 7,963 | | | | | | 8,263 | | | | | | — | | | | | | 8,263 | | |
| |
Provisions for Carbon dioxide emissions
allowances |
| | | | 12,436 | | | | | | 72,329 | | | | | | 84,765 | | | | | | 6,276 | | | | | | 66,045 | | | | | | 72,321 | | |
| | Provision for restructuring costs | | | | | — | | | | | | 1,535 | | | | | | 1,535 | | | | | | — | | | | | | 5,735 | | | | | | 5,735 | | |
| | Other provisions | | | | | 9,725 | | | | | | 9,571 | | | | | | 19,296 | | | | | | 9,663 | | | | | | 7,720 | | | | | | 17,383 | | |
| | Total | | | | | 30,487 | | | | | | 87,308 | | | | | | 117,795 | | | | | | 24,384 | | | | | | 83,132 | | | | | | 107,516 | | |
| | | | |
Environmental
Provisions US$’000 |
| |
Provisions for
Litigation in Progress US$’000 |
| |
Provisions for
Third Party Liabilities US$’000 |
| |
Provisions for
Carbon Dioxide Emissions Allowances US$’000 |
| |
Provisions for
Restructuring Costs US$’000 |
| |
Other
Provisions US$’000 |
| |
Total
US$’000 |
| |||||||||||||||||||||
| | Balance at January 1, 2024 | | | | | 2,083 | | | | | | 7,913 | | | | | | 10,596 | | | | | | 90,471 | | | | | | 15,243 | | | | | | 16,421 | | | | | | 142,727 | | |
| | Charges for the year | | | | | — | | | | | | 1,705 | | | | | | 476 | | | | | | 72,427 | | | | | | — | | | | | | 3,221 | | | | | | 77,829 | | |
| |
Provisions reversed with a credit
to income |
| | | | — | | | | | | (2,803) | | | | | | — | | | | | | — | | | | | | (4,422) | | | | | | (1,359) | | | | | | (8,584) | | |
| | Amounts used | | | | | (328) | | | | | | (6,644) | | | | | | (247) | | | | | | (84,621) | | | | | | (4,248) | | | | | | (314) | | | | | | (96,402) | | |
| | Remeasurement through other comprehensive income (loss) | | | | | — | | | | | | — | | | | | | (1,942) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,942) | | |
| |
Exchange differences and others
|
| | | | (144) | | | | | | 2,032 | | | | | | (620) | | | | | | (5,956) | | | | | | (838) | | | | | | (586) | | | | | | (6,112) | | |
| | Balance at December 31, 2024 | | | | | 1,611 | | | | | | 2,203 | | | | | | 8,263 | | | | | | 72,321 | | | | | | 5,735 | | | | | | 17,383 | | | | | | 107,516 | | |
| | Charges for the year | | | | | — | | | | | | 2,887 | | | | | | 365 | | | | | | 77,518 | | | | | | — | | | | | | 3,702 | | | | | | 84,472 | | |
| |
Provisions reversed with a credit
to income |
| | | | (533) | | | | | | (318) | | | | | | — | | | | | | — | | | | | | (1,307) | | | | | | (2,881) | | | | | | (5,039) | | |
| | Amounts used | | | | | (339) | | | | | | (1,874) | | | | | | (396) | | | | | | (74,052) | | | | | | (3,627) | | | | | | (222) | | | | | | (80,510) | | |
| | Remeasurement through other comprehensive income (loss) | | | | | — | | | | | | — | | | | | | (1,346) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,346) | | |
| |
Exchange differences and others
|
| | | | 157 | | | | | | 442 | | | | | | 1,077 | | | | | | 8,978 | | | | | | 734 | | | | | | 1,314 | | | | | | 12,702 | | |
| | Balance at December 31, 2025 | | | | | 896 | | | | | | 3,340 | | | | | | 7,963 | | | | | | 84,765 | | | | | | 1,535 | | | | | | 19,296 | | | | | | 117,795 | | |
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | | |
Non-Current
US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| |
Non-Current
US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||
| | France | | | | | 18,881 | | | | | | — | | | | | | 18,881 | | | | | | 17,742 | | | | | | — | | | | | | 17,742 | | |
| | Canada | | | | | 5,036 | | | | | | 186 | | | | | | 5,222 | | | | | | 5,181 | | | | | | 168 | | | | | | 5,349 | | |
| | Others | | | | | 4,986 | | | | | | — | | | | | | 4,986 | | | | | | 4,695 | | | | | | — | | | | | | 4,695 | | |
| | Total provisions for pensions | | | | | 28,903 | | | | | | 186 | | | | | | 29,089 | | | | | | 27,618 | | | | | | 168 | | | | | | 27,786 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Obligations at the beginning of year | | | | | 17,742 | | | | | | 19,122 | | |
| | Service cost | | | | | 1,287 | | | | | | 1,154 | | |
| | Borrowing costs | | | | | 644 | | | | | | 539 | | |
| | Actuarial differences | | | | | (1,656) | | | | | | (1,035) | | |
| | Benefits paid | | | | | (1,461) | | | | | | (894) | | |
| | Exchange differences | | | | | 2,325 | | | | | | (1,144) | | |
| | Obligations at the end of year | | | | | 18,881 | | | | | | 17,742 | | |
| | | | |
2025
|
| |
2024
|
|
| | Salary increase | | |
1.60% - 6.10%
|
| |
1.60% - 6.10%
|
|
| | Discount rate | | |
3.88%
|
| |
3.40%
|
|
| | Expected inflation rate | | |
2.00%
|
| |
2.20%
|
|
| | Mortality | | |
TGH 05 and TGF 05
|
| |
TGH 05 and TGF 05
|
|
| | Retirement age | | |
64-65
|
| |
64-65
|
|
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | | |
Pension
Plans US$’000 |
| |
Post-
retirement Plans US$’000 |
| |
Total
US$’000 |
| |
Pension
Plans US$’000 |
| |
Post-
retirement Plans US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||
| | Benefit obligation | | | | | 19,228 | | | | | | 5,248 | | | | | | 24,476 | | | | | | 18,479 | | | | | | 5,326 | | | | | | 23,805 | | |
| | Fair value of plan assets | | | | | (19,254) | | | | | | — | | | | | | (19,254) | | | | | | (18,456) | | | | | | — | | | | | | (18,456) | | |
| | Provision for pensions | | | | | (26) | | | | | | 5,248 | | | | | | 5,222 | | | | | | 23 | | | | | | 5,326 | | | | | | 5,349 | | |
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | | |
Pension
Plans US$’000 |
| |
Post-retirement
Plans US$’000 |
| |
Total
US$’000 |
| |
Pension
Plans US$’000 |
| |
Post-retirement
Plans US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||
| | Obligations at the beginning of year | | | | | 18,479 | | | | | | 5,326 | | | | | | 23,805 | | | | | | 20,196 | | | | | | 5,742 | | | | | | 25,938 | | |
| | Service cost | | | | | 54 | | | | | | 207 | | | | | | 261 | | | | | | 93 | | | | | | 296 | | | | | | 389 | | |
| | Borrowing cost | | | | | 882 | | | | | | 261 | | | | | | 1,143 | | | | | | 914 | | | | | | 263 | | | | | | 1,177 | | |
| | Actuarial differences | | | | | (18) | | | | | | (622) | | | | | | (640) | | | | | | (14) | | | | | | (314) | | | | | | (328) | | |
| | Benefits paid | | | | | (1,109) | | | | | | (194) | | | | | | (1,303) | | | | | | (1,123) | | | | | | (201) | | | | | | (1,324) | | |
| | Exchange differences | | | | | 940 | | | | | | 270 | | | | | | 1,210 | | | | | | (1,587) | | | | | | (460) | | | | | | (2,047) | | |
| | Obligations at the end of year | | | | | 19,228 | | | | | | 5,248 | | | | | | 24,476 | | | | | | 18,479 | | | | | | 5,326 | | | | | | 23,805 | | |
| | | | |
2025
|
| |
2024
|
| ||||||
| | | | |
Pension
Plan |
| |
Postretirement
Plan |
| |
Pension
Plan |
| |
Postretirement
Plan |
|
| | Salary increase | | |
2.75% - 3.00%
|
| |
N/A
|
| |
2.75% - 3.00%
|
| |
N/A
|
|
| | Discount rate | | |
4.90%
|
| |
5.05%
|
| |
4.68%
|
| |
4.75%
|
|
| | Mortality | | |
CPM2014-Private
Scale CPM-B |
| |
CPM2014-Private
Scale CPM-B |
| |
CPM2014-Private
Scale CPM-B |
| |
CPM2014-Private
Scale CPM-B |
|
| | Retirement age | | |
58-60
|
| |
58-60
|
| |
58-60
|
| |
58-60
|
|
| | | | |
2025
|
| |
2024
|
| ||||||
| | | | |
US$’000
|
| |
US$’000
|
| ||||||
| | Fair value of plan assets at the beginning of the year | | | | | 18,456 | | | | | | 19,231 | | |
| | Interest income on assets | | | | | 887 | | | | | | 806 | | |
| | Actuarial return on plan assets | | | | | (158) | | | | | | 728 | | |
| | Benefits paid | | | | | (1,118) | | | | | | (1,045) | | |
| | Participant contribution | | | | | 9 | | | | | | 11 | | |
| | Contributions paid by the employer | | | | | 356 | | | | | | 385 | | |
| | Other | | | | | (116) | | | | | | (138) | | |
| | Exchange differences | | | | | 938 | | | | | | (1,522) | | |
| | Fair value of plan assets at the end of the year | | | | | 19,254 | | | | | | 18,456 | | |
| | | | |
2025
|
| |
2024
|
| ||||||
| | Cash | | | | | —% | | | | | | —% | | |
| | Equity Mutual Funds | | | | | 12% | | | | | | 26% | | |
| | Fixed Income Securities | | | | | 41% | | | | | | 25% | | |
| | | | |
2025
|
| |
2024
|
| ||||||
| | Assets held by insurance company | | | | | 47% | | | | | | 49% | | |
| | Total | | | | | 100% | | | | | | 100% | | |
| | | | |
2025
|
| |||||||||||||||||||||
| | | | |
Limit
US$’000 |
| |
Non-Current
Amount US$’000 |
| |
Current
Amount US$’000 |
| |
Total
US$’000 |
| ||||||||||||
| | Borrowings carried at amortized cost: | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Credit facilities | | | | | 121,151 | | | | | | 19,000 | | | | | | 14,019 | | | | | | 33,019 | | |
| | Borrowings from receivable factoring facility (Note 9) | | | | | 70,500 | | | | | | — | | | | | | 36,856 | | | | | | 36,856 | | |
| | Other loans | | | | | — | | | | | | 41,136 | | | | | | 29,001 | | | | | | 70,137 | | |
| | Total | | | | | | | | | | | 60,136 | | | | | | 79,876 | | | | | | 140,012 | | |
| | | | |
2024
|
| |||||||||||||||||||||
| | | | |
Limit
US$’000 |
| |
Non-Current
Amount US$’000 |
| |
Current
Amount US$’000 |
| |
Total
US$’000 |
| ||||||||||||
| | Borrowings carried at amortized cost: | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Credit facilities | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | |
| | Borrowings from receivable factoring facility (Note 9) | | | | | 62,334 | | | | | | — | | | | | | 35,059 | | | | | | 35,059 | | |
| | Other loans | | | | | — | | | | | | 13,911 | | | | | | 8,192 | | | | | | 22,103 | | |
| | Total | | | | | | | | | | | 13,911 | | | | | | 43,251 | | | | | | 57,162 | | |
| | | | |
2025
|
| |||||||||||||||
| | | | |
Non-Current
Principal Amount US$’000 |
| |
Current
Principal Amount US$’000 |
| |
Total
US$’000 |
| |||||||||
| | Borrowings in USD | | | | | 32,230 | | | | | | — | | | | | | 32,230 | | |
| | Borrowings in EUR | | | | | 27,906 | | | | | | 62,266 | | | | | | 90,172 | | |
| | Borrowings in other currencies | | | | | — | | | | | | 17,610 | | | | | | 17,610 | | |
| | Total | | | | | 60,136 | | | | | | 79,876 | | | | | | 140,012 | | |
| | | | |
2024
|
| |||||||||||||||
| | | | |
Non-Current
Principal Amount US$’000 |
| |
Current
Principal Amount US$’000 |
| |
Total
US$’000 |
| |||||||||
| | Borrowings in USD | | | | | 13,230 | | | | | | 18 | | | | | | 13,248 | | |
| | Borrowings in EUR | | | | | 681 | | | | | | 43,233 | | | | | | 43,914 | | |
| | Total | | | | | 13,911 | | | | | | 43,251 | | | | | | 57,162 | | |
| | | | |
2025
|
| |||||||||||||||||||||||||||||||||||||||
| | | | |
2026
US$’000 |
| |
2027
US$’000 |
| |
2029
US$’000 |
| |
2030
US$’000 |
| |
2031
US$’000 |
| |
2032
US$’000 |
| |
Total
US$’000 |
| |||||||||||||||||||||
| | Credit facilities | | | | | 14,019 | | | | | | 19,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,019 | | |
| | Borrowings from supplier factoring facility | | | | | 36,856 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,856 | | |
| | Other loans | | | | | 29,001 | | | | | | — | | | | | | 13,230 | | | | | | 3,231 | | | | | | 21,150 | | | | | | 3,525 | | | | | | 70,137 | | |
| | Total | | | | | 79,876 | | | | | | 19,000 | | | | | | 13,230 | | | | | | 3,231 | | | | | | 21,150 | | | | | | 3,525 | | | | | | 140,012 | | |
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | | |
Non-
Current US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| |
Non-
Current US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||
| | Tolling agreement lease liability | | | | | 25,233 | | | | | | 2,741 | | | | | | 27,974 | | | | | | 32,009 | | | | | | 3,463 | | | | | | 35,472 | | |
| | Other leases | | | | | 32,196 | | | | | | 9,513 | | | | | | 41,709 | | | | | | 24,576 | | | | | | 9,404 | | | | | | 33,980 | | |
| | Total | | | | | 57,429 | | | | | | 12,254 | | | | | | 69,683 | | | | | | 56,585 | | | | | | 12,867 | | | | | | 69,452 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| |
Balance at January 1,
|
| | | | (69,452) | | | | | | (66,250) | | |
| | Additions | | | | | (14,671) | | | | | | (17,486) | | |
| | Lease modification | | | | | 12,161 | | | | | | — | | |
| | Disposals and other | | | | | 330 | | | | | | 224 | | |
| | Interest | | | | | (5,906) | | | | | | (5,935) | | |
| | Lease payments | | | | | 16,185 | | | | | | 16,201 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Exchange differences | | | | | (8,330) | | | | | | 3,794 | | |
| | Balance at December 31, | | | | | (69,683) | | | | | | (69,452) | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Non-current assets (Note 8) | | | | | | | | | | | | | |
| | Leased land and buildings | | | | | 34,859 | | | | | | 28,436 | | |
| | Leased plant and machinery | | | | | 58,497 | | | | | | 51,524 | | |
| | Accumulated depreciation | | | | | (52,955) | | | | | | (46,286) | | |
| | Non-current liabilities | | | | | | | | | | | | | |
| | Lease liabilities | | | | | (57,429) | | | | | | (56,585) | | |
| | Current liabilities | | | | | | | | | | | | | |
| | Lease liabilities | | | | | (12,254) | | | | | | (12,867) | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Depreciation and amortization charges | | | | | | | | | | | | | |
| | Depreciation of right-of-use assets | | | | | 6,669 | | | | | | 3,746 | | |
| | Finance costs | | | | | | | | | | | | | |
| | Interest expense on lease liabilities | | | | | 5,906 | | | | | | 5,935 | | |
| | Exchange differences | | | | | | | | | | | | | |
| | Currency translation losses on lease liabilities | | | | | (8,330) | | | | | | 3,794 | | |
| | Currency translation gains on right-of-use assets | | | | | 2,902 | | | | | | (1,055) | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Payments for: | | | | | | | | | | | | | |
| | Principal | | | | | 10,279 | | | | | | 10,266 | | |
| | Interest | | | | | 5,906 | | | | | | 5,935 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Debt instruments carried at amortized cost: | | | | | | | | | | | | | |
| | Commercial Paper | | | | | 26,014 | | | | | | 10,135 | | |
| | Total | | | | | 26,014 | | | | | | 10,135 | | |
| | Amount due for settlement within 12 months | | | | | 26,014 | | | | | | 10,135 | | |
| | Amount due for settlement after 12 months | | | | | — | | | | | | — | | |
| | Total | | | | | 26,014 | | | | | | 10,135 | | |
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | | |
Non-
Current US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| |
Non-
Current US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||
| | Financial loans from government agencies: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Reindus loan
|
| | | | 15,556 | | | | | | 8,650 | | | | | | 24,206 | | | | | | 17,193 | | | | | | 7,804 | | | | | | 24,997 | | |
| |
SEPI loan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 37,074 | | | | | | 37,074 | | |
| |
Other financial liabilities
|
| | | | 6,479 | | | | | | 2,758 | | | | | | 9,237 | | | | | | 7,409 | | | | | | 3,239 | | | | | | 10,648 | | |
| | Total | | | | | 22,035 | | | | | | 11,408 | | | | | | 33,443 | | | | | | 24,602 | | | | | | 48,117 | | | | | | 72,719 | | |
| | | | |
2025
|
| |||||||||||||||||||||||||||||||||
| | | | |
Other financial
assets (Note 9) |
| |
Other financial
liabilities (Note 20) |
| ||||||||||||||||||||||||||||||
| | | | |
Non-
Current |
| |
Current
|
| |
Total
|
| |
Non-
Current |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| | Derivative not designated as hedging instruments | | | | | 3,079 | | | | | | — | | | | | | 3,079 | | | | | | (38,341) | | | | | | — | | | | | | (38,341) | | |
| |
Power Purchase agreements
|
| | | | 3,079 | | | | | | — | | | | | | 3,079 | | | | | | — | | | | | | — | | | | |
|
—
|
| |
| |
EDF energy contract
|
| | | | | | | | | | | | | | | | | | | | | | (38,341) | | | | | | | | | | |
|
(38,341)
|
| |
| | Derivative designated as hedging instruments | | | | | — | | | | | | — | | | | | | — | | | | | | (6,857) | | | | | | — | | | | | | (6,857) | | |
| |
Power Purchase agreements
|
| | | | | | | | | | | | | | | | | | | | | | (6,857) | | | | |
|
—
|
| | | |
|
(6,857)
|
| |
| | Total | | | | | 3,079 | | | | | | — | | | | | | 3,079 | | | | | | (45,198) | | | | | | — | | | | | | (45,198) | | |
| | | | |
2024
|
| |||||||||||||||||||||||||||||||||
| | | | |
Other financial
assets (Note 9) |
| |
Other financial
liabilities (Note 19) |
| ||||||||||||||||||||||||||||||
| | | | |
Non-
Current |
| |
Current
|
| |
Total
|
| |
Non-
Current |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| | Derivative not designated as hedging instruments | | | | | 4,707 | | | | | | 69 | | | | | | 4,776 | | | | | | — | | | | | | (13) | | | | | | (13) | | |
| | Derivative designated as hedging instruments | | | | | 293 | | | | | | — | | | | | | 293 | | | | | | (1,086) | | | | | | (842) | | | | | | (1,928) | | |
| | Total | | | | | 5,000 | | | | | | 69 | | | | | | 5,069 | | | | | | (1,086) | | | | | | (855) | | | | | | (1,941) | | |
| | | | |
2025
|
| |||
| | Energy Price ($/MWh) | | | | | 63-72 | | |
| | Cap Volatility | | | | | 25.4% | | |
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | | |
Unrealized gain
(loss) recognized in Other comprehensive loss |
| |
Realized gain
(loss) reclassed from Other comprehensive loss to profit and loss |
| |
Unrealized gain
(loss) recognized in Other comprehensive loss |
| |
Realized gain
(loss) reclassed from Other comprehensive loss to profit and loss |
| ||||||||||||
| | Total | | | | | (5,785) | | | | | | (1,105) | | | | | | (3,471) | | | | | | 1,007 | | |
| | | | |
2025
|
| |||||||||||||||||||||||||||
| | | | |
Less than 1 year
|
| |
Between 1-2 years
|
| |
Between 2-5 years
|
| |
After 5 years
|
| |
Total
|
| |||||||||||||||
| | Total purchase commitments (MWh) | | | | | 178,248 | | | | | | 164,782 | | | | | | 861,452 | | | | | | 2,109,705 | | | | |
|
3,314,187
|
| |
| | | | |
2025
|
| |||
| | Projected French energy prices ($/MWh) | | | | | 59-84 | | |
| | Projected Silicon Metal index prices ($/MT) | | | | | 2,629-5,852 | | |
| | | | | | | | | | |
Sensitivity on
energy price |
| |
Sensitivity on
silicon metal index price |
| ||||||||||||||||||
| | | | |
Fair Value
December 31, 2025 |
| |
Decrease
by 10% |
| |
Increase
by 10% |
| |
Decrease
by 10% |
| |
Increase
by 10% |
| |||||||||||||||
| | EDF energy contracts | | | | | (39,239) | | | | | | (68,102) | | | | | | 75,477 | | | | | | 24,356 | | | | | | (27,482) | | |
| | | | |
2025
|
| |||||||||||||||||||||||||||
| | | | |
Less than 1 year
|
| |
Between 1-2 years
|
| |
Between 2-5 years
|
| |
After 5 years
|
| |
Total
|
| |||||||||||||||
| | Total purchase commitments (MWh) | | | | | 3,627,032 | | | | | | 3,646,180 | | | | | | 9,023,577 | | | | | | 8,250,000 | | | | |
|
24,546,789
|
| |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Payable to suppliers | | | | | 144,699 | | | | | | 157,894 | | |
| | Advances from customers | | | | | 154 | | | | | | 357 | | |
| | Total | | | | | 144,853 | | | | | | 158,251 | | |
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | | |
Non-
Current US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| |
Non-
Current US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||
| | Remuneration payable | | | | | 209 | | | | | | 30,995 | | | | | | 31,204 | | | | | | 52 | | | | | | 47,157 | | | | | | 47,209 | | |
| | Tax payables | | | | | — | | | | | | 14,247 | | | | | | 14,247 | | | | | | — | | | | | | 14,026 | | | | | | 14,026 | | |
| | Payable to non-current asset suppliers | | | | | 122 | | | | | | 8,993 | | | | | | 9,115 | | | | | | 143 | | | | | | 7,066 | | | | | | 7,209 | | |
| | Contingent consideration | | | | | — | | | | | | 3,136 | | | | | | 3,136 | | | | | | 1,302 | | | | | | 2,036 | | | | | | 3,338 | | |
| | Other grants | | | | | — | | | | | | 13,854 | | | | | | 13,854 | | | | | | 12,249 | | | | | | — | | | | | | 12,249 | | |
| | Guarantees and deposits | | | | | 14 | | | | | | — | | | | | | 14 | | | | | | 13 | | | | | | 322 | | | | | | 335 | | |
| | Other liabilities | | | | | — | | | | | | 4,620 | | | | | | 4,620 | | | | | | — | | | | | | 8,799 | | | | | | 8,799 | | |
| | Total | | | | | 345 | | | | | | 75,845 | | | | | | 76,190 | | | | | | 13,759 | | | | | | 79,406 | | | | | | 93,165 | | |
| | | | |
As of year ended December 31,
|
| |||||||||
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | VAT | | | | | 2,995 | | | | | | 3,559 | | |
| | Accrued social security taxes payable | | | | | 7,216 | | | | | | 6,334 | | |
| | Personal income tax withholding payable | | | | | 1,232 | | | | | | 1,257 | | |
| | Other | | | | | 2,804 | | | | | | 2,876 | | |
| | Total | | | | | 14,247 | | | | | | 14,026 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Consolidated income statement | | | | | | | | | | | | | | | | | | | |
| | Current income tax | | | | | | | | | | | | | | | | | | | |
| | Current income tax charge | | | | | 3,670 | | | | | | 28,004 | | | | | | 62,110 | | |
| | Adjustments in current income tax in respect of prior years | | | | | (300) | | | | | | (1,183) | | | | | | (1,533) | | |
| | Total | | | | | 3,370 | | | | | | 26,821 | | | | | | 60,577 | | |
| | Deferred tax | | | | | | | | | | | | | | | | | | | |
| | Origination and reversal of temporary differences | | | | | (9,162) | | | | | | (7,758) | | | | | | (3,216) | | |
| | Impact of tax rate changes | | | | | — | | | | | | (48) | | | | | | (555) | | |
| | Write-down of deferred tax assets | | | | | 7,292 | | | | | | — | | | | | | — | | |
| | Adjustments in deferred tax in respect of prior years | | | | | 968 | | | | | | (2,763) | | | | | | 734 | | |
| | Total | | | | | (902) | | | | | | (10,569) | | | | | | (3,037) | | |
| | Income tax expense | | | | | 2,468 | | | | | | 16,252 | | | | | | 57,540 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Accounting (loss) profit before income tax | | | | | (174,644) | | | | | | 37,052 | | | | | | 160,667 | | |
| | Tax (benefit) expense at weighted statutory national tax rate of 25% (2024: 27% and 2023: 31%) | | | | | (41,609) | | | | | | 9,988 | | | | | | 50,557 | | |
| | (Non-taxable income)/ non-deductible expenses | | | | | 3,173 | | | | | | (2,478) | | | | | | 1,429 | | |
| | Change in tax rates | | | | | — | | | | | | (48) | | | | | | (555) | | |
| | U.S state taxes | | | | | (28) | | | | | | (52) | | | | | | (121) | | |
| | Adjustments in respect of prior periods | | | | | 668 | | | | | | (3,946) | | | | | | (799) | | |
| | Write-down of deferred tax assets | | | | | 7,292 | | | | | | — | | | | | | — | | |
| | Unrecognized temporary differences | | | | | 11,667 | | | | | | 2,903 | | | | | | (2,992) | | |
| | Elimination of effect of interest in partnerships | | | | | (7) | | | | | | 27 | | | | | | (1,356) | | |
| | Unrecognized loss carryforwards | | | | | 18,135 | | | | | | 9,523 | | | | | | 12,434 | | |
| | Other taxes | | | | | 4,445 | | | | | | — | | | | | | — | | |
| | Other items | | | | | (1,268) | | | | | | 335 | | | | | | (1,057) | | |
| | Income tax expense | | | | | 2,468 | | | | | | 16,252 | | | | | | 57,540 | | |
| | | | |
Opening
Balance US$’000 |
| |
Recognized in
|
| |
Reclassifications
US$’000 |
| |
Exchange
Differences US$’000 |
| |
Closing
Balance US$’000 |
| |||||||||||||||||||||
| |
P&L
US$’000 |
| |
OCI
US$’000 |
| |||||||||||||||||||||||||||||||||
| | Intangible assets | | | | | (10,146) | | | | | | (3,447) | | | | | | — | | | | | | 125 | | | | | | (1,308) | | | | | | (14,776) | | |
| | Provisions | | | | | 28,885 | | | | | | (3,749) | | | | | | (668) | | | | | | (3,832) | | | | | | 2,852 | | | | | | 23,488 | | |
| | Property, plant & equipment | | | | | (36,402) | | | | | | (2,809) | | | | | | — | | | | | | 3,707 | | | | | | (1,437) | | | | | | (36,941) | | |
| | Inventories | | | | | 1,705 | | | | | | (173) | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 1,534 | | |
| | Hedging Instruments | | | | | 320 | | | | | | (1,902) | | | | | | 1,446 | | | | | | — | | | | | | 134 | | | | | | (2) | | |
| | Tax losses | | | | | 5,677 | | | | | | 10,135 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,812 | | |
| | Incentives & credits | | | | | 432 | | | | | | 2,381 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,813 | | |
| | Other | | | | | (3,520) | | | | | | 466 | | | | | | — | | | | | | — | | | | | | 121 | | | | | | (2,933) | | |
| | Total | | | | | (13,049) | | | | | | 902 | | | | | | 778 | | | | | | — | | | | | | 364 | | | | | | (11,005) | | |
| | | | |
Opening
Balance US$’000 |
| |
Recognized in
|
| |
Reclassifications
US$’000 |
| |
Exchange
Differences US$’000 |
| |
Closing
Balance US$’000 |
| |||||||||||||||||||||
| |
P&L
US$’000 |
| |
OCI
US$’000 |
| |||||||||||||||||||||||||||||||||
| | Intangible assets | | | | | (13,582) | | | | | | 4,311 | | | | | | — | | | | | | (1,484) | | | | | | 609 | | | | | | (10,146) | | |
| | Provisions | | | | | 34,102 | | | | | | (3,726) | | | | | | (757) | | | | | | 765 | | | | | | (1,499) | | | | | | 28,885 | | |
| | Property, plant & equipment | | | | | (45,405) | | | | | | 6,497 | | | | | | — | | | | | | 1,598 | | | | | | 908 | | | | | | (36,402) | | |
| | Inventories | | | | | 1,416 | | | | | | 290 | | | | | | — | | | | | | — | | | | | | (1) | | | | | | 1,705 | | |
| | Hedging Instruments | | | | | (567) | | | | | | — | | | | | | 865 | | | | | | — | | | | | | 22 | | | | | | 320 | | |
| | Tax losses | | | | | 1,731 | | | | | | 3,946 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,677 | | |
| | Incentives & credits | | | | | — | | | | | | 432 | | | | | | — | | | | | | — | | | | | | — | | | | | | 432 | | |
| | Other | | | | | (1,517) | | | | | | (1,181) | | | | | | — | | | | | | (879) | | | | | | 57 | | | | | | (3,520) | | |
| | Total | | | | | (23,822) | | | | | | 10,569 | | | | | | 108 | | | | | | — | | | | | | 96 | | | | | | (13,049) | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Deferred tax assets | | | | | 45,600 | | | | | | 38,550 | | |
| | Deferred tax liabilities | | | | | (56,605) | | | | | | (51,599) | | |
| | Offset between deferred tax assets and deferred tax liabilities | | | | | 45,600 | | | | | | 31,970 | | |
| | Total deferred tax assets due to temporary differences recognized in the statement of financial position | | | | | — | | | | | | 6,580 | | |
| | Total deferred tax liabilities due to temporary differences recognized in the statement of financial position | | | | | (11,005) | | | | | | (19,629) | | |
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | |
Spain
|
| |
USA
|
| |
UK
|
| |
Other
|
| |
Total
|
| |
Spain
|
| |
USA
|
| |
UK
|
| |
Other
|
| |
Total
|
| ||||||||||||||||||||||||||||||
| | Unused tax losses | | | | | 216,787 | | | | | | 236,955 | | | | | | 185,920 | | | | | | 71,322 | | | | | | 710,984 | | | | | | 200,087 | | | | | | 236,589 | | | | | | 153,622 | | | | | | 82,948 | | | | |
|
673,246
|
| |
| |
Unrecognized
deductible temporary differences |
| | | | 65,049 | | | | | | — | | | | | | 52,882 | | | | | | (9,753) | | | | | | 108,178 | | | | | | 70,071 | | | | | | — | | | | | | 44,837 | | | | | | 9,166 | | | | |
|
124,074
|
| |
| | Total | | | | | 281,836 | | | | | | 236,955 | | | | | | 238,802 | | | | | | 61,569 | | | | | | 819,162 | | | | | | 270,158 | | | | | | 236,589 | | | | | | 198,459 | | | | | | 92,114 | | | | | | 797,320 | | |
| | | | |
2025
|
| |||||||||||||||||||||
| | | | |
Receivables
|
| |
Payables
|
| ||||||||||||||||||
| | | | |
Non-Current
US$’000 |
| |
Current
US$’000 |
| |
Non-Current
US$’000 |
| |
Current
US$’000 |
| ||||||||||||
| | Enérgya VM Gestión de la Energía, S.L. | | | | | 1,763 | | | | | | — | | | | | | — | | | | | | 2,577 | | |
| | Other related parties | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | Total | | | | | 1,763 | | | | | | — | | | | | | — | | | | | | 2,577 | | |
| | | | |
2024
|
| |||||||||||||||||||||
| | | | |
Receivables
|
| |
Payables
|
| ||||||||||||||||||
| | | | |
Non-Current
US$’000 |
| |
Current
US$’000 |
| |
Non-Current
US$’000 |
| |
Current
US$’000 |
| ||||||||||||
| | Enérgya VM Gestión de la Energía, S.L. | | | | | 1,558 | | | | | | — | | | | | | — | | | | | | 2,658 | | |
| | | | |
2024
|
| |||||||||||||||||||||
| | | | |
Receivables
|
| |
Payables
|
| ||||||||||||||||||
| | | | |
Non-Current
US$’000 |
| |
Current
US$’000 |
| |
Non-Current
US$’000 |
| |
Current
US$’000 |
| ||||||||||||
| | Other related parties | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | |
| | Total | | | | | 1,558 | | | | | | — | | | | | | — | | | | | | 2,664 | | |
| | | | |
2025
|
| |||||||||
| | | | |
Raw materials
and energy consumption for production US$’000 |
| |
Other
Operating Expenses US$’000 |
| ||||||
| | Enérgya VM Gestión de la Energía, S.L. | | | | | 55,994 | | | | | | — | | |
| | Other related parties | | | | | — | | | | | | 9 | | |
| | Total | | | | | 55,994 | | | | | | 9 | | |
| | | | |
2024
|
| |||||||||
| | | | |
Raw materials
and energy consumption for production US$’000 |
| |
Other
Operating Expenses US$’000 |
| ||||||
| | Enérgya VM Gestión de la Energía, S.L. | | | | | 56,238 | | | | | | — | | |
| | Other related parties | | | | | — | | | | | | 202 | | |
| | Total | | | | | 56,238 | | | | | | 202 | | |
| | | | |
2023
|
| |||||||||
| | | | |
Raw materials
and energy consumption for production US$’000 |
| |
Other
Operating Expenses US$’000 |
| ||||||
| | Villar Mir Energía, S.L.U. | | | | | (18) | | | | | | 1 | | |
| | Enérgya VM Gestión de la Energía, S.L. | | | | | 35,980 | | | | | | 1,137 | | |
| | Other related parties | | | | | — | | | | | | 55 | | |
| | Total | | | | | 35,962 | | | | | | 1,193 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Spain | | | | | 104,783 | | | | | | 169,541 | | | | | | 169,390 | | |
| | Germany | | | | | 186,808 | | | | | | 282,200 | | | | | | 276,333 | | |
| | Luxembourg | | | | | 114,446 | | | | | | 745 | | | | | | 46 | | |
| | Other European Countries | | | | | 215,047 | | | | | | 210,977 | | | | | | 199,743 | | |
| | USA | | | | | 534,870 | | | | | | 573,636 | | | | | | 670,854 | | |
| | Rest of World | | | | | 179,167 | | | | | | 406,840 | | | | | | 333,668 | | |
| | Total | | | | | 1,335,121 | | | | | | 1,643,939 | | | | | | 1,650,034 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Purchases of raw materials, supplies and goods | | | | | 588,245 | | | | | | 699,210 | | | | | | 732,661 | | |
| | Changes in inventories | | | | | 18,042 | | | | | | 19,738 | | | | | | 83,033 | | |
| | Energy | | | | | 122,267 | | | | | | 171,308 | | | | | | (28,651) | | |
| | Others | | | | | 182,040 | | | | | | 119,911 | | | | | | 78,556 | | |
| | Write-down of raw materials | | | | | 1,581 | | | | | | 3,377 | | | | | | 2,192 | | |
| | Write-down of finished goods | | | | | 21,356 | | | | | | 13,586 | | | | | | 11,495 | | |
| | Total | | | | | 933,531 | | | | | | 1,027,130 | | | | | | 879,286 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Carbon dioxide emissions allowances | | | | | 75,291 | | | | | | 75,903 | | | | | | 80,316 | | |
| | Others | | | | | 7,544 | | | | | | 8,475 | | | | | | 20,676 | | |
| | Total | | | | | 82,835 | | | | | | 84,378 | | | | | | 100,992 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Directors | | | | | 9 | | | | | | 9 | | | | | | 9 | | |
| | Senior Managers | | | | | 247 | | | | | | 239 | | | | | | 316 | | |
| | Employees | | | | | 2,935 | | | | | | 3,175 | | | | | | 3,214 | | |
| | Total | | | | | 3,191 | | | | | | 3,423 | | | | | | 3,539 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Wages, salaries and similar expenses | | | | | 192,907 | | | | | | 201,720 | | | | | | 220,293 | | |
| | Pension plan contributions | | | | | 9,421 | | | | | | 7,952 | | | | | | 7,978 | | |
| | Employee benefit costs | | | | | 68,321 | | | | | | 70,192 | | | | | | 77,588 | | |
| | Total | | | | | 270,649 | | | | | | 279,864 | | | | | | 305,859 | | |
| | | | |
Number of
awards |
| |||
| | Outstanding as of December 31, 2022 | | | | | 3,801,706 | | |
| | Granted during the period | | | | | 1,044,449 | | |
| | Exercised during the period | | | | | (7,986) | | |
| | Expired/forfeited during the period | | | | | (277,576) | | |
| | Outstanding as of December 31, 2023 | | | | | 4,560,593 | | |
| | Granted during the period | | | | | 894,468 | | |
| | Exercised during the period | | | | | (617,463) | | |
| | Expired/forfeited during the period | | | | | (544,644) | | |
| | Outstanding as of December 31, 2024 | | | | | 4,292,954 | | |
| | Granted during the period | | | | | 962,880 | | |
| | Exercised during the period | | | | | (965,856) | | |
| | Expired/forfeited during the period | | | | | (463,033) | | |
| | | | |
Number of
awards |
| |||
| | Outstanding as of December 31, 2025 | | | | | 3,826,945 | | |
| | Exercisable as of December 31, 2025 | | | | | 1,426,086 | | |
| |
Grant Date
|
| |
Performance Period
|
| |
Expiration Date
|
| |
Exercise
Price |
| |
Fair Value at
Grant Date |
| |
2025
|
| |
2024
|
| ||||||||||||
| | September 10, 2025 | | |
December 31, 2027
|
| |
—
|
| | | | nil | | | | | $ | 4.03 | | | | | | 962,880 | | | | | | — | | |
| | June 19, 2024 | | |
December 31, 2026
|
| |
—
|
| | | | 0.01 | | | | | $ | 5.12 | | | | | | 885,868 | | | | | | 891,135 | | |
| | May 30, 2023 | | |
December 31, 2025
|
| |
—
|
| | | | 0.01 | | | | | $ | 4.56 | | | | | | 552,111 | | | | | | 966,346 | | |
| | September 22, 2022 | | |
December 31, 2024
|
| |
—
|
| | | | 0.01 | | | | | $ | 5.97 | | | | | | — | | | | | | 416,972 | | |
| | September 9, 2021 | | |
December 31, 2021
|
| |
September 9, 2031
|
| | | | 0.01 | | | | | $ | 8.83 | | | | | | 642,219 | | | | | | 675,137 | | |
| | December 16, 2020 | | |
December 31, 2020
|
| |
December 16, 2030
|
| | | | nil | | | | | $ | 1.23 | | | | | | 528,395 | | | | | | 1,058,698 | | |
| | March 13, 2019 | | |
December 31, 2021
|
| | March 13, 2029 | | | | | nil | | | | | $ | 2.69 | | | | | | 110,114 | | | | | | 123,743 | | |
| | March 21, 2018 | | |
December 31, 2020
|
| | March 21, 2028 | | | | | nil | | | | | $ | 22.56 | | | | | | 46,777 | | | | | | 50,689 | | |
| | June 1, 2017 | | |
December 31, 2019
|
| | June 1, 2027 | | | | | nil | | | | | $ | 16.77 | | | | | | 70,464 | | | | | | 77,712 | | |
| | November 24, 2016 | | |
December 31, 2018
|
| |
November 24, 2026
|
| | | | nil | | | | | $ | 16.66 | | | | | | 28,117 | | | | | | 32,522 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | 3,826,945 | | | | | | 4,292,954 | | |
| |
Vesting Conditions
|
|
| | 70% based on average ROCE (EBIT / (Equity + Gross Debt)) | |
| | 30% based on total shareholder return (TSR) relative to a comparator group | |
| |
Vesting Conditions
|
|
| | 40% based on cumulative earnings before interest and tax (EBIT) | |
| | 40% based on cumulative operational cash flow | |
| | 20% based on total shareholder return (TSR) relative to a comparator group | |
| | | | |
Grant date
|
| |||||||||||||||
| | | | |
September 10, 2025
|
| |
June 19, 2024
|
| |
May 30, 2023
|
| |||||||||
| | Grant date share price | | | | $ | 4.18 | | | | | $ | 5.17 | | | | | $ | 4.50 | | |
| | Exercise price | | | | | 0.00 | | | | | | 0.01 | | | | | | 0.01 | | |
| | Expected volatility | | | | | 44.07% | | | | | | 59.40% | | | | | | 87.68% | | |
| | Option life | | |
3.00 years
|
| |
3.00 years
|
| |
3.00 years
|
| |||||||||
| | Dividend yield | | | | | — | | | | | | — | | | | | | — | | |
| | Risk-free interest rate | | | | | 3.49% | | | | | | 4.44% | | | | | | 4.13% | | |
| | Remaining performance period at grant date (years) | | | | | 3.00 | | | | | | 3.00 | | | | | | 3.00 | | |
| | Company TSR at grant date | | | | | (1.55)% | | | | | | (1.78)% | | | | | | 0.64% | | |
| | Median comparator group TSR at grant date | | | | | 2.74 | | | | | | 8.41 | | | | | | 10.5 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Carbon dioxide credit | | | | | 75,343 | | | | | | 75,756 | | | | | | 81,870 | | |
| | Services of independent professionals | | | | | 41,778 | | | | | | 52,692 | | | | | | 40,687 | | |
| | Freight cost | | | | | 59,101 | | | | | | 61,942 | | | | | | 51,415 | | |
| | Insurance premiums | | | | | 15,372 | | | | | | 14,982 | | | | | | 15,506 | | |
| | Other taxes | | | | | 11,578 | | | | | | 12,802 | | | | | | 11,280 | | |
| | Other operating expenses | | | | | 42,727 | | | | | | 47,008 | | | | | | 69,332 | | |
| | Total | | | | | 245,899 | | | | | | 265,182 | | | | | | 270,090 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Amortization of intangible assets (Note 7) | | | | | 1,916 | | | | | | 474 | | | | | | 663 | | |
| | Depreciation of property, plant and equipment (Note 8) | | | | | 83,035 | | | | | | 74,989 | | | | | | 72,869 | | |
| | Total | | | | | 84,951 | | | | | | 75,463 | | | | | | 73,532 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Gain from financial assets measured at fair value (Note 9) | | | | | — | | | | | | 3,237 | | | | | | — | | |
| | Other finance income | | | | | 3,474 | | | | | | 4,011 | | | | | | 5,422 | | |
| | Total | | | | | 3,474 | | | | | | 7,248 | | | | | | 5,422 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Interest on debt instruments (Note 19) | | | | | 1,036 | | | | | | 1,776 | | | | | | 24,414 | | |
| | Interest on loans and bank borrowings (Note 17 and Note 20) | | | | | 9,241 | | | | | | 7,198 | | | | | | 3,794 | | |
| | Interest on leases (Note 18) | | | | | 6,338 | | | | | | 5,935 | | | | | | 1,715 | | |
| | Interest on note and bill discounting | | | | | 307 | | | | | | 563 | | | | | | 127 | | |
| | Loss from financial assets measured at fair value (Note 9) | | | | | 1,576 | | | | | | — | | | | | | — | | |
| | Other finance costs | | | | | 2,277 | | | | | | 6,470 | | | | | | 8,743 | | |
| | Total | | | | | 20,775 | | | | | | 21,942 | | | | | | 38,793 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Impairment loss of goodwill (Note 6) | | | | | (1,747) | | | | | | (15,483) | | | | | | — | | |
| | Impairment loss of property, plant and equipment (Note 8) | | | | | (27,902) | | | | | | (24,940) | | | | | | (25,768) | | |
| | Impairment reversal of property, plant and equipment (Note 8) | | | | | 12,161 | | | | | | — | | | | | | — | | |
| | Impairment (loss) reversal of non-current financial assets | | | | | — | | | | | | (2,629) | | | | | | 478 | | |
| | Impairment loss, net | | | | | (17,488) | | | | | | (43,052) | | | | | | (25,290) | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| |
2023
US$’000 |
| |||||||||
| | Fixed remuneration | | | | | 6,219 | | | | | | 5,889 | | | | | | 5,894 | | |
| | Variable remuneration | | | | | 3,061 | | | | | | 4,898 | | | | | | 4,492 | | |
| | Contributions to pension plans and insurance policies | | | | | 281 | | | | | | 321 | | | | | | 299 | | |
| | Share-based compensation | | | | | 1,504 | | | | | | 3,939 | | | | | | 7,402 | | |
| | Termination benefits | | | | | — | | | | | | 281 | | | | | | 262 | | |
| | Other remuneration | | | | | 19 | | | | | | 19 | | | | | | 18 | | |
| | Total | | | | | 11,084 | | | | | | 15,347 | | | | | | 18,367 | | |
| | | | |
2025
|
| |||||||||||||||
| | | | |
Fixed rate
U.S.$’000 |
| |
Floating rate
U.S.$’000 |
| |
Total
U.S.$’000 |
| |||||||||
| | Bank borrowings (Note 17) | | | | | 38,738 | | | | | | 101,274 | | | | | | 140,012 | | |
| | Obligations under leases (Note 18) | | | | | 69,683 | | | | | | — | | | | | | 69,683 | | |
| | Debt instruments (Note 19) | | | | | — | | | | | | 26,014 | | | | | | 26,014 | | |
| | Other financial liabilities (Note 20)(*) | | | | | 33,443 | | | | | | — | | | | | | 33,443 | | |
| | | | | | | 141,864 | | | | | | 127,288 | | | | | | 269,152 | | |
| | | | |
2024
|
| |||||||||||||||
| | | | |
Fixed rate
U.S.$’000 |
| |
Floating rate
U.S.$’000 |
| |
Total
U.S.$’000 |
| |||||||||
| | Bank borrowings (Note 17) | | | | | 14,831 | | | | | | 42,331 | | | | | | 57,162 | | |
| | Obligations under leases (Note 18) | | | | | 69,452 | | | | | | — | | | | | | 69,452 | | |
| | Debt instruments (Note 19) | | | | | — | | | | | | 10,135 | | | | | | 10,135 | | |
| | Other financial liabilities (Note 20)(*) | | | | | 52,380 | | | | | | 19,484 | | | | | | 71,864 | | |
| | | | | | | 136,663 | | | | | | 71,950 | | | | | | 208,613 | | |
| | | | |
2025
|
| |||||||||||||||||||||||||||
| | | | |
Less than 1 year
US$’000 |
| |
Between 1-2 years
US$’000 |
| |
Between 2-5 years
US$’000 |
| |
After 5 years
US$’000 |
| |
Total
US$’000 |
| |||||||||||||||
| | Bank borrowings | | | | | 81,402 | | | | | | 20,283 | | | | | | 16,781 | | | | | | 27,943 | | | | | | 146,409 | | |
| | Leases | | | | | 14,723 | | | | | | 12,734 | | | | | | 24,393 | | | | | | 102,296 | | | | | | 154,146 | | |
| | Debt instruments | | | | | 26,014 | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,014 | | |
| |
Financial loans from government
agencies |
| | | | 12,447 | | | | | | 12,549 | | | | | | 10,648 | | | | | | — | | | | | | 35,644 | | |
| | Payables to related parties | | | | | 2,577 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,577 | | |
| | Payable to non-current asset suppliers | | | | | 8,993 | | | | | | 122 | | | | | | — | | | | | | — | | | | | | 9,115 | | |
| | Contingent consideration | | | | | 3,261 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,261 | | |
| | Trade and other payables | | | | | 144,853 | | | | | | — | | | | | | — | | | | | | — | | | | | | 144,853 | | |
| | | | | | | 294,270 | | | | | | 45,688 | | | | | | 51,822 | | | | | | 130,239 | | | | | | 522,019 | | |
| | | | |
2024
|
| |||||||||||||||||||||||||||
| | | | |
Less than 1 year
US$’000 |
| |
Between 1-2 years
US$’000 |
| |
Between 2-5 years
US$’000 |
| |
After 5 years
US$’000 |
| |
Total
US$’000 |
| |||||||||||||||
| | Bank borrowings | | | | | 43,251 | | | | | | 681 | | | | | | 13,230 | | | | | | — | | | | | | 57,162 | | |
| | Leases | | | | | 14,225 | | | | | | 14,504 | | | | | | 26,155 | | | | | | 114,925 | | | | | | 169,809 | | |
| | Debt instruments | | | | | 10,268 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,268 | | |
| |
Financial loans from government
agencies |
| | | | 47,283 | | | | | | 9,408 | | | | | | 12,960 | | | | | | — | | | | | | 69,651 | | |
| | Payables to related parties | | | | | 2,664 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,664 | | |
| | Payable to non-current asset suppliers | | | | | 7,066 | | | | | | 143 | | | | | | — | | | | | | — | | | | | | 7,209 | | |
| | Contingent consideration | | | | | 2,163 | | | | | | 1,489 | | | | | | — | | | | | | — | | | | | | 3,652 | | |
| | Trade and other payables | | | | | 157,064 | | | | | | — | | | | | | — | | | | | | — | | | | | | 157,064 | | |
| | | | | | | 283,984 | | | | | | 26,225 | | | | | | 52,345 | | | | | | 114,925 | | | | | | 477,479 | | |
| | | | |
January 1,
2024 |
| |
Changes
from financing cash flows |
| |
Effect of
changes in foreign exchange rates |
| |
Interest
expenses |
| |
Other
changes |
| |
December 31,
2025 |
| ||||||||||||||||||
| | | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| ||||||||||||||||||
| | Bank borrowings (Note 17) | | | | | 57,162 | | | | | | 71,108 | | | | | | 6,839 | | | | | | 5,000 | | | | | | (97) | | | | | | 140,012 | | |
| | Obligations under leases (Note 18) | | | | | 69,452 | | | | | | (16,186) | | | | | | 7,849 | | | | | | 5,906 | | | | | | 2,662 | | | | | | 69,683 | | |
| | Debt instruments (Note 19) | | | | | 10,135 | | | | | | 13,117 | | | | | | 1,726 | | | | | | 1,036 | | | | | | — | | | | | | 26,014 | | |
| | Financial loans from government agencies (Note 20) | | | | | 71,864 | | | | | | (46,831) | | | | | | 6,358 | | | | | | 2,001 | | | | | | 51 | | | | | | 33,443 | | |
| | Total liabilities from financing activities | | | | | 208,613 | | | | | | 21,208 | | | | | | 22,772 | | | | | | 13,943 | | | | | | 2,616 | | | | | | 269,152 | | |
| | Other amounts paid due to net financing activities | | | | | | | | | | | (17,744) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Net cash (used) in financing activities | | | | | | | | | | | 3,464 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | |
January 1,
2023 |
| |
Changes
from financing cash flows |
| |
Effect of
changes in foreign exchange rates |
| |
Interest
expenses |
| |
Other
changes |
| |
December 31,
2024 |
| ||||||||||||||||||
| | | | |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| |
US$’000
|
| ||||||||||||||||||
| | Bank borrowings (Note 17) | | | | | 46,548 | | | | | | 9,529 | | | | | | (2,389) | | | | | | 3,887 | | | | | | (413) | | | | | | 57,162 | | |
| | Obligations under leases (Note 18) | | | | | 66,250 | | | | | | (16,201) | | | | | | (3,794) | | | | | | 5,935 | | | | | | 17,262 | | | | | | 69,452 | | |
| | Debt instruments (Note 19) | | | | | 154,780 | | | | | | (144,993) | | | | | | (114) | | | | | | 1,799 | | | | | | (1,337) | | | | | | 10,135 | | |
| | Financial loans from government agencies (Note 20) | | | | | 77,442 | | | | | | (3,458) | | | | | | (4,034) | | | | | | 4,371 | | | | | | (2,457) | | | | | | 71,864 | | |
| | Total liabilities from financing activities | | | | | 345,020 | | | | | | (155,123) | | | | | | (10,331) | | | | | | 15,992 | | | | | | 13,055 | | | | | | 208,613 | | |
| | Other amounts paid due to net financing activities | | | | | | | | | | | (20,385) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Net cash (used) in financing activities | | | | | | | | | | | (175,508) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | |
December 31, 2025
|
| |||||||||||||||||||||
| | | | |
Total
US$’000 |
| |
Quoted
prices in active markets (Level 1) US$’000 |
| |
Significant
observable inputs (Level 2) US$’000 |
| |
Significant
unobservable inputs (Level 3) US$’000 |
| ||||||||||||
| | Property, plant and equipment (Note 8): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Property, plant and equipment | | | |
|
44,169
|
| | | | | — | | | | | | 44,169 | | | | | | — | | |
| | Other financial assets (Note 9): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Equity securities | | | |
|
1,647
|
| | | | | 1,647 | | | | | | — | | | | | | — | | |
| | Financial investments | | | |
|
20,174
|
| | | | | — | | | | | | 9,074 | | | | | | 11,100 | | |
| | Non-hedging derivative financial assets | | | |
|
16,372
|
| | | | | — | | | | | | — | | | | | | 16,372 | | |
| | Other financial instruments (Note 21): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Hedging derivative financial liabilities | | | |
|
(8,953)
|
| | | | | — | | | | | | — | | | | | | (8,953) | | |
| | Non-hedging derivative financial liabilities | | | |
|
(39,239)
|
| | | | | — | | | | | | — | | | | | | (39,239) | | |
| | Other liabilities (Note 23): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Contingent consideration in a business combination | | | |
|
(3,136)
|
| | | | | — | | | | | | — | | | | | | (3,136) | | |
| | | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | | |
Total
US$’000 |
| |
Quoted
prices in active markets (Level 1) US$’000 |
| |
Significant
observable inputs (Level 2) US$’000 |
| |
Significant
unobservable inputs (Level 3) US$’000 |
| ||||||||||||
| | Property, plant and equipment (Note 8): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Property, plant and equipment | | | |
|
21,058
|
| | | | | — | | | | | | 21,058 | | | | | | — | | |
| | Other financial assets (Note 9): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Equity securities | | | |
|
1,815
|
| | | | | 1,815 | | | | | | — | | | | | | — | | |
| | Financial investments | | | |
|
5,500
|
| | | | | — | | | | | | — | | | | | | 5,500 | | |
| | Other financial instruments (Note 21): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Derivative financial assets – PPA | | | |
|
23,649
|
| | | | | — | | | | | | 23,649 | | | | | | — | | |
| | Derivative financial liabilities – PPA | | | |
|
(1,045)
|
| | | | | — | | | | | | (1,045) | | | | | | — | | |
| | Other liabilities (Note 23): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Contingent consideration in a business combination | | | |
|
(3,338)
|
| | | | | — | | | | | | — | | | | | | (3,338) | | |
| | | | |
Derivatives
|
| |
Contingent
consideration |
| |
Total
|
| |||||||||
| |
Fair value at December 31, 2022
|
| | | | — | | | | |
|
(5,838)
|
| | | |
|
(5,838)
|
| |
| | Changes in fair value through profit or loss | | | | | 26,684 | | | | | | (717) | | | | | | 25,967 | | |
| | Payments | | | | | — | | | | | | 4,823 | | | | | | 4,823 | | |
| | Fair value at December 31, 2023 | | | | | 26,684 | | | | | | (1,732) | | | | | | 24,952 | | |
| | Changes in fair value through profit or loss | | | | | (3,035) | | | | | | (5,467) | | | | | | (8,502) | | |
| | Payments | | | | | — | | | | | | 3,861 | | | | | | 3,861 | | |
| | Fair value at December 31, 2024 | | | | | 23,649 | | | | | | (3,338) | | | | | | 20,311 | | |
| | Changes in fair value through profit or loss | | | | | (46,516) | | | | | | (2,331) | | | | | | (48,847) | | |
| | Payments | | | | | — | | | | | | 2,533 | | | | | | 2,533 | | |
| | Fair value at December 31, 2025 | | | | | (22,867) | | | | | | (3,136) | | | | | | (26,003) | | |
| | | | |
Notes
|
| |
2025
|
| |
2024
|
| |||||||||
| | | | | | | | | | |
US$’000
|
| |
US$’000
|
| ||||||
| |
ASSETS
|
| ||||||||||||||||||
| | Non-current assets | | | | | | | | | | | | | | | | | | | |
| |
Investment in subsidiaries
|
| | | | 2 | | | | | | 651,711 | | | | | | 649,936 | | |
| |
Property, plant and equipment
|
| | | | 7 | | | | | | 206 | | | | | | 338 | | |
| |
Loans to group companies
|
| | | | 3 | | | | | | — | | | | | | 3,250 | | |
| | Total non-current assets | | | | | | | | | | | 651,917 | | | | | | 653,524 | | |
| | Current assets | | | | | | | | | | | | | | | | | | | |
| |
Loans to group companies
|
| | | | 3 | | | | | | 3,250 | | | | | | — | | |
| |
Trade and other receivables
|
| | | | 3 | | | | | | 129 | | | | | | 347 | | |
| |
Trade and other receivables from subsidiaries
|
| | | | 3 | | | | | | 20,043 | | | | | | 26,619 | | |
| |
Other current assets
|
| | | | | | | | | | 286 | | | | | | 368 | | |
| |
Cash and cash equivalents
|
| | | | | | | | | | 498 | | | | | | 614 | | |
| | Total current assets | | | | | | | | | | | 24,206 | | | | | | 27,948 | | |
| | Total assets | | | | | | | | | | | 676,123 | | | | | | 681,472 | | |
| |
EQUITY AND LIABILITIES
|
| ||||||||||||||||||
| | Equity | | | | | | | | | | | | | | | | | | | |
| |
Share capital
|
| | | | | | | | | | 1,964 | | | | | | 1,964 | | |
| |
Share Premium
|
| | | | | | | | | | 75,073 | | | | | | 75,073 | | |
| |
Other Reserves
|
| | | | 5 | | | | | | (227,309) | | | | | | (224,394) | | |
| |
Retained earnings
|
| | | | | | | | | | 679,814 | | | | | | 711,258 | | |
| | Total equity | | | | | | | | | | | 529,542 | | | | | | 563,901 | | |
| | Non-current liabilities | | | | | | | | | | | | | | | | | | | |
| |
Lease liabilities
|
| | | | 8 | | | | | | 145 | | | | | | 286 | | |
| |
Loans from group companies
|
| | | | 4 | | | | | | 13,803 | | | | | | 61,447 | | |
| | Total non-current liabilities | | | | | | | | | | | 13,948 | | | | | | 61,733 | | |
| | Current liabilities | | | | | | | | | | | | | | | | | | | |
| |
Debt instruments
|
| | | | 6 | | | | | | 26,014 | | | | | | 10,135 | | |
| |
Lease liabilities
|
| | | | 8 | | | | | | 149 | | | | | | 137 | | |
| |
Trade and other payables
|
| | | | 4 | | | | | | 1,927 | | | | | | 3,196 | | |
| |
Loans from group companies
|
| | | | 4 | | | | | | 59,626 | | | | | | 10,303 | | |
| |
Trade and other payables to subsidiaries
|
| | | | 4 | | | | | | 44,791 | | | | | | 31,967 | | |
| |
Other current liabilities
|
| | | | | | | | | | 126 | | | | | | 100 | | |
| | Total current liabilities | | | | | | | | | | | 132,633 | | | | | | 55,838 | | |
| | Total equity and liabilities | | | | | | | | | | | 676,123 | | | | | | 681,472 | | |
Director
| | | | |
Equity attributable to equity holders of the Company
|
| | | | | | | |||||||||||||||||||||||||||
| | | | |
Share capital
US$’000 |
| |
Other
reserves US$’000 |
| |
Share
Premium US$’000 |
| |
Result for the
year US$’000 |
| |
Retained
earnings US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||
| | Balance at 31 December, 2023 | | | | | 1,964 | | | | | | (226,815) | | | | | | 75,073 | | | | | | — | | | | | | 739,524 | | | | | | 589,746 | | |
| | Share-based compensation | | | | | — | | | | | | 4,848 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,848 | | |
| | Own shares acquired | | | | | — | | | | | | (2,427) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,427) | | |
| | Dividends paid | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,758) | | | | | | (9,758) | | |
| |
Comprehensive (loss) income for the
year |
| | | | — | | | | | | — | | | | | | — | | | | | | (18,508) | | | | | | — | | | | | | (18,508) | | |
| | Transfer of the year loss | | | | | — | | | | | | — | | | | | | — | | | | | | 18,508 | | | | | | (18,508) | | | | | | — | | |
| | Balance at 31 December, 2024 | | | | | 1,964 | | | | | | (224,394) | | | | | | 75,073 | | | | | | — | | | | | | 711,258 | | | | | | 563,901 | | |
| | Share-based compensation | | | | | — | | | | | | 1,775 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,775 | | |
| | Own shares acquired | | | | | — | | | | | | (4,690) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,690) | | |
| | Dividends paid | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,451) | | | | | | (10,451) | | |
| |
Comprehensive (loss) income for the
year |
| | | | — | | | | | | — | | | | | | — | | | | | | (20,993) | | | | | | — | | | | | | (20,993) | | |
| | Transfer of the year loss | | | | | — | | | | | | — | | | | | | — | | | | | | 20,993 | | | | | | (20,993) | | | | | | — | | |
| | Balance at 31 December, 2025 | | | | | 1,964 | | | | | | (227,309) | | | | | | 75,073 | | | | | | — | | | | | | 679,814 | | | | | | 529,542 | | |
DECEMBER 31, 2025 AND 2024
| |
Company
|
| |
Country
|
| |
Ownership
|
| |
Currency
|
| |
Purpose
|
|
| | Ferroglobe Holding Company, LTD | | |
United Kingdom
|
| | 100% | | | USD | | | Electrometallurgy | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Cost: | | | | | | | | | | | | | |
| | At January 1 | | | | | 649,936 | | | | | | 645,088 | | |
| | Additions | | | | | 1,775 | | | | | | 4,848 | | |
| | At December 31 | | | | | 649,936 | | | | | | 649,936 | | |
| | Net book Value at December 31 | | | | | 651,711 | | | | | | 649,936 | | |
| | | | |
Percentage of
ownership |
| | | | | | | | | | |||||||||
| |
Name
|
| |
Direct
|
| |
Indirect
|
| |
Country of incorporation
|
| |
Nature of the business
|
| |||||||||
| | Ferroglobe Spain Metals, S.A.U(***) | | | | | — | | | | | | 100.0 | | | | Spain (1) | | | | | Electrometallurgy | | |
| | Ferroglobe France SAS(*) | | | | | — | | | | | | 100.0 | | | | France (2) | | | | | Electrometallurgy | | |
| | Ferroglobe South Africa (Pty) Ltd(*) | | | | | — | | | | | | 100.0 | | | | South Africa (3) | | | | | Electrometallurgy | | |
| | Ferroglobe U.S.A, Inc(***) | | | | | — | | | | | | 100.0 | | | |
United States of America (4)
|
| | | | Electrometallurgy | | |
| | Ferroglobe U.S.A Metallurgical, Inc.(**) | | | | | — | | | | | | 100.0 | | | |
United States of America (4)
|
| | | | Electrometallurgy | | |
| | WVA Manufacturing, LLC(**) | | | | | — | | | | | | 100.0 | | | |
United States of America (5)
|
| | | | Electrometallurgy | | |
| | Quebec Silicon LP(**) | | | | | — | | | | | | 100.0 | | | | Canada (6) | | | | | Electrometallurgy | | |
| | Ferroglobe Argentina, S.R.L(**) | | | | | — | | | | | | 100.0 | | | | Argentina (7) | | | | | Electrometallurgy | | |
| | Ferroglobe Mangan Norge AS(*) | | | | | — | | | | | | 100.0 | | | | Norway (8) | | | | | Electrometallurgy | | |
| | Ferroglobe Manganese France SAS(*) | | | | | — | | | | | | 100.0 | | | | France (9) | | | | | Electrometallurgy | | |
| | Ferroglobe Monzón, S.L.(*) | | | | | — | | | | | | 100.0 | | | | Spain (1) | | | | | Electrometallurgy | | |
| | Ferroglobe Finance Company, PLC(***) | | | | | — | | | | | | 100.0 | | | | United Kingdom (10) | | | | | Electrometallurgy | | |
| | Ferroglobe Holding Company, LTD | | | | | 100.0 | | | | | | — | | | | United Kingdom (10) | | | | | Electrometallurgy | | |
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | | |
Non-current
US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| |
Non-current
US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||
| | Loans receivable from subsidiaries | | | | | — | | | | | | 3,250 | | | | | | 3,250 | | | | | | 3,250 | | | | | | — | | | | | | 3,250 | | |
| | Amounts receivable from subsidiaries | | | | | — | | | | | | 27,731 | | | | | | 27,731 | | | | | | — | | | | | | 35,651 | | | | | | 35,651 | | |
| | Less – allowance for doubtful debts | | | | | — | | | | | | (7,688) | | | | | | (7,688) | | | | | | — | | | | | | (9,032) | | | | | | (9,032) | | |
| | VAT recoverable | | | | | — | | | | | | 129 | | | | | | 129 | | | | | | — | | | | | | 347 | | | | | | 347 | | |
| | Total | | | | | — | | | | | | 23,422 | | | | | | 23,422 | | | | | | 3,250 | | | | | | 26,966 | | | | | | 30,216 | | |
| | | | |
Allowance
US$’000 |
| |||
| | Balance at December 31, 2023 | | | | | 9,032 | | |
| | Impairment losses recognized | | | | | — | | |
| | Balance at December 31, 2024 | | | | | 9,032 | | |
| | Impairment losses reversed | | | | | (1,344) | | |
| | Balance at December 31, 2025 | | | | | 7,688 | | |
| | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | | |
Non-current
US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| |
Non-current
US$’000 |
| |
Current
US$’000 |
| |
Total
US$’000 |
| ||||||||||||||||||
| | Loans payable to subsidiaries | | | | | 13,803 | | | | | | 59,626 | | | | | | 73,429 | | | | | | 61,447 | | | | | | 10,303 | | | | | | 71,750 | | |
| | Amounts payable to subsidiaries | | | | | — | | | | | | 44,791 | | | | | | 44,791 | | | | | | — | | | | | | 31,967 | | | | | | 31,967 | | |
| | Trade payables | | | | | — | | | | | | 1,927 | | | | | | 1,927 | | | | | | — | | | | | | 3,196 | | | | | | 3,196 | | |
| | Total | | | | | 13,803 | | | | | | 106,344 | | | | | | 120,147 | | | | | | 61,447 | | | | | | 45,466 | | | | | | 106,913 | | |
| | | | |
Amount
US$’000 |
| |||
| | Due in 2026 | | | | | 59,626 | | |
| | Due in 2028 | | | | | 3,500 | | |
| | Due in 2029 | | | | | 10,303 | | |
| | Total | | | | | 73,429 | | |
| | | | |
Other reserves
|
| |||||||||||||||||||||
| | | | |
Merger
reserve US$’000 |
| |
Share-based
payment US$’000 |
| |
Own shares
US$’000 |
| |
Total
US$’000 |
| ||||||||||||
| | Balance at December 31, 2022 | | | | | (242,620) | | | | | | 18,929 | | | | | | (10,339) | | | | | | (234,031) | | |
| | Share-based compensation | | | | | — | | | | | | 7,216 | | | | | | — | | | | | | 7,216 | | |
| | Balance at December 31, 2023 | | | | | (242,620) | | | | | | 26,145 | | | | | | (10,339) | | | | | | (226,815) | | |
| | Share-based compensation | | | | | — | | | | | | 4,848 | | | | | | — | | | | | | 4,848 | | |
| | Own shares acquired | | | | | — | | | | | | — | | | | | | (2,427) | | | | | | (2,427) | | |
| | Balance at December 31, 2024 | | | | | (242,620) | | | | | | 30,993 | | | | | | (12,766) | | | | | | (224,394) | | |
| | Share-based compensation | | | | | — | | | | | | 1,775 | | | | | | — | | | | | | 1,775 | | |
| | Own shares acquired | | | | | — | | | | | | — | | | | | | (4,690) | | | | | | (4,690) | | |
| | Balance at December 31, 2025 | | | | | (242,620) | | | | | | 32,768 | | | | | | (17,456) | | | | | | (227,309) | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Unsecured note carried at amortised cost | | | | | | | | | | | | | |
| | Principal amount | | | | | 25,802 | | | | | | 10,154 | | |
| | Unamortised issuance costs | | | | | (113) | | | | | | (63) | | |
| | Accrued coupon interest | | | | | 325 | | | | | | 44 | | |
| | Total | | | | | 26,014 | | | | | | 10,135 | | |
| | Amount due for settlement within 12 months | | | | | 26,014 | | | | | | 10,135 | | |
| | Amount due for settlement after 12 months | | | | | — | | | | | | — | | |
| | Total | | | | | 26,014 | | | | | | 10,135 | | |
| | | | |
Leased Land
and Buildings US$’000 |
| |
Accumulated
Depreciation US$’000 |
| |
Impairment
US$’000 |
| |
Total
US$’000 |
| ||||||||||||
| | Balance at December 31, 2023 | | | | | 2,265 | | | | | | (976) | | | | | | (827) | | | | | | 462 | | |
| | Addition | | | | | — | | | | | | (124) | | | | | | — | | | | | | (124) | | |
| | Balance at December 31, 2024 | | | | | 2,265 | | | | | | (1,100) | | | | | | (827) | | | | | | 338 | | |
| | Addition | | | | | — | | | | | | (132) | | | | | | — | | | | | | (132) | | |
| | Balance at December 31, 2025 | | | | | 2,265 | | | | | | (1,232) | | | | | | (827) | | | | | | 206 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Balance as at January, 1 | | | | | 423 | | | | | | 532 | | |
| | Additions | | | | | — | | | | | | — | | |
| | Disposals | | | | | — | | | | | | — | | |
| | Interest | | | | | 32 | | | | | | 42 | | |
| | Lease payments | | | | | (158) | | | | | | (153) | | |
| | Exchange differences | | | | | (3) | | | | | | 2 | | |
| | Balance as at December, 31 | | | | | 294 | | | | | | 423 | | |
| | Analysed as: | | | | | | | | | | | | | |
| | Current | | | | | 149 | | | | | | 137 | | |
| | Non-current | | | | | 145 | | | | | | 286 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Group audit fees | | | | | 4,255 | | | | | | 4,881 | | |
| | Audit of subsidiaries | | | | | 1,640 | | | | | | 969 | | |
| | Audit Fees | | | | | 5,895 | | | | | | 5,850 | | |
| | Audit-Related Fees | | | | | 73 | | | | | | 116 | | |
| | Tax Fees | | | | | — | | | | | | 4 | | |
| | Total Fees | | | | | 5,968 | | | | | | 5,970 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| |
Profit attributable to the parent
|
| | | | (170,700) | | | | | | 23,538 | | |
| | Profit attributable to non-controlling interest | | | | | (6,412) | | | | | | (2,738) | | |
| | Income tax expense | | | | | 2,468 | | | | | | 16,252 | | |
| | Finance income | | | | | (3,474) | | | | | | (7,248) | | |
| | Finance cost | | | | | 20,775 | | | | | | 21,942 | | |
| | Depreciation and amortization | | | | | 84,951 | | | | | | 75,463 | | |
| | EBITDA | | | | | (72,392) | | | | | | 127,209 | | |
| | Exchange differences | | | | | 23,886 | | | | | | (13,565) | | |
| | Impairment loss | | | | | 29,455 | | | | | | 43,052 | | |
| | Restructuring and termination costs | | | | | (1,285) | | | | | | (7,233) | | |
| | New strategy implementation | | | | | 682 | | | | | | 5,416 | | |
| | Subactivity | | | | | — | | | | | | 3,164 | | |
| | PPA Energy | | | | | 41,906 | | | | | | (4,243) | | |
| | Fines Inventory Adjustment | | | | | 5,364 | | | | | | — | | |
| | Adjusted EBITDA | | | | | 27,616 | | | | | | 153,800 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Adjusted EBITDA | | | | | 27,616 | | | | | | 153,800 | | |
| | Sales | | | | | 1,335,121 | | | | | | 1,643,939 | | |
| | Adjusted EBITDA Margin | | | | | 2.1% | | | | | | 9.4% | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Inventories | | | | | 306,160 | | | | | | 347,139 | | |
| | Trade receivables | | | | | 191,536 | | | | | | 188,816 | | |
| | Other receivables | | | | | 74,665 | | | | | | 83,103 | | |
| | Trade payables | | | | | (144,853) | | | | | | (158,251) | | |
| | Working Capital | | | | | 427,508 | | | | | | 460,807 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Net cash provided by operating activities | | | | | 51,464 | | | | | | 243,258 | | |
| | Payments for property, plant and equipment | | | | | (61,703) | | | | | | (76,165) | | |
| | Payments for intangible assets | | | | | (1,556) | | | | | | (3,024) | | |
| | Free Cash Flow | | | | | (11,795) | | | | | | 164,069 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Bank borrowings | | | | | 103,156 | | | | | | 22,103 | | |
| | Debt instruments | | | | | 26,014 | | | | | | 10,135 | | |
| | Other financial liabilities | | | | | 78,641 | | | | | | 73,805 | | |
| | Adjusted Gross Debt | | | | | 207,811 | | | | | | 106,043 | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Bank borrowings(1) | | | | | 103,156 | | | | | | 22,103 | | |
| | Debt instruments | | | | | 26,014 | | | | | | 10,135 | | |
| | Other financial liabilities | | | | | 78,641 | | | | | | 73,805 | | |
| | Current restricted cash and cash equivalents | | | | | (175) | | | | | | (298) | | |
| | Cash and cash equivalents | | | | | (122,812) | | | | | | (132,973) | | |
| | Net Debt | | | | | 84,824 | | | | | | (27,228) | | |
| | | | |
2025
US$’000 |
| |
2024
US$’000 |
| ||||||
| | Net Debt | | | | | 84,824 | | | | | | (27,228) | | |
| | Equity | | | | | 692,257 | | | | | | 834,245 | | |
| | Capital | | | | | 777,081 | | | | | | 807,017 | | |
Extracts from the 2025 Form 20-F
| | | | | | |
Page
|
| |
| |
ITEM 3.
KEY INFORMATION
|
| | | | 1 | | |
| |
D. Risk Factors
|
| | | | 1 | | |
| |
ITEM 4.
INFORMATION ON THE COMPANY
|
| | | | 38 | | |
| |
A. History and Development of the Company
|
| | | | 38 | | |
| |
B. Business Overview
|
| | | | 41 | | |
| |
C. Organizational Structure
|
| | | | 67 | | |
| |
D. Property, Plant and Equipment
|
| | | | 67 | | |
| |
ITEM 5.
OPERATING AND FINANCIAL REVIEW AND PROSPECTS
|
| | | | 67 | | |
| |
A. Operating Results
|
| | | | 67 | | |
| |
B. Liquidity and Capital Resources
|
| | | | 84 | | |
| |
C. Research and Development, Patents and Licenses etc
|
| | | | 88 | | |
| |
D. Trend of Information
|
| | | | 88 | | |
| |
E. Critical Accounting Estimates
|
| | | | 88 | | |
| |
ITEM 7.
MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS
|
| | | | 89 | | |
| |
B. Related party Transactions
|
| | | | 89 | | |
| |
ITEM 11.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
| | | | 93 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Silicon metal | | | | | 430,155 | | | | | | 726,650 | | | | | | 722,226 | | |
| Manganese-based alloys | | | | | 357,724 | | | | | | 332,845 | | | | | | 259,197 | | |
| Ferrosilicon | | | | | 282,560 | | | | | | 272,351 | | | | | | 330,946 | | |
| Other silicon-based alloys | | | | | 115,823 | | | | | | 131,712 | | | | | | 159,441 | | |
| Silica fume | | | | | 27,705 | | | | | | 31,323 | | | | | | 33,804 | | |
| Other | | | | | 121,154 | | | | | | 149,058 | | | | | | 144,420 | | |
| Total Sales | | | | | 1,335,121 | | | | | | 1,643,939 | | | | | | 1,650,034 | | |
| | | | | | | | | | | | | | | | | | | | |
| Shipments in metric tons: | | | | | | | | | | | | | | | | | | | |
| Silicon metal | | | | | 147,112 | | | | | | 222,762 | | | | | | 194,385 | | |
| Manganese-based alloys | | | | | 305,747 | | | | | | 275,991 | | | | | | 227,243 | | |
| Ferrosilicon | | | | | 151,876 | | | | | | 142,363 | | | | | | 147,874 | | |
| Other silicon-based alloys | | | | | 38,283 | | | | | | 40,667 | | | | | | 43,557 | | |
| | | | | | | | | | | | | | | | | | | | |
| Average Selling price ($/MT): | | | | | | | | | | | | | | | | | | | |
| Silicon metal | | | | | 2,924 | | | | | | 3,262 | | | | | | 3,715 | | |
| Manganese-based alloys | | | | | 1,170 | | | | | | 1,206 | | | | | | 1,141 | | |
| Ferrosilicon | | | | | 1,860 | | | | | | 1,913 | | | | | | 2,238 | | |
| Other silicon-based alloys | | | | | 3,025 | | | | | | 3,239 | | | | | | 3,661 | | |
|
Mine
|
| |
Location
|
| |
Mineral
|
| |
Annual
capacity kt |
| |
Production
in 2025 kt |
| |
Production
in 2024 kt |
| |
Production
in 2023 kt |
| |
Mining
Recovery |
| |||||||||||||||
| Sonia | | | Spain (Mañón) | | | Quartz | | | | | 150 | | | | | | 74 | | | | | | 116 | | | | | | 119 | | | | | | 0.4 | | |
| Esmeralda | | | Spain (Val do Dubra) | | | Quartz | | | | | 50 | | | | | | 14 | | | | | | 6 | | | | | | 10 | | | | | | 0.4 | | |
| Serrabal. | | | Spain (Vedra & Boqueixón) | | | Quartz | | | | | 330 | | | | | | 173 | | | | | | 225 | | | | | | 201 | | | | | | 0.2 | | |
|
Coto Minero Conchitina(4)
|
| | Spain (O Vicedo) | | | Quartz | | | | | 50 | | | | | | 16 | | | | | | 15 | | | | | | 14 | | | | | | 0.35 | | |
| Thaba Chueu Mining | | | South Africa (Delmas) | | | Quartzite | | | | | 750 | | | | | | 511 | | | | | | 636 | | | | | | 592 | | | | | | 0.9 | | |
| Mahale | | | South Africa (Limpopo) | | | Quartz | | | | | 80 | | | | | | 29 | | | | | | 57 | | | | | | 32 | | | | | | 0.5 | | |
| Roodepoort | | | South Africa (Limpopo) | | | Quartz | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.5 | | |
| AS&G Meadows Pit | | | United States (Alabama) | | | Quartzite | | | | | 131 | | | | | | 98 | | | | | | 117 | | | | | | 140.5 | | | | | | 0.4 | | |
| South Carolina Pit | | |
United States (South Carolina)
|
| | Quartzite | | | | | 145 | | | | | | 86 | | | | | | 33 | | | | | | — | | | | | | 0.3 | | |
| | | | | | | | | | | | 1,736 | | | | | | 1,001 | | | | | | 1,252 | | | | | | 1,184 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mosely Gap/Eatin Fk.
|
| | United States (Kentucky) | | |
Coal (active)
|
| | | | 150 | | | | | | 135.0 | | | | | | 180.8(*) | | | | | | 163.9(*) | | | | | | 0.32 | | |
| Buffalo Creek | | | United States (Kentucky) | | |
Coal (active)
|
| | | | 48 | | | | | | 25.0 | | | | | | — | | | | | | — | | | | | | 0.32 | | |
| Hubbs Hollow | | | United States (Kentucky) | | |
Coal (active)
|
| | | | 150 | | | | | | 78 | | | | | | 57.6(*) | | | | | | 52.2(*) | | | | | | 0.32 | | |
| Wynn Hollow | | | United States (Kentucky) | | |
Coal (inactive)
|
| | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.32 | | |
| Bennett’s Branch | | | United States (Kentucky) | | |
Coal (inactive)
|
| | | | 50 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.32 | | |
| Bain Branch No. 3 | | | United States (Kentucky) | | |
Coal (inactive)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.32 | | |
| Bradford Branch | | | United States (Kentucky) | | |
Coal (inactive)
|
| | | | 48 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.32 | | |
| Harpes Creek 4A | | | United States (Kentucky) | | |
Coal (active)
|
| | | | 40 | | | | | | 33.5 | | | | | | 9.9(*) | | | | | | 11.9(*) | | | | | | 0.32 | | |
| | | | | | | | | | | | 586 | | | | | | 271.50 | | | | | | 261 | | | | | | 255 | | | | | | | | |
|
Mine
|
| |
Proven
reserves Mt(1) |
| |
Probable
reserves Mt(1) |
| |
Mining
Method |
| |
Reserve grade
|
| |
Btus per
lb. |
| |
Life(2)
|
| |
Expiry
date(3) |
| |||||||||
| Sonia | | |
1.31
|
| |
0.75
|
| | Open-pit | | | Metallurgical | | | | | N/A | | | | | | 14 | | | | | | 2069 | | |
| Esmeralda | | |
0.01
|
| |
0.11
|
| | Open-pit | | | Metallurgical | | | | | N/A | | | | | | 4 | | | | | | 2029 | | |
| Serrabal. | | |
2.54
|
| |
1.59
|
| | Open-pit | | | Metallurgical | | | | | N/A | | | | | | 13 | | | | | | 2038 | | |
| Coto Minero Conchitina(4) | | |
—
|
| |
0.60
|
| | Open-pit | | | Metallurgical | | | | | N/A | | | | | | 10 | | | | | | 2036 | | |
| Thaba Chueu Mining | | |
22.62
|
| |
4.16
|
| | Open-pit | | |
Metallurgical & Glass
|
| | | | N/A | | | | | | 35 | | | | | | 2039 | | |
| Mahale | | |
—
|
| |
0.67
|
| | Open-pit | | | Metallurgical | | | | | N/A | | | | | | 19 | | | | | | 2035 | | |
| Roodepoort | | |
—
|
| |
—
|
| | Open-pit | | | Metallurgical | | | | | N/A | | | | | | 4 | | | | | | 2028 | | |
| AS&G Meadows Pit | | |
0.50
|
| |
—
|
| | Surface | | | Metallurgical | | | | | N/A | | | | | | 4 | | | | | | 2029 | | |
| South Carolina Pit | | |
1.96
|
| |
0.20
|
| | Surface | | | Metallurgical | | | | | N/A | | | | | | 15 | | | | | | 2040 | | |
| | | |
28.94
|
| |
8.08
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
|
| |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| Mosely Gap/Eatin Fk. | | |
0.07
|
| |
0.09
|
| | Surface | | | Metallurgical | | | | | — | | | | | | 1 | | | | | | 2026 | | |
| Buffalo Creek | | |
0.18
|
| |
—
|
| | Surface | | | Metallurgical | | | | | — | | | | | | 1,5 | | | | | | 2027 | | |
| Hubbs Hollow | | |
0.45
|
| |
—
|
| | Surface | | | Metallurgical | | | | | — | | | | | | 2 | | | | | | 2027 | | |
| Wynn Hollow | | |
0.41
|
| |
—
|
| | Surface | | | Metallurgical | | | | | — | | | | | | 2,5 | | | | | | 2028 | | |
| Bennett’s Branch | | |
1.06
|
| |
1.06
|
| | Underground | | | Metallurgical | | | | | — | | | | | | 12 | | | | | | 2036 | | |
| Bain Branch No. 3 | | |
2.80
|
| |
0.09
|
| | Underground | | | Metallurgical | | | | | — | | | | | | 18 | | | | | | 2042 | | |
| Bradford Branch | | |
0.18
|
| |
—
|
| | Surface | | | Metallurgical | | | | | — | | | | | | 2 | | | | | | 2026 | | |
| Harpes Creek 4A | | |
0.70
|
| |
0.50
|
| | Underground | | | Metallurgical | | | | | — | | | | | | 8 | | | | | | 2032 | | |
| | | |
5.85
|
| |
1.74
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
United States of America
|
| | | | 534,870 | | | | | | 573,636 | | | | | | 670,854 | | |
| Europe | | | | | | | | | | | | | | | | | | | |
|
Spain
|
| | | | 104,783 | | | | | | 169,541 | | | | | | 169,390 | | |
|
Germany
|
| | | | 186,808 | | | | | | 282,200 | | | | | | 276,333 | | |
|
Luxembourg
|
| | | | 114,446 | | | | | | 745 | | | | | | 46 | | |
|
Other European Countries
|
| | | | 215,047 | | | | | | 210,977 | | | | | | 199,743 | | |
|
Total revenues in Europe
|
| | | | 621,084 | | | | | | 663,463 | | | | | | 645,512 | | |
|
Rest of the World
|
| | | | 179,167 | | | | | | 406,840 | | | | | | 333,668 | | |
| Total | | | | | 1,335,121 | | | | | | 1,643,939 | | | | | | 1,650,034 | | |
| | | |
Year ended December 31,
|
| |||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Sales | | | | | 1,335,121 | | | | | | 1,643,939 | | |
| Raw materials and energy consumption for production | | | | | (933,531) | | | | | | (1,027,130) | | |
| Other operating income | | | | | 82,835 | | | | | | 84,378 | | |
| Staff costs | | | | | (270,649) | | | | | | (279,864) | | |
| Other operating expense | | | | | (245,899) | | | | | | (265,182) | | |
| Depreciation and amortization | | | | | (84,951) | | | | | | (75,463) | | |
| Impairment loss | | | | | (17,488) | | | | | | (43,052) | | |
| Other gain (loss) | | | | | 1,105 | | | | | | 555 | | |
| Operating (loss) profit | | | | | (133,457) | | | | | | 38,181 | | |
| Finance income | | | | | 3,474 | | | | | | 7,248 | | |
| Finance costs | | | | | (20,775) | | | | | | (21,942) | | |
| Exchange differences | | | | | (23,886) | | | | | | 13,565 | | |
| (Loss) Profit before tax | | | | | (174,644) | | | | | | 37,052 | | |
| Income tax (expense) | | | | | (2,468) | | | | | | (16,252) | | |
| (Loss) Profit for the year | | | | | (177,112) | | | | | | 20,800 | | |
| (Loss) Profit attributable to non-controlling interests | | | | | (6,412) | | | | | | (2,738) | | |
| (Loss) Profit attributable to the Parent | | | | | (170,700) | | | | | | 23,538 | | |
| | | |
Year ended December 31,
|
| |||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Sales | | | | | 284,395 | | | | | | 386,429 | | |
|
Sales to third parties
|
| | | | 284,272 | | | | | | 365,429 | | |
|
Intercompany sales
|
| | | | 123 | | | | | | 21,000 | | |
| Raw materials | | | | | (147,940) | | | | | | (196,522) | | |
| Energy consumption for production | | | | | (60,067) | | | | | | (71,025) | | |
| Other operating income | | | | | 9,148 | | | | | | 10,987 | | |
| Staff costs | | | | | (58,049) | | | | | | (57,992) | | |
| Other operating expense | | | | | (33,706) | | | | | | (34,497) | | |
| Depreciation and amortization | | | | | (33,200) | | | | | | (25,632) | | |
| Impairment loss | | | | | (11,259) | | | | | | (17,962) | | |
| Other (loss) | | | | | (281) | | | | | | (892) | | |
| Operating (loss) profit | | | | | (50,959) | | | | | | (7,106) | | |
| | | |
Year ended December 31,
|
| |||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Sales | | | | | 265,833 | | | | | | 279,806 | | |
|
Sales to third parties
|
| | | | 265,248 | | | | | | 240,352 | | |
|
Intercompany sales
|
| | | | 585 | | | | | | 39,454 | | |
| Raw materials | | | | | (111,876) | | | | | | (134,153) | | |
| Energy consumption for production | | | | | (33,948) | | | | | | (29,051) | | |
| Other operating income | | | | | 701 | | | | | | 134 | | |
| Staff costs | | | | | (43,747) | | | | | | (43,342) | | |
| Other operating expense | | | | | (32,438) | | | | | | (29,340) | | |
| Depreciation and amortization | | | | | (16,730) | | | | | | (17,209) | | |
| Other (loss) | | | | | (296) | | | | | | (43) | | |
| Operating profit | | | | | 27,499 | | | | | | 26,802 | | |
| | | |
Year ended December 31,
|
| |||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Sales | | | | | 363,929 | | | | | | 367,498 | | |
|
Sales to third parties
|
| | | | 350,547 | | | | | | 350,646 | | |
|
Intercompany sales
|
| | | | 13,382 | | | | | | 16,852 | | |
| Raw materials | | | | | (242,845) | | | | | | (230,727) | | |
| Energy consumption for production | | | | | (37,372) | | | | | | (21,924) | | |
| Other operating income | | | | | 29,934 | | | | | | 24,902 | | |
| Staff costs | | | | | (33,649) | | | | | | (31,355) | | |
| Other operating expense | | | | | (91,745) | | | | | | (77,607) | | |
| Depreciation and amortization | | | | | (4,637) | | | | | | (6,550) | | |
| Impairment loss | | | | | (7,691) | | | | | | (2,629) | | |
| Operating (loss) profit | | | | | (24,076) | | | | | | 21,608 | | |
| | | |
Year ended December 31,
|
| |||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Sales | | | | | 220,946 | | | | | | 393,278 | | |
|
Sales to third parties
|
| | | | 210,037 | | | | | | 374,373 | | |
|
Intercompany sales
|
| | | | 10,909 | | | | | | 18,905 | | |
| Raw materials | | | | | (133,868) | | | | | | (210,391) | | |
| Energy consumption for production | | | | | 1,793 | | | | | | 4,373 | | |
| Other operating income | | | | | 37,671 | | | | | | 46,241 | | |
| Staff costs | | | | | (61,850) | | | | | | (71,647) | | |
| Other operating expense | | | | | (61,055) | | | | | | (84,209) | | |
| Depreciation and amortization | | | | | (13,297) | | | | | | (11,458) | | |
| Other gain | | | | | 8 | | | | | | 155 | | |
| Operating (loss) profit | | | | | (9,652) | | | | | | 66,342 | | |
| | | |
Year ended December 31,
|
| |||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Sales | | | | | 149,516 | | | | | | 181,702 | | |
|
Sales to third parties
|
| | | | 144,965 | | | | | | 172,148 | | |
|
Intercompany sales
|
| | | | 4,551 | | | | | | 9,554 | | |
| Raw materials | | | | | (127,870) | | | | | | (147,642) | | |
| Energy consumption for production | | | | | (7,674) | | | | | | 7,699 | | |
| Other operating income | | | | | 8,048 | | | | | | 5,967 | | |
| Staff costs | | | | | (27,931) | | | | | | (23,613) | | |
| Other operating expense | | | | | (24,139) | | | | | | (24,284) | | |
| Depreciation and amortization | | | | | (5,672) | | | | | | (3,692) | | |
| Impairment gain (loss) | | | | | 1,834 | | | | | | (3,646) | | |
| Other gain | | | | | 12 | | | | | | 68 | | |
| Operating (loss) profit | | | | | (33,876) | | | | | | (7,441) | | |
| | | |
Year ended December 31,
|
| |||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Sales | | | | | 7,844 | | | | | | 67,944 | | |
|
Sales to third parties
|
| | | | 5,417 | | | | | | 51,856 | | |
|
Intercompany sales
|
| | | | 2,427 | | | | | | 16,088 | | |
| Raw materials | | | | | (11,919) | | | | | | (37,452) | | |
| Energy consumption for production | | | | | (1,441) | | | | | | (22,786) | | |
| Other operating income | | | | | 13 | | | | | | 65 | | |
| Staff costs | | | | | (1,938) | | | | | | (6,270) | | |
| Other operating expense | | | | | (1,821) | | | | | | (7,502) | | |
| Depreciation and amortization | | | | | (54) | | | | | | (2,863) | | |
| Impairment (loss) | | | | | (372) | | | | | | (12,953) | | |
| Operating loss | | | | | (9,526) | | | | | | (21,817) | | |
| | | |
Year ended December 31,
|
| |||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Sales | | | | | 79,524 | | | | | | 91,021 | | |
|
Sales to third parties
|
| | | | 62,576 | | | | | | 71,581 | | |
|
Intercompany sales
|
| | | | 16,948 | | | | | | 19,440 | | |
| Raw materials | | | | | (45,512) | | | | | | (41,599) | | |
| Energy consumption for production | | | | | (22,759) | | | | | | (34,820) | | |
| Other operating income | | | | | 98 | | | | | | 83 | | |
| Staff costs | | | | | (11,213) | | | | | | (9,978) | | |
| Other operating expense | | | | | (3,470) | | | | | | (5,394) | | |
| Depreciation and amortization | | | | | (4,995) | | | | | | (4,622) | | |
| Other (gain) losses | | | | | 1,401 | | | | | | (6) | | |
| Operating (loss) | | | | | (6,926) | | | | | | (5,315) | | |
| | | |
Year ended December 31,
|
| |||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Sales | | | | | 30,148 | | | | | | 43,001 | | |
|
Sales to third parties
|
| | | | 12,059 | | | | | | 17,554 | | |
|
Intercompany sales
|
| | | | 18,089 | | | | | | 25,447 | | |
| Raw materials | | | | | (14,601) | | | | | | (25,133) | | |
| Energy consumption for production | | | | | (2,706) | | | | | | (3,774) | | |
| Other operating income | | | | | 41,711 | | | | | | 44,978 | | |
| Staff costs | | | | | (32,272) | | | | | | (35,667) | | |
| Other operating expense | | | | | (41,954) | | | | | | (50,271) | | |
| Depreciation and amortization | | | | | (6,366) | | | | | | (3,437) | | |
| Impairment (loss) | | | | | — | | | | | | (5,862) | | |
| Other gain | | | | | 99 | | | | | | 1,273 | | |
| Operating loss | | | | | (25,941) | | | | | | (34,892) | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
(Loss) profit attributable to the parent
|
| | | | (170,700) | | | | | | 23,538 | | | | | | 82,662 | | |
| (Loss) profit attributable to non-controlling interest | | | | | (6,412) | | | | | | (2,738) | | | | | | 15,816 | | |
| Income tax expense | | | | | 2,468 | | | | | | 16,252 | | | | | | 57,540 | | |
| Net finance expense | | | | | 17,301 | | | | | | 14,694 | | | | | | 33,371 | | |
| Depreciation and amortization charges | | | | | 84,951 | | | | | | 75,463 | | | | | | 73,532 | | |
| EBITDA | | | | | (72,392) | | | | | | 127,209 | | | | | | 262,921 | | |
| Exchange differences | | | | | 23,886 | | | | | | (13,565) | | | | | | 7,551 | | |
| FX Adjusted EBITDA | | | | | (48,506) | | | | | | 113,644 | | | | | | 270,472 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Inventories | | | | | 306,160 | | | | | | 347,139 | | |
| Trade receivables | | | | | 191,536 | | | | | | 188,816 | | |
| Other receivables | | | | | 74,665 | | | | | | 83,103 | | |
| Trade payables | | | | | (144,853) | | | | | | (158,251) | | |
|
Net Working Capital
|
| | | | 427,508 | | | | | | 460,807 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Bank borrowings(1) | | | | | 103,156 | | | | | | 22,103 | | |
| Debt instruments | | | | | 26,014 | | | | | | 10,135 | | |
| Other financial liabilities | | | | | 33,443 | | | | | | 72,719 | | |
| Current restricted cash | | | | | (175) | | | | | | (298) | | |
| Cash and cash equivalents | | | | | (122,812) | | | | | | (132,973) | | |
| Net (Cash)/Debt | | | | | 39,626 | | | | | | (28,314) | | |
| | | | | | | | | |
Payments Due by Period
|
| |||||||||||||||||||||
|
($ thousands)
|
| |
Total
|
| |
Less
than 1 year |
| |
1 - 3 years
|
| |
3 - 5 years
|
| |
More
than 5 years |
| |||||||||||||||
| Non-current and current debt obligations | | | | | 26,014 | | | | | | 26,014 | | | | | | — | | | | | | — | | | | | | — | | |
| Government loans | | | | | 35,644 | | | | | | 12,447 | | | | | | 12,549 | | | | | | 10,648 | | | | | | — | | |
| Bank borrowings | | | | | 140,012 | | | | | | 79,876 | | | | | | 19,000 | | | | | | 16,461 | | | | | | 24,675 | | |
| Capital expenditures | | | | | 17,585 | | | | | | 17,585 | | | | | | — | | | | | | — | | | | | | — | | |
| Leases | | | | | 154,146 | | | | | | 14,723 | | | | | | 12,734 | | | | | | 24,393 | | | | | | 102,296 | | |
| Power purchase commitments(1) | | | | | 457,114 | | | | | | 170,870 | | | | | | 180,929 | | | | | | 72,701 | | | | | | 32,614 | | |
| Purchase obligations(2) | | | | | 51,759 | | | | | | 51,759 | | | | | | — | | | | | | — | | | | | | — | | |
| Other non-current liabilities(3) | | | | | 3,261 | | | | | | 3,261 | | | | | | — | | | | | | — | | | | | | — | | |
| Total | | | | | 885,535 | | | | | | 376,535 | | | | | | 225,212 | | | | | | 124,203 | | | | | | 159,585 | | |
| | | |
Year ended December 31,
|
| |||||||||
|
($ thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Cash and cash equivalents at beginning of period | | | | | 133,271 | | | | | | 137,649 | | |
| Cash flows from operating activities | | | | | 51,464 | | | | | | 243,258 | | |
| Cash flows used in investing activities | | | | | (73,132) | | | | | | (66,937) | | |
| Cash flows provided by (used in) financing activities | | | | | 3,464 | | | | | | (175,508) | | |
| Exchange differences on cash and cash equivalents in foreign currencies | | | | | 7,920 | | | | | | (5,191) | | |
|
Cash, restricted cash and cash equivalents at end of period
|
| | | | 122,987 | | | | | | 133,271 | | |
|
Cash, restricted cash and cash equivalents at end of period from statement of financial position
|
| | | | 122,987 | | | | | | 133,271 | | |
| | | |
2025
|
| |||||||||||||||
| | | |
Fixed rate
U.S.$’000 |
| |
Floating
rate U.S.$’000 |
| |
Total
U.S.$’000 |
| |||||||||
| Bank borrowings (Note 17) | | | | | 38,738 | | | | | | 101,274 | | | | | | 140,012 | | |
| Obligations under leases (Note 18) | | | | | 69,683 | | | | | | — | | | | | | 69,683 | | |
| Debt instruments (Note 19) | | | | | — | | | | | | 26,014 | | | | | | 26,014 | | |
| Other financial liabilities (Note 20) | | | | | 33,443 | | | | | | — | | | | | | 33,443 | | |
| | | | | | 141,864 | | | | | | 127,288 | | | | | | 269,152 | | |
| | | |
2024
|
| |||||||||||||||
| | | |
Fixed rate
U.S.$’000 |
| |
Floating
rate U.S.$’000 |
| |
Total
U.S.$’000 |
| |||||||||
| Bank borrowings (Note 17) | | | | | 14,831 | | | | | | 42,331 | | | | | | 57,162 | | |
| Obligations under leases (Note 18) | | | | | 69,452 | | | | | | — | | | | | | 69,452 | | |
| Debt instruments (Note 19) | | | | | — | | | | | | 10,135 | | | | | | 10,135 | | |
| Other financial liabilities (Note 20)(*) | | | | | 52,380 | | | | | | 19,484 | | | | | | 71,864 | | |
| | | | | | 136,663 | | | | | | 71,950 | | | | | | 208,613 | | |