XML 320 R98.htm IDEA: XBRL DOCUMENT v3.25.1
Loans and Borrowings - Additional Information (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 2 Months Ended 12 Months Ended
May 13, 2024
USD ($)
Apr. 26, 2024
USD ($)
Sep. 21, 2023
USD ($)
day
$ / shares
Feb. 17, 2023
USD ($)
Apr. 30, 2024
USD ($)
May 31, 2024
USD ($)
day
$ / shares
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Jul. 28, 2022
USD ($)
Mar. 31, 2020
USD ($)
$ / shares
Apr. 30, 2019
USD ($)
$ / shares
Disclosure Of Loans And Borrowings [Line Items]                      
Gain on modification of debt             $ 3,686 $ (4,349)      
Draw down on credit facility             560,000 253,667      
Loans and borrowings             1,347,831 924,980      
Proceeds from issuance of convertible notes             0 172,500      
Gross proceeds from issuing shares   $ 299,000         $ 50,200 $ 41,800      
Minimum share price (in dollars per share) | $ / shares           $ 8.45          
Bottom of range                      
Disclosure Of Loans And Borrowings [Line Items]                      
Borrowings, adjustment to leverage ratio, interest rate       0.10%              
Borrowings, adjustment to interest rate basis       2.50%              
Future cash flow discount rate             3.00% 3.00%      
Top of range                      
Disclosure Of Loans And Borrowings [Line Items]                      
Borrowings, adjustment to leverage ratio, interest rate       0.25%              
Borrowings, adjustment to interest rate basis       4.50%              
Future cash flow discount rate             10.60% 9.00%      
Revolving Credit Facility                      
Disclosure Of Loans And Borrowings [Line Items]                      
Gain on modification of debt       $ 4,300              
Transaction costs capitalised       $ 1,500              
Undrawn amount on borrowing facilities             $ 104,600 $ 165,200      
Term Loan                      
Disclosure Of Loans And Borrowings [Line Items]                      
Loans and borrowings             490,800        
Revolving Credit Facility                      
Disclosure Of Loans And Borrowings [Line Items]                      
Gain on modification of debt $ 3,500                    
Transaction costs capitalised 7,600                    
Draw down on credit facility             60,000 253,700      
Loans and borrowings             589,800 527,400      
2023 convertible notes                      
Disclosure Of Loans And Borrowings [Line Items]                      
Loans and borrowings     $ 172,500       131,682 123,720      
Proceeds from issuance of convertible notes     165,100                
Transaction costs incurred     $ 7,400       121,700        
Interest rate     4.75%                
Conversion price (in dollars per share) | $ / shares     $ 6.30                
Number of threshold trading days, convertible | day     20                
Number of consecutive trading days for determining the share price | day     30                
Debt instrument, convertible, threshold percentage of stock price trigger     130.00%                
Debt Instrument, redemption price, percentage     100.00%                
Debt instrument, fundamental change, cash redemption price, percentage     100.00%                
Gross proceeds from issuing shares             172,500        
Issuing shares, allocated to liability component             $ 127,200        
Contractual principal and interest payment discount rate             12.20%        
Equity component residual amount             $ 45,300        
Gross proceeds from issuing shares allocated to liability             5,500        
Gross proceeds from issuing shares allocated to equity             1,900        
Deferred tax liabilities initial carrying amount             $ 11,700        
Effective interest rate used in borrowings             12.70%        
Borrowings, conversion rate     0.1587302                
2020 convertible notes                      
Disclosure Of Loans And Borrowings [Line Items]                      
Loans and borrowings             $ 135,592 $ 135,288   $ 139,300  
Interest rate                   4.75%  
Conversion price (in dollars per share) | $ / shares           $ 6.50       $ 7.80  
Number of consecutive trading days for determining the share price | day           30          
Contractual principal and interest payment discount rate           8.70%          
Modification financial liability, borrowings           $ 132,000          
Gain on modification of convertible notes           1,700          
Financial liability derecognized, borrowings           136,200          
Borrowings increase to reserves, equity for residual amount           1,800          
Borrowings tax liability           $ 700          
Threshold percentage of common shares           20.00%          
Number of days for determining volume weighted average price           90 days          
Effective interest rate             8.70% 7.30%      
2019 convertible notes                      
Disclosure Of Loans And Borrowings [Line Items]                      
Loans and borrowings         $ 130,000   $ 0 $ 138,604     $ 139,700
Interest rate                     5.00%
Conversion price (in dollars per share) | $ / shares                     $ 5.25
Modification financial liability, borrowings         127,300            
Financial liability derecognized, borrowings         130,000            
Borrowings increase to reserves, equity for residual amount         2,000            
Borrowings tax liability         $ 700            
Future cash flow discount rate         9.30%            
Bank of Nova Montreal Societe Generale and Ing Capital LLC | Revolving Credit Facility                      
Disclosure Of Loans And Borrowings [Line Items]                      
Accordion feature, maximum amount                 $ 100,000    
Maximum capacity                 $ 700,000    
Bank of Nova Montreal Societe Generale and Ing Capital LLC | Term Loan                      
Disclosure Of Loans And Borrowings [Line Items]                      
Maximum capacity $ 500,000                    
Borrowings, principal repayments due, period 2 years                    
Borrowings, term 3 years