XML 265 R167.htm IDEA: XBRL DOCUMENT v3.25.4
Share-based payments - Schedule of Fair Value of Grant Date Inputs for Options Granted (Details)
$ / shares in Units, $ in Thousands
1 Months Ended
Oct. 31, 2025
AUD ($)
yr
$ / shares
Oct. 31, 2025
$ / shares
May 31, 2025
AUD ($)
yr
$ / shares
Mar. 31, 2025
AUD ($)
yr
$ / shares
Mar. 31, 2025
$ / shares
Jan. 31, 2025
AUD ($)
yr
$ / shares
Jan. 31, 2025
$ / shares
ASX securities              
Disclosure of terms and conditions of share-based payment arrangement [line items]              
Fair value (in AUD/USD per share) $ 6.31   $ 25.68        
Consideration | $ $ 0   $ 0        
Exercise price (in AUD/USD per share) $ 14.90   $ 0.00        
Term | yr 2   3        
Share price at grant date (in AUD per share) $ 13.66   $ 25.68        
Volatility 55.00%   47.00%        
Dividend yield 0.00%   0.00%        
Risk-free rate 3.51%   3.56%        
ADS-backed securities              
Disclosure of terms and conditions of share-based payment arrangement [line items]              
Fair value (in AUD/USD per share)   $ 4.25          
Consideration | $ $ 0            
Exercise price (in AUD/USD per share)   $ 9.98          
Term | yr 2            
Share price at grant date (in AUD per share) $ 9.16            
Volatility 55.00%            
Dividend yield 0.00%            
Risk-free rate 3.64%            
First Tranche | ASX securities              
Disclosure of terms and conditions of share-based payment arrangement [line items]              
Fair value (in AUD/USD per share)       $ 15.70   $ 14.09  
Consideration | $       $ 0   $ 0  
Exercise price (in AUD/USD per share)       $ 12.16   $ 28.67  
Term | yr       1   5  
Share price at grant date (in AUD per share)       $ 27.36   $ 27.80  
Volatility       44.00%   55.00%  
Dividend yield       0.00%   0.00%  
Risk-free rate       3.56%   3.88%  
First Tranche | ADS-backed securities              
Disclosure of terms and conditions of share-based payment arrangement [line items]              
Fair value (in AUD/USD per share)         $ 10.10   $ 8.44
Consideration | $       $ 0   $ 0  
Exercise price (in AUD/USD per share)         8.02   19.99
Term | yr       1   5  
Share price at grant date (in AUD per share)       $ 17.60   $ 17.53  
Volatility       56.00%   55.00%  
Dividend yield       0.00%   0.00%  
Risk-free rate       4.01%   4.01%  
Second Tranche | ASX securities              
Disclosure of terms and conditions of share-based payment arrangement [line items]              
Fair value (in AUD/USD per share)       $ 7.70   $ 25.56  
Consideration | $       $ 0   $ 0  
Exercise price (in AUD/USD per share)       $ 22.40   $ 0.00  
Term | yr       1   3  
Share price at grant date (in AUD per share)       $ 27.36   $ 25.56  
Volatility       44.00%   47.00%  
Dividend yield       0.00%   0.00%  
Risk-free rate       3.56%   3.56%  
Second Tranche | ADS-backed securities              
Disclosure of terms and conditions of share-based payment arrangement [line items]              
Fair value (in AUD/USD per share)         5.83   17.43
Consideration | $       $ 0   $ 0  
Exercise price (in AUD/USD per share)         $ 13.61   $ 0.00
Term | yr       1   1  
Share price at grant date (in AUD per share)       $ 17.60   $ 17.43  
Volatility       51.00%   50.00%  
Dividend yield       0.00%   0.00%  
Risk-free rate       4.01%   4.01%