XML 281 R183.htm IDEA: XBRL DOCUMENT v3.25.4
Deed of cross guarantee - Consolidated Statement of Financial Position (Details) - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Current assets        
Cash and cash equivalents $ 141,866 $ 439,999 $ 84,295 $ 78,778
Trade and other receivables 129,202 86,928 44,041  
Inventories 37,080 23,620 12,738  
Other current assets 16,089 13,658 12,380  
Total current assets 330,280 570,117 158,691  
Non-current assets        
Intangible assets 592,823 257,858 75,054  
Property, plant and equipment 58,661 27,841 15,848  
Right-of-use assets 56,950 5,805 5,010  
Financial assets 37,094 34,746 8,387  
Deferred tax assets 59,353 28,920 13,991  
Other non-current assets 28,825 15,092 277  
Total non-current assets 833,706 370,262 118,567  
Total assets 1,163,986 940,379 277,258  
Current liabilities        
Trade and other payables 150,349 86,790 54,334  
Contract liabilities 402 6,967 7,522  
Lease liabilities 5,548 1,546 407  
Borrowings 13,110 11,763 660  
Contingent consideration 11,540 53,215 25,417  
Employee benefit obligations 19,371 14,144 9,528  
Total current liabilities 231,624 205,088 111,373  
Non-current liabilities        
Contract liabilities 0 2,036 8,320  
Lease liabilities 56,534 5,042 5,252  
Borrowings 391,914 341,811 5,945  
Contingent consideration 10,694 18,834 38,036  
Deferred tax liabilities 44,706 5,796 0  
Employee benefit obligations 444 305 212  
Total non-current liabilities 516,986 382,354 63,240  
Total liabilities 748,610 587,442 174,613  
Net assets 415,376 352,937 102,645  
Equity        
Share capital 479,962 414,012 315,178  
Share capital reserve (11,612) 15,945 (41,742)  
Other reserves 101,564 75,894 16,328  
Accumulated losses (154,538) (152,914) (187,119)  
Total equity 415,376 352,937 $ 102,645 $ 54,790
Entities party to deed of cross guarantee        
Current assets        
Cash and cash equivalents 84,572 326,514    
Trade and other receivables 128,528 103,113    
Inventories 1,986 714    
Other current assets 3,459 5,178    
Total current assets 218,545 435,519    
Non-current assets        
Net investment in subsidiaries 342,428 189,361    
Intangible assets 29,100 29,480    
Property, plant and equipment 6,915 1,084    
Right-of-use assets 1,826 1,084    
Financial assets 37,094 34,746    
Deferred tax assets 7,359 1,108    
Other non-current assets 26,817 13,667    
Total non-current assets 451,539 270,530    
Total assets 670,084 706,049    
Current liabilities        
Trade and other payables 72,450 86,253    
Contract liabilities 0 6,612    
Lease liabilities 737 399    
Borrowings 11,692 10,840    
Contingent consideration 2,500 53,176    
Employee benefit obligations 3,946 3,156    
Total current liabilities 91,325 160,436    
Non-current liabilities        
Contract liabilities 0 2,036    
Lease liabilities 1,394 998    
Borrowings 382,926 333,285    
Contingent consideration 9,734 18,844    
Deferred tax liabilities 7,680 1,108    
Employee benefit obligations 446 306    
Total non-current liabilities 402,180 356,577    
Total liabilities 493,505 517,013    
Net assets 176,579 189,036    
Equity        
Share capital 476,564 412,245    
Share capital reserve (11,612) 15,945    
Other reserves 115,908 65,778    
Accumulated losses (404,280) (304,931)    
Total equity $ 176,579 $ 189,036