XML 80 R67.htm IDEA: XBRL DOCUMENT v3.21.1
CAPITAL AND FINANCIAL RISK MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2020
Disclosure of detailed information about financial instruments [abstract]  
Schedule of Fair Values of Financial Assets/Liabilities
The table below sets out the Group’s classification of each class of financial assets/liabilities, their fair values and under which valuation method they are valued:
 
 
       
Level 1
   
Level 2
   
Total
carrying
amount
   
Fair
Value
 
 
 
Note
   
US$’000
   
US$’000
   
US$’000
   
US$’000
 
December 31, 2020
                             
Loans and receivables at amortised cost
                             
Trade receivables
 
18
     
20,025
     
     
20,025
     
20,025
 
Cash and cash equivalents
 
19
     
27,327
     
     
27,327
     
27,327
 
Finance lease receivable
 
16, 18
     
506
     
     
506
     
506
 
 
                                     
 
         
47,858
     
     
47,858
     
47,858
 
 
                                     
Liabilities at amortised cost
                                     
Exchangeable note
 
25
     
     
(82,664
)
   
(82,664
)
   
(82,664
)
Lease liabilities
 
26
     
(18,741
)
   
     
(18,741
)
   
(18,741
)
Trade and other payables (excluding deferred income)
 
23
     
(19,890
)
   
     
(19,890
)
   
(19,890
)
Provisions
 
24
     
(416
)
   
     
(416
)
   
(416
)
 
                                     
 
         
(39,047
)
   
(82,664
)
   
(121,711
)
   
(121,711
)
 
                                     
Fair value through profit and loss (FVPL)
                                     
Exchangeable note bond call option
 
25
     
     
150
     
150
     
150
 
Exchangeable note equity conversion option
 
25
     
     
(1,370
)
   
(1,370
)
   
(1,370
)
 
                                     
 
         
     
(1,220
)
   
(1,220
)
   
(1,220
)
 
                                     
 
         
8,811
     
(83,884
)
   
(75,073
)
   
(75,073
)

For financial reporting purposes, fair value measurements are categorized into Level 1, 2 or 3 based on the degree to which inputs to the fair value measurements are observable and the significance of the inputs to the fair value measurement in its entirety, which are described as follows:
 
Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities
 
Level 2: valuation techniques for which the lowest level of inputs which have a significant effect on the recorded fair value are observable, either directly or indirectly

 
Level 3: valuation techniques for which the lowest level of inputs that have a significant effect on the recorded fair value are not based on observable market data.

 
       
Level 1
   
Level 2
   
Total
carrying
amount
   
Fair
Value
 
 
 
Note
   
US$’000
   
US$’000
   
US$’000
   
US$’000
 
December 31, 2019
                             
Loans and receivables at amortised cost
                             
Trade receivables
   
18
     
17,754
     
     
17,754
     
17,754
 
Cash and cash equivalents
   
19
     
15,231
     
     
15,231
     
15,231
 
                                         
Investments (deposits)
   
20
     
1,169
     
     
1,169
     
1,169
 
Finance lease receivable
   
16,18
     
684
     
     
684
     
684
 
 
                                       
 
           
34,838
     
     
34,838
     
34,838
 
 
                                       
Liabilities at amortised cost
                                       
Exchangeable note
   
25
     
     
(82,021
)
   
(82,021
)
   
(82,021
)
Lease liabilities
   
26
     
(20,149
)
   
     
(20,149
)
   
(20,149
)
Trade and other payables (excluding deferred income)
   
23
     
(16,655
)
   
     
(16,655
)
   
(16,655
)
Provisions
   
24
     
(50
)
   
     
(50
)
   
(50
)
 
                                       
 
           
(36,854
)
   
(82,021
)
   
(118,875
)
   
(118,875
)
 
                                       
Fair value through profit and loss (FVPL)
                                       
Exchangeable note equity conversion option
   
25
     
     
(4
)
   
(4
)
   
(4
)
 
                                       
 
           
     
(4
)
   
(4
)
   
(4
)
 
                                       
 
           
(2,016
)
   
(82,025
)
   
(84,041
)
   
(84,041
)
Schedule of Interest Rate Risk Effective and Repricing Analysis
The following table sets out all interest-earning financial assets and interest bearing financial liabilities held by the Group at December 31, indicating their effective interest rates and the period in which they re-price:

As at December 31, 2020
 
Note
   
Effective
interest
rate
   
Total
US$’000
   
6 mths or less
US$’000
   
6 –12 mths
US$’000
   
1-2 years
US$’000
   
2-5 years
US$’000
   
> 5 years
US$’000
 
Cash and cash equivalents
   
19
     
0.1
%
   
27,327
     
27,327
     
     
     
     
 
Lease receivable
   
16,18
     
4.0
%
   
506
     
120
     
95
     
142
     
149
     
 
Licence payments
   
23
     
8.1
%
   
(194
)
   
(194
)
   
     
     
     
 
Exchangeable note
   
25
     
4.8
%
   
(82,664
)
   
     
     
     
     
(82,664
)
Other borrowings
   
25
      0 %    
(31
)
   
     
     
(31
)
   
     
 
   Lease payable on Right of Use assets
   
26
     
5.0
%
   
(18,461
)
   
(1,022
)
   
(1,032
)
   
(1,914
)
   
(4,856
)
   
(9,637
)
    Lease payable on sale & leaseback transactions
   
26
     
5.0
%
   
(280
)
   
(49
)
   
(50
)
   
(104
)
   
(77
)
   
 
                                                                 
Total
                   
(73,797
)
   
26,182
     
(987
)
   
(1,907
)
   
(4,784
)
   
(92,301
)
 
As at December 31, 2019
 
Note
   
Effective
interest
rate
   
Total
US$’000
   
6 mths or less
US$’000
   
6 –12 mths
US$’000
   
1-2 years
US$’000
   
2-5 years
US$’000
   
> 5 years
US$’000
 
Cash and cash equivalents
   
19
     
1.1
%
   
15,231
     
15,231
     
     
     
     
 
Short-term investments
   
20
     
1.3
%
   
1,169
     
     
1,169
     
     
     
 
Lease receivable
   
16,18
     
4.0
%
   
684
     
157
     
124
     
202
     
201
     
 
Licence payments
   
23
     
8.1
%
   
(1,307
)
   
(1,307
)
   
     
     
     
 
Exchangeable note
   
25
     
4.8
%
   
(82,021
)
   
     
     
     
     
(82,021
)
   Lease payable on Right of Use assets
   
26
     
5.0
%
   
(19,630
)
   
(1,136
)
   
(1,020
)
   
(2,012
)
   
(4,840
)
   
(10,622
)
    Lease payable on sale & leaseback transactions
   
26
     
5.0
%
   
(519
)
   
(122
)
   
(125
)
   
(95
)
   
(177
)
   
 
                                                                 
Total
                   
(86,393
)
   
12,823
     
148
     
(1,905
)
   
(4,816
)
   
(92,643
)
Schedule of Interest Rate Profile of Financial Assets/Liabilities
The interest rate profile of financial assets/liabilities of the Group was as follows:
 
 
 
December 31, 2020
US$‘000
   
December 31, 2019
US$‘000
 
Fixed rate instruments
           
Fixed rate financial liabilities (licence fees)
   
(194
)
   
(1,307
)
Fixed rate financial liabilities (exchangeable note)
   
(82,664
)
   
(82,021
)
Fixed rate financial liabilities (borrowings)
   
(31
)
   
 
Fixed rate financial liabilities (lease payables)
   
(18,741
)
   
(20,149
)
Financial assets (short-term deposits and short-term investments)
   
3,118
     
10,125
 
Financial assets (lease receivables)
   
506
     
684
 
 
               
 
   
(98,006
)
   
(92,668
)
Schedule of Liquidity Risk Estimated Interest Payments of Maturities
The following are the contractual maturities of financial liabilities, including estimated interest payments:
 
As at December 31, 2020
US$’000
 
Carrying
amount
US$’000
   
Contractual
cash flows
US$’000
   
6 mths or
less
US$’000
   
6 mths –
12 mths
US$’000
   
1-2 years
US$’000
   
2-5 years
US$’000
   
>5 years
US$’000
 
Financial liabilities
                                         
Trade & other payables
   
24,335
     
24,335
     
24,335
     
     
     
     
 
Lease payable on Right of Use assets
   
18,461
     
18,461
     
1,022
     
1,032
     
1,914
     
4,856
     
9,637
 
 Lease payable on sale & leaseback transactions
   
280
     
280
     
49
     
50
     
104
     
77
     
 
Other borrowings
   
31
     
31
     
     
     
31
     
     
 
Exchangeable notes ¹
   
82,664
     
99,900
     
     
     
     
     
99,900
 
Exchangeable note interest
   
999
     
97,902
     
1,998
     
1,998
     
3,996
     
11,988
     
77,922
 
 
                                                       
 
   
126,770
     
240,909
     
27,404
     
3,080
     
6,045
     
16,921
     
187,459
 

¹ The maturity of the Exchangeable Notes is based on the contractual maturity date of April 1, 2045 and does not take into account the potential exercise of put and call options in the next five years.

As at December 31, 2019
US$’000
 
Carrying
amount
US$’000
   
Contractual
cash flows
US$’000
   
6 mths or
less
US$’000
   
6 mths –
12 mths
US$’000
   
1-2 years
US$’000
   
2-5 years
US$’000
   
>5 years
US$’000
 
Financial liabilities
                                         
Trade & other payables
   
16,947
     
16,947
     
16,947
     
     
     
     
 
Lease payable on Right of Use assets
   
19,630
     
19,630
     
1,136
     
1,020
     
2,012
     
4,840
     
10,622
 
 Lease payable on sale & leaseback transactions
   
519
     
519
     
122
     
125
     
95
     
177
     
 
Exchangeable notes¹
   
82,021
     
99,900
     
     
     
     
     
99,900
 
Exchangeable note interest
   
999
     
101,898
     
1,998
     
1,998
     
3,996
     
11,988
     
81,918
 
 
                                                       
 
   
120,116
     
238,894
     
20,203
     
3,143
     
6,103
     
17,005
     
192,440
Schedule of Foreign Currency Risk Short Term Financial Assets and Liabilities
The amounts shown are those reported to key management translated into US Dollars at the closing rate:
 

 
EUR
   
GBP
   
SEK
   
CAD
   
BRL
   
Other
 
As at December 31, 2020
 
US$‘000
   
US$‘000
   
US$‘000
   
US$‘000
   
US$‘000
   
US$‘000
 
Cash
   
1,229
     
152
     
9
     
2,859
     
776
     
 
Trade and other receivable
   
1,105
     
63
     
     
3,191
     
1,357
     
 
Trade and other payables
   
(2,821
)
   
(57
)
   
(1
)
   
(449
)
   
(529
)
   
 
 
                                               
Total exposure
   
(487
)
   
158
     
8
     
5,601
     
1,604
     
 

As at December 31, 2019
 
EUR
   
GBP
   
SEK
   
CAD
   
BRL
   
Other
 
 
US$‘000
   
US$‘000
   
US$‘000
   
US$‘000
   
US$‘000
   
US$‘000
 
Cash
   
394
     
138
     
10
     
3,265
     
238
     
 
Trade and other receivable
   
1,247
     
71
     
     
337
     
1,871
     
 
Trade and other payables
   
(2,350
)
   
(27
)
   
(142
)
   
(47
)
   
(796
)
   
 
 
                                               
Total exposure
   
(709
)
   
182
     
(132
)
   
3,555
     
1,313
     
Schedule of Sensitivity Analysis
A 10% strengthening of the US Dollar against the Euro at December 31, 2020 would have increased profit and other equity by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.
 
 
 
Profit or loss
US$’000
 
December 31, 2020
     
Euro
    541  
         
December 31, 2019
       
Euro
   
2,282
 

A 10% weakening of the US Dollar against the Euro at December 31, 2020 would have decreased profit and other equity by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.
 
   
Profit or Loss
US$000
 
December 31, 2020
     
Euro
   
(661
)
         
December 31, 2019
       
Euro
   
(2,790
)
Schedule of Maximum Credit Exposure of Financial Assets
The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk is as follows:

 
 
Carrying Value
December 31, 2020
US$’000
   
Carrying Value
December 31, 2019
US$’000
 
Third party trade receivables (Note 18)
   
20,025
     
17,754
 
Finance lease income receivable (Note 18)
   
506
     
684
 
Cash and cash equivalents (Note 19)
   
27,327
     
15,231
 
Short-term investments (Note 20)
   
-
     
1,169
 
 
               
 
   
47,858
     
34,838
 
 
Schedule of Exposure of Trade Receivables by Geographic Location
The maximum exposure to credit risk for trade receivables and finance lease income receivable by geographic location is as follows:
 
 
 
Carrying Value
December 31, 2020
US$’000
   
Carrying Value
December 31, 2019
US$’000
 
United States
   
10,730
     
8,647
 
Euro-zone countries
   
1,360
     
786
 
United Kingdom
   
98
     
121
 
Other European countries
   
13
     
7
 
Other regions
   
8,330
     
8,877
 
 
               
 
   
20,531
     
18,438
 
Schedule of Exposure of Trade Receivables by Customer
The maximum exposure to credit risk for trade receivables and finance lease income receivable by type of customer is as follows:  

 
 
Carrying Value
December 31, 2020
US$’000
   
Carrying Value
December 31, 2019
US$’000
 
End-user customers
   
11,812
     
9,453
 
Distributors
   
8,186
     
7,199
 
Non-governmental organisations
   
533
     
1,786
 
 
               
 
   
20,531
     
18,438
 
 
Schedule of Ageing of Trade Receivables
The ageing of trade receivables at December 31, 2020 is as follows:
 
 
 
Gross
   
Impairment
   
Expected Credit Loss Rate
   
Gross
   
Impairment
   
Expected Credit Loss Rate
 
 
 
2020
   
2020
   
2020
   
2019
   
2019
   
2019
 
 
 
US$’000
   
US$’000
   
%
   
US$’000
   
US$’000
   
%
 
Not past due
   
16,754
     
112
     
0.7
%
   
10,924
     
8
     
0.1
%
Past due 0-30 days
   
1,829
     
222
     
12.1
%
   
3,743
     
6
     
0.2
%
Past due 31-120 days
   
1,755
     
60
     
3.4
%
   
2,115
     
27
     
1.3
%
Greater than 120 days
   
3,609
     
3,528
     
97.8
%
   
6,415
     
5,402
     
84.2
%
 
                                               
 
   
23,947
     
3,922
     
     
23,197
     
5,443
     
Schedule of Movement in Allowance for Impairment of Trade Receivables
 The movement in the allowance for impairment in respect of trade receivables during the year was as follows:
 
 
 
2020
   
2019
   
2018
 
 
 
US$’000
   
US$’000
   
US$’000
 
Balance at January 1
   
5,443
     
4,202
     
3,590
 
Charged to costs and expenses
   
166
     
1,276
     
682
 
Amounts written off during the year
   
(1,687
)
   
(35
)
   
(70
)
 
                       
Balance at December 31
   
3,922
     
5,443
     
4,202