XML 195 R169.htm IDEA: XBRL DOCUMENT v3.25.1
CAPITAL AND FINANCIAL RISK MANAGEMENT (Schedule of Fair Values of Financial Assets/Liabilities) (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Loans and receivables at amortised cost      
Trade receivables $ 2,286,000 $ 2,324,000 $ 2,691,000
Cash and cash equivalents 5,167 3,691  
Finance lease receivable 0 155  
Total maximum credit exposure 18,583 14,544  
Liabilities at amortised cost      
Senior secured term loan (72,391) (40,109)  
Convertible note (15,401) (14,542)  
Exchangeable note (210) (210)  
Provisions (2,529) (50)  
Fair value through profit and loss (FVPL)      
Derivative liability - warrants (1,658) (526)  
Derivative asset – prepayment option 166 178  
Level 1 [Member]      
Loans and receivables at amortised cost      
Trade receivables 13,416 10,698  
Cash and cash equivalents 5,167 3,691  
Finance lease receivable   155  
Total maximum credit exposure 18,583 14,544  
Liabilities at amortised cost      
Senior secured term loan 0 0  
Convertible note 0 0  
Exchangeable note 0 0  
Lease liabilities (12,762) (12,566)  
Trade and other payables (excluding deferred income) (26,585) (12,752)  
Provisions (2,529) (50)  
Total Liabilities at amortised cost (41,876) (25,368)  
Fair value through profit and loss (FVPL)      
Derivative liability - warrants 0 0  
Derivative asset – prepayment option 0 0  
Total fair value through profit and loss (FVPL) 0 0  
Total fair value of financial assets liabilities (23,293) (10,824)  
Level 1 [Member] | Novus      
Fair value through profit and loss (FVPL)      
Equity investments in Novus 0    
Level 2 [Member]      
Loans and receivables at amortised cost      
Trade receivables 0 0  
Cash and cash equivalents 0 0  
Finance lease receivable   0  
Total maximum credit exposure 0 0  
Liabilities at amortised cost      
Senior secured term loan (72,391) (40,109)  
Convertible note (15,401) (14,542)  
Exchangeable note (210) (210)  
Lease liabilities 0 0  
Trade and other payables (excluding deferred income) 0 0  
Provisions 0 0  
Total Liabilities at amortised cost (88,002) (54,861)  
Fair value through profit and loss (FVPL)      
Derivative liability - warrants (1,658) (526)  
Derivative asset – prepayment option 166 178  
Total fair value through profit and loss (FVPL) (1,492) (348)  
Total fair value of financial assets liabilities (89,494) (55,209)  
Level 2 [Member] | Novus      
Fair value through profit and loss (FVPL)      
Equity investments in Novus 0    
Level 3 [Member]      
Loans and receivables at amortised cost      
Trade receivables 0 0  
Cash and cash equivalents 0 0  
Finance lease receivable   0  
Total maximum credit exposure 0 0  
Liabilities at amortised cost      
Senior secured term loan 0 0  
Convertible note 0 0  
Exchangeable note 0 0  
Lease liabilities 0 0  
Trade and other payables (excluding deferred income) 0 0  
Provisions 0 0  
Total Liabilities at amortised cost 0 0  
Fair value through profit and loss (FVPL)      
Derivative liability - warrants 0 0  
Derivative asset – prepayment option 0 0  
Total fair value through profit and loss (FVPL) 2,455 0  
Total fair value of financial assets liabilities 2,455 0  
Level 3 [Member] | Novus      
Fair value through profit and loss (FVPL)      
Equity investments in Novus 2,455    
Carrying Amount [Member]      
Loans and receivables at amortised cost      
Trade receivables 13,416 10,698  
Cash and cash equivalents 5,167 3,691  
Finance lease receivable   155  
Total maximum credit exposure 18,583 14,544  
Liabilities at amortised cost      
Senior secured term loan (72,391) (40,109)  
Convertible note (15,401) (14,542)  
Exchangeable note (210) (210)  
Lease liabilities (12,762) (12,566)  
Trade and other payables (excluding deferred income) (26,585) (12,752)  
Provisions (2,529) (50)  
Total Liabilities at amortised cost (129,878) (80,229)  
Fair value through profit and loss (FVPL)      
Derivative liability - warrants (1,658) (526)  
Derivative asset – prepayment option 166 178  
Total fair value through profit and loss (FVPL) 963 (348)  
Total fair value of financial assets liabilities (110,332) (66,033)  
Carrying Amount [Member] | Novus      
Fair value through profit and loss (FVPL)      
Equity investments in Novus 2,455    
Fair Value [Member]      
Loans and receivables at amortised cost      
Trade receivables 13,416 10,698  
Cash and cash equivalents 5,167 3,691  
Finance lease receivable   155  
Total maximum credit exposure 18,583 14,544  
Liabilities at amortised cost      
Senior secured term loan (72,391) (40,109)  
Convertible note (15,401) (14,542)  
Exchangeable note (210) (210)  
Lease liabilities (12,762) (12,566)  
Trade and other payables (excluding deferred income) (26,585) (12,752)  
Provisions (2,529) (50)  
Total Liabilities at amortised cost (129,878) (80,229)  
Fair value through profit and loss (FVPL)      
Derivative liability - warrants (1,658) (526)  
Derivative asset – prepayment option 166 178  
Total fair value through profit and loss (FVPL) 963 (348)  
Total fair value of financial assets liabilities (110,332) $ (66,033)  
Fair Value [Member] | Novus      
Fair value through profit and loss (FVPL)      
Equity investments in Novus $ 2,455