XML 196 R170.htm IDEA: XBRL DOCUMENT v3.25.1
CAPITAL AND FINANCIAL RISK MANAGEMENT (Schedule of Interest Rate Risk Effective and Repricing Analysis) (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Cash and cash equivalents $ 5,167 $ 3,691
Lease receivable 0 155
Exchangeable note (210) (210)
Total interest earning financial and interest bearing financial liabilities $ (95,597) $ (63,581)
Cash and cash equivalents [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Effective interest rate 0.00% 0.00%
Cash and cash equivalents $ 5,167 $ 3,691
Finance Lease Receivable Member    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Effective interest rate   4.00%
Lease receivable   $ 155
Exchangeable note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Effective interest rate [1] 4.00% 4.80%
Exchangeable note [1] $ (210) $ (210)
Senior Secured Term Loan [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Effective interest rate [2] 16.30% 16.30%
Exchangeable note [2] $ (72,391) $ (40,109)
Convertible Note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Effective interest rate [3] 1.50% 1.50%
Exchangeable note [3] $ (15,401) $ (14,542)
Lease payable on Right of Use assets [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Effective interest rate 5.00% 5.00%
Lease payable on Right of Use assets $ (12,762) $ (12,566)
Six Month Or Less Member    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Total interest earning financial and interest bearing financial liabilities 4,017 2,941
Six Month Or Less Member | Cash and cash equivalents [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Cash and cash equivalents 5,167 3,691
Six Month Or Less Member | Finance Lease Receivable Member    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Lease receivable   62
Six Month Or Less Member | Exchangeable note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [1] 0 0
Six Month Or Less Member | Senior Secured Term Loan [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [2] 0 0
Six Month Or Less Member | Convertible Note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [3] 0 0
Six Month Or Less Member | Lease payable on Right of Use assets [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Lease payable on Right of Use assets (1,150) (812)
Six Month To Twelve Month Member    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Total interest earning financial and interest bearing financial liabilities (1,135) (793)
Six Month To Twelve Month Member | Cash and cash equivalents [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Cash and cash equivalents 0 0
Six Month To Twelve Month Member | Finance Lease Receivable Member    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Lease receivable   39
Six Month To Twelve Month Member | Exchangeable note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [1] 0 0
Six Month To Twelve Month Member | Senior Secured Term Loan [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [2] 0 0
Six Month To Twelve Month Member | Convertible Note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [3] 0 0
Six Month To Twelve Month Member | Lease payable on Right of Use assets [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Lease payable on Right of Use assets (1,135) (832)
One Year To Two Years Member    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Total interest earning financial and interest bearing financial liabilities (74,133) (1,696)
One Year To Two Years Member | Cash and cash equivalents [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Cash and cash equivalents 0 0
One Year To Two Years Member | Finance Lease Receivable Member    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Lease receivable   49
One Year To Two Years Member | Exchangeable note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [1] 0 0
One Year To Two Years Member | Senior Secured Term Loan [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [2] (72,391) 0
One Year To Two Years Member | Convertible Note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [3] 0 0
One Year To Two Years Member | Lease payable on Right of Use assets [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Lease payable on Right of Use assets (1,742) (1,745)
Two Year To Five Years Member    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Total interest earning financial and interest bearing financial liabilities (19,933) (44,529)
Two Year To Five Years Member | Cash and cash equivalents [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Cash and cash equivalents 0 0
Two Year To Five Years Member | Finance Lease Receivable Member    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Lease receivable   5
Two Year To Five Years Member | Exchangeable note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [1] 0 0
Two Year To Five Years Member | Senior Secured Term Loan [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [2] 0 (40,109)
Two Year To Five Years Member | Convertible Note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [3] (15,401) 0
Two Year To Five Years Member | Lease payable on Right of Use assets [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Lease payable on Right of Use assets (4,532) (4,425)
Greater Than Five Years Member    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Total interest earning financial and interest bearing financial liabilities (4,413) (19,504)
Greater Than Five Years Member | Cash and cash equivalents [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Cash and cash equivalents 0 0
Greater Than Five Years Member | Finance Lease Receivable Member    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Lease receivable   0
Greater Than Five Years Member | Exchangeable note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [1] (210) (210)
Greater Than Five Years Member | Senior Secured Term Loan [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [2] 0 0
Greater Than Five Years Member | Convertible Note [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Exchangeable note [3] 0 (14,542)
Greater Than Five Years Member | Lease payable on Right of Use assets [Member]    
Disclosure of reconciliation of changes in loss allowance and explanation of changes in gross carrying amount for financial instruments [line items]    
Lease payable on Right of Use assets $ (4,203) $ (4,752)
[1] The maturity of the exchangeable notes is based on the contractual maturity date of April 1, 2045.
[2] The senior secured term loan is a variable instrument. In January 2024, the amended term loan agreement reduced the annual rate of interest on the loan by 2.5% to 8.75% plus the greater of (a) Term Secured Overnight Financing Rate or (b) 4.0% per annum, and allows for a further 2.5% reduction in the base rate to 6.25% once the outstanding principal under the term loan falls below US$35 million. The loan matures in July 2026.
[3] The 7-year convertible note was issued in May 2022 and is a fixed rate instrument which bears a fixed rate of interest of 1.5% per annum.