XML 198 R172.htm IDEA: XBRL DOCUMENT v3.25.1
CAPITAL AND FINANCIAL RISK MANAGEMENT (Schedule of Liquidity Risk Estimated Interest Payments of Maturities) (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Financial liabilities    
Senior secured term loan $ 72,391 $ 40,109
Convertible Note 15,401 14,542
Exchangeable notes 210 210
Liquidity risk [Member]    
Financial liabilities    
Trade and other payables (excluding deferred income) 25,286 12,752
Lease payable on Right of Use assets 12,762 12,566
Senior secured term loan 72,391 [1] 40,109 [2]
Convertible Note 15,401 14,542
Exchangeable notes 210 210
Total maturities of financial liabilities 126,050 80,179
Contractual cash flows [Member] | Liquidity risk [Member]    
Financial liabilities    
Trade and other payables (excluding deferred income) 25,286 12,752
Lease payable on Right of Use assets 15,214 15,306
Senior secured term loan 81,438 [1] 56,121 [2]
Convertible Note 21,350 21,650
Exchangeable notes 380 389
Total maturities of financial liabilities 143,668 106,218
Six Month Or Less Member | Liquidity risk [Member]    
Financial liabilities    
Trade and other payables (excluding deferred income) 25,286 12,752
Lease payable on Right of Use assets 1,454 1,107
Senior secured term loan 1,703 [1] 3,461 [2]
Convertible Note 150 150
Exchangeable notes 4 4
Total maturities of financial liabilities 28,597 17,474
Six Month To Twelve Month Member | Liquidity risk [Member]    
Financial liabilities    
Trade and other payables (excluding deferred income) 0 0
Lease payable on Right of Use assets 1,408 1,114
Senior secured term loan 3,319 [1] 3,461 [2]
Convertible Note 150 150
Exchangeable notes 4 4
Total maturities of financial liabilities 4,881 4,729
One Year To Two Years Member | Liquidity risk [Member]    
Financial liabilities    
Trade and other payables (excluding deferred income) 0 0
Lease payable on Right of Use assets 2,213 2,243
Senior secured term loan 76,416 [1] 6,922 [2]
Convertible Note 300 300
Exchangeable notes 8 8
Total maturities of financial liabilities 78,937 9,473
Two Year To Five Years Member | Liquidity risk [Member]    
Financial liabilities    
Trade and other payables (excluding deferred income) 0 0
Lease payable on Right of Use assets 5,487 5,442
Senior secured term loan 0 [1] 42,277 [2]
Convertible Note 900 900
Exchangeable notes 24 24
Total maturities of financial liabilities 6,411 48,643
>5 years [Member] | Liquidity risk [Member]    
Financial liabilities    
Trade and other payables (excluding deferred income) 0 0
Lease payable on Right of Use assets 4,652 5,400
Senior secured term loan 0 [1] 0 [2]
Convertible Note 19,850 20,150
Exchangeable notes 340 349
Total maturities of financial liabilities $ 24,842 $ 25,899
[1] The contractual cash flows of interest on the senior secured term loan is estimated based on the prevailing interest rate at December 31, 2023
[2] The contractual cash flows of interest on the senior secured term loan is estimated based on the prevailing interest rate at December 31, 2022.