XML 206 R180.htm IDEA: XBRL DOCUMENT v3.25.1
RECONCILIATION OF LIABILITIES ARISING FROM FINANCING ACTIVITIES (Schedule of Liabilities Arising from Financing) (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Balance at January 1, 2022 $ 12,566    
Cash-flows:      
Principal amount loaned – convertible note 0 $ 0 $ 20,000
Interest paid for senior secured term loan 5,946 7,314 6,424
Interest paid for convertible note 300 300 199
Interest paid on exchangeable notes (8) (8) (1,293)
Repayment of exchangeable notes 0 0 (86,730)
Repayment of leases (2,503) (2,318) (2,761)
Non-cash:      
Loss on disposal of Exchangeable Notes 0 0 9,678
Non cash loan modification gain 3,567 0 0
Balance at December 31, 2022 12,762 12,566  
Borrowings & derivative financial instruments [Member]      
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Balance at January 1, 2022 55,387 59,826  
Cash-flows:      
Principal amount loaned – term loan 30,500 5,000  
Loan origination costs paid (324) (194)  
Interest paid for senior secured term loan (6,253) (7,314)  
Interest paid for convertible note (300) (300)  
Interest paid on exchangeable notes (8) (8)  
Repayment of term loan   (10,050)  
Repayment of leases 0 0  
Penalty paid for early settlement of term loan   (905)  
Non-cash:      
Interest charged 6,561 7,622  
Penalty for early settlement charged   905  
Derivative financial asset at date of issue 28 11  
Remeasurement of ROU assets 0    
Disposals (related to Right of Use assets)   0  
Additions (related to Right of Use assets) 0 0  
Exchange adjustment 0 0  
Accretion interest 3,214 1,927  
Fair value of derivative liability - warrants 66 (1,133)  
Fair value of additional derivative liability - warrants 1,066    
Payment-in-kind (PIK) Interest 3,291    
Contingent liability 1,813    
Non cash loan modification gain (3,567)    
Balance at December 31, 2022 91,474 55,387 59,826
Lease liabilities [Member]      
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Balance at January 1, 2022 12,566 13,943  
Cash-flows:      
Principal amount loaned – term loan 0 0  
Loan origination costs paid 0 0  
Interest paid for senior secured term loan 0    
Interest paid for convertible note 0 0  
Interest paid on exchangeable notes 0 0  
Repayment of leases (2,503) (2,318)  
Penalty paid for early settlement of term loan   0  
Non-cash:      
Interest charged 0 0  
Penalty for early settlement charged   0  
Derivative financial asset at date of issue 0 0  
Remeasurement of ROU assets 1,764    
Disposals (related to Right of Use assets)   (106)  
Additions (related to Right of Use assets) 855 112  
Exchange adjustment (512) 311  
Accretion interest 592 624  
Fair value of derivative liability - warrants 0 0  
Fair value of additional derivative liability - warrants 0    
Payment-in-kind (PIK) Interest 0    
Contingent liability 0    
Non cash loan modification gain 0    
Balance at December 31, 2022 $ 12,762 $ 12,566 $ 13,943