XML 96 R70.htm IDEA: XBRL DOCUMENT v3.25.1
BUSINESS COMBINATIONS (Tables)
12 Months Ended
Dec. 31, 2024
Waveform Technologies Inc. [Member]  
Disclosure of detailed information about business combination [line items]  
Schedule of Assets Acquired and Liabilities, Fair Values at Acquisition Date
 
 
Provisional value
US$‘000
   
Measurement period adjustment
US$‘000
   
Adjusted values
US$‘000
 
Property, plant and equipment
   
1,569
     
(206
)
   
1,363
 
Intangible assets – arising on acquisition
   
9,360
     
-
     
9,360
 
Financial assets
   
9
     
-
     
9
 
Inventory
   
1,296
     
(1,296
)
   
-
 
Trade and other receivables
   
135
     
-
     
135
 
Trade and other payables
   
(50
)
   
-
     
(50
)
Deferred tax liabilities
   
(1,170
)
   
1,170
     
-
 
Net assets acquired
   
11,149
     
(332
)
   
10,817
 
Goodwill
   
12,071
     
332
     
12,403
 
Consideration
   
23,220
     
-
     
23,220
 
                         
Satisfied by:
                       
Cash consideration
   
12,500
     
-
     
12,500
 
Non-cash consideration
   
3,960
     
-
     
3,960
 
Deferred contingent consideration
   
6,760
     
-
     
6,760
 
Total consideration
   
23,220
     
-
     
23,220
 
                         
Net cash outflow – arising on acquisition
                       
Cash consideration
   
12,500
     
-
     
12,500
 
Net cash outflow
   
12,500
     
-
     
12,500
 
Metabolomics Diagnostics Limited [Member]  
Disclosure of detailed information about business combination [line items]  
Schedule of Assets Acquired and Liabilities, Fair Values at Acquisition Date
 
 
Metabolomics
Provisional value
US$‘000
 
Property, plant and equipment
   
10
 
Intangible assets – arising on acquisition
   
1,200
 
Inventory
   
144
 
Trade and other receivables
   
181
 
Trade and other payables
   
(494
)
Deferred tax liabilities
   
(150
)
Cash acquired
   
9
 
Net assets acquired
   
900
 
Goodwill
   
6
 
Consideration
   
906
 
         
Satisfied by:
       
Cash consideration
   
412
 
Non-cash consideration
   
494
 
Total consideration
   
906
 
         
Net cash outflow – arising on acquisition
       
Cash consideration
   
412
 
Less: Cash and cash equivalents
   
(8
)
Net cash outflow
   
404
 
Epi Capture Limited [Member]  
Disclosure of detailed information about business combination [line items]  
Schedule of Assets Acquired and Liabilities, Fair Values at Acquisition Date
 
 
EpiCapture
Provisional value
US$‘000
 
Intangible assets – arising on acquisition
   
2,668
 
Trade and other payables
   
(406
)
Deferred tax liabilities
   
(333
)
Net assets acquired
   
1,929
 
Goodwill
   
1,420
 
Consideration
   
3,349
 
         
Satisfied by:
       
Non-cash consideration
   
2,965
 
Deferred contingent consideration
   
384
 
Total consideration
   
3,349
 
         
Net cash outflow – arising on acquisition
       
Net cash outflow
   
-