XML 183 R167.htm IDEA: XBRL DOCUMENT v3.26.1
CAPITAL AND FINANCIAL RISK MANAGEMENT (Schedule of Fair Values of Financial Assets/Liabilities) (Details) - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Loans and receivables at amortised cost      
Trade receivables $ 1,100 $ 2,300  
Cash and cash equivalents 5,138 5,167  
Total maximum credit exposure 14,500 18,583  
Liabilities at amortised cost      
Senior secured term loan 0 (72,391)  
Convertible note (16,330) (15,401)  
Exchangeable note (210) (210)  
Provisions (1,126) (2,529) $ (50)
Fair value through profit and loss (FVPL)      
Derivative liability - warrants (3,320) (1,658)  
Derivative asset – prepayment option 249 166  
Level 1 [Member]      
Loans and receivables at amortised cost      
Trade receivables 9,362 13,416  
Cash and cash equivalents 5,138 5,167  
Total maximum credit exposure 14,500 18,583  
Liabilities at amortised cost      
Senior secured term loan 0 0  
Convertible note 0 0  
Exchangeable note 0 0  
Lease liabilities (13,428) (12,762)  
Trade and other payables (excluding deferred income) (29,516) (26,585)  
Provisions (1,126) (2,529)  
Total Liabilities at amortised cost (44,070) (41,876)  
Fair value through profit and loss (FVPL)      
Derivative liability - warrants 0 0  
Derivative asset – prepayment option 249 0  
Equity investments in Novus 0 0  
Total fair value through profit and loss (FVPL) 249 0  
Total fair value of financial assets liabilities (29,321) (23,293)  
Level 2 [Member]      
Loans and receivables at amortised cost      
Trade receivables 0 0  
Cash and cash equivalents 0 0  
Total maximum credit exposure 0 0  
Liabilities at amortised cost      
Senior secured term loan (108,015) (72,391)  
Convertible note (16,330) (15,401)  
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 (124,555) (88,002)  
Fair value through profit and loss (FVPL)      
Derivative liability - warrants (3,320) (1,658)  
Derivative asset – prepayment option 0 166  
Equity investments in Novus 0 0  
Total fair value through profit and loss (FVPL) (3,320) (1,492)  
Total fair value of financial assets liabilities (127,875) (89,494)  
Level 3 [Member]      
Loans and receivables at amortised cost      
Trade receivables 0 0  
Cash and cash equivalents 0 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  
Equity investments in Novus 2,773 2,455  
Total fair value through profit and loss (FVPL) 2,773 2,455  
Total fair value of financial assets liabilities 2,773 2,455  
Carrying Amount [Member]      
Loans and receivables at amortised cost      
Trade receivables 9,362 13,416  
Cash and cash equivalents 5,138 5,167  
Total maximum credit exposure 14,500 18,583  
Liabilities at amortised cost      
Senior secured term loan (108,015) (72,391)  
Convertible note (16,330) (15,401)  
Exchangeable note (210) (210)  
Lease liabilities (13,428) (12,762)  
Trade and other payables (excluding deferred income) (29,516) (26,585)  
Provisions (1,126) (2,529)  
Total Liabilities at amortised cost (168,625) (129,878)  
Fair value through profit and loss (FVPL)      
Derivative liability - warrants (3,320) (1,658)  
Derivative asset – prepayment option 249 166  
Equity investments in Novus 2,773 2,455  
Total fair value through profit and loss (FVPL) (298) 963  
Total fair value of financial assets liabilities (154,423) (110,332)  
Fair Value [Member]      
Loans and receivables at amortised cost      
Trade receivables 9,362 13,416  
Cash and cash equivalents 5,138 5,167  
Total maximum credit exposure 14,500 18,583  
Liabilities at amortised cost      
Senior secured term loan (108,015) (72,391)  
Convertible note (16,330) (15,401)  
Exchangeable note (210) (210)  
Lease liabilities (13,428) (12,762)  
Trade and other payables (excluding deferred income) (29,516) (26,585)  
Provisions (1,126) (2,529)  
Total Liabilities at amortised cost (168,625) (129,878)  
Fair value through profit and loss (FVPL)      
Derivative liability - warrants (3,320) (1,658)  
Derivative asset – prepayment option 249 166  
Equity investments in Novus 2,773 2,455  
Total fair value through profit and loss (FVPL) (298) 963  
Total fair value of financial assets liabilities $ (154,423) $ (110,332)