XML 194 R178.htm IDEA: XBRL DOCUMENT v3.26.1
RECONCILIATION OF LIABILITIES ARISING FROM FINANCING ACTIVITIES (Schedule of Liabilities Arising from Financing) (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Balance $ 12,762    
Cash-flows:      
Interest paid for senior secured term loan 0 $ 5,946 $ 7,314
Interest paid for convertible note 300 300 300
Interest paid on exchangeable notes (8) (8) (8)
Repayment of leases (3,187) (2,503) (2,318)
Non-cash:      
Non-cash loan modification gain 1,706 3,567 0
Extinguishment of old term loan 0 0 (10,050)
Recognition of new term loan 15,000 30,176 5,000
Balance 13,428 12,762  
Borrowings & derivative financial instruments [Member]      
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Balance 91,474 55,387  
Cash-flows:      
Loan drawdown under old term loan 10,000 30,500  
Loan origination costs paid (339) (324)  
Interest paid for senior secured term loan   (6,253)  
Interest paid for convertible note (300) (300)  
Interest paid on exchangeable notes (8) (8)  
Repayment of leases 0 0  
Loan drawdown under new term loan 5,000    
Non-cash:      
Interest charged 308 6,561  
Conversion options on the date of new loan 1,625    
Derivative financial asset at date of issue   28  
Remeasurement of ROU assets   0  
Additions (related to Right of Use assets) 0 0  
Exchange adjustment 0 0  
Accretion interest 3,575 3,214  
Fair value of derivative liability - warrants (285) 66  
Fair value of additional derivative liability - warrants 464 1,066  
Fair value of conversion - warrants (142)    
Interest capitalised on outstanding loans and balances 11,456    
Payment-in-kind (PIK) Interest   3,291  
Fair value movement on contingent liability (1,871) 1,813  
Non-cash loan modification gain (1,706) (3,567)  
Extinguishment of old term loan (93,323)    
Recognition of new term loan 101,947    
Balance 127,875 91,474 55,387
Lease liabilities [Member]      
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Balance 12,762 12,566  
Cash-flows:      
Loan drawdown under old 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 (3,187) (2,503)  
Loan drawdown under new term loan 0    
Non-cash:      
Interest charged 0 0  
Conversion options on the date of new loan 0    
Derivative financial asset at date of issue   0  
Remeasurement of ROU assets   1,764  
Additions (related to Right of Use assets) 2,110 855  
Exchange adjustment 1,099 (512)  
Accretion interest 644 592  
Fair value of derivative liability - warrants 0 0  
Fair value of additional derivative liability - warrants 0 0  
Interest capitalised on outstanding loans and balances 0    
Payment-in-kind (PIK) Interest   0  
Fair value movement on contingent liability 0 0  
Non-cash loan modification gain 0 0  
Extinguishment of old term loan 0    
Recognition of new term loan 0    
Balance $ 13,428 $ 12,762 $ 12,566