XML 196 R180.htm IDEA: XBRL DOCUMENT v3.26.1
BUSINESS COMBINATIONS (Schedule of acquisition of the CGM assets of Waveform Technologies, Inc) (Details) - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Oct. 31, 2024
Sep. 30, 2024
Jan. 30, 2024
Satisfied by:          
Deferred contingent consideration $ 413,000 $ 5,384,000      
Waveform Technologies Inc. [Member]          
Disclosure of detailed information about business combination [line items]          
Property, plant and equipment         $ 1,363,000
Intangible assets - arising on acquisition         9,360,000
Financial assets         9,000
Inventory         0
Trade and other receivables         135,000
Trade and other payables         (50,000)
Deferred tax liabilities (1,200,000)       0
Net assets acquired         10,817,000
Goodwill         12,403,000
Total consideration         23,220,000
Satisfied by:          
Cash consideration         12,500,000
Non-cash consideration         3,960,000
Deferred contingent consideration 0       6,760,000
Total consideration         23,220,000
Net cash outflow – arising on acquisition          
Cash consideration         12,500,000
Net cash outflow         12,500,000
Waveform Technologies Inc. [Member] | Provisional value          
Disclosure of detailed information about business combination [line items]          
Property, plant and equipment         1,569,000
Intangible assets - arising on acquisition         9,360,000
Financial assets         9,000
Inventory         1,296,000
Trade and other receivables         135,000
Trade and other payables         (50,000)
Deferred tax liabilities         (1,170,000)
Net assets acquired         11,149,000
Goodwill         12,071,000
Total consideration         23,220,000
Satisfied by:          
Cash consideration         12,500,000
Non-cash consideration         3,960,000
Deferred contingent consideration         6,760,000
Total consideration         23,220,000
Net cash outflow – arising on acquisition          
Cash consideration         12,500,000
Net cash outflow         12,500,000
Waveform Technologies Inc. [Member] | Measurement period adjustment          
Disclosure of detailed information about business combination [line items]          
Property, plant and equipment         (206,000)
Intangible assets - arising on acquisition         0
Financial assets         0
Inventory         (1,296,000)
Trade and other receivables         0
Trade and other payables         0
Deferred tax liabilities         1,170,000
Net assets acquired         (332,000)
Goodwill         332,000
Total consideration         0
Satisfied by:          
Cash consideration         0
Non-cash consideration         0
Deferred contingent consideration         0
Total consideration         0
Net cash outflow – arising on acquisition          
Cash consideration         0
Net cash outflow         $ 0
Metabolomics Diagnostics Limited [Member]          
Disclosure of detailed information about business combination [line items]          
Total consideration       $ 900,000  
Satisfied by:          
Total consideration       900,000  
Metabolomics Diagnostics Limited [Member] | Provisional value          
Disclosure of detailed information about business combination [line items]          
Property, plant and equipment       10,000  
Intangible assets - arising on acquisition       1,200,000  
Inventory       144,000  
Trade and other receivables       181,000  
Trade and other payables       (494,000)  
Deferred tax liabilities       (150,000)  
Cash acquired       9,000  
Net assets acquired       900,000  
Goodwill       6,000  
Total consideration       906,000  
Satisfied by:          
Cash consideration       412,000  
Non-cash consideration       494,000  
Total consideration       906,000  
Net cash outflow – arising on acquisition          
Cash consideration       412,000  
Less: Cash and cash equivalents       (8,000)  
Net cash outflow       $ 404,000  
Epi Capture Limited [Member]          
Satisfied by:          
Cash consideration     $ 3,000,000    
Deferred contingent consideration $ 400,000   400,000    
Net cash outflow – arising on acquisition          
Cash consideration     3,000,000    
Epi Capture Limited [Member] | Provisional value          
Disclosure of detailed information about business combination [line items]          
Intangible assets - arising on acquisition     2,668,000    
Trade and other payables     (406,000)    
Deferred tax liabilities     (333,000)    
Net assets acquired     1,929,000    
Goodwill     1,420,000    
Total consideration     3,349,000    
Satisfied by:          
Non-cash consideration     2,965,000    
Deferred contingent consideration     384,000    
Total consideration     3,349,000    
Net cash outflow – arising on acquisition          
Net cash outflow     $ 0