XML 84 R68.htm IDEA: XBRL DOCUMENT v3.26.1
CAPITAL AND FINANCIAL RISK MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2025
Disclosure of detailed information about financial instruments [abstract]  
Schedule of Fair Values of Financial Assets/Liabilities

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total carrying amount

 

Fair Value

 

 

Note

 

US$’000

 

US$’000

 

US$’000

 

US$’000

 

US$’000

December 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Loans and receivables at amortised cost

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables

 

17

 

9,362

 

-

 

-

 

9,362

 

9,362

Cash and cash equivalents

 

18

 

5,138

 

-

 

-

 

5,138

 

5,138

 

 

 

 

14,500

 

-

 

-

 

14,500

 

14,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities at amortised cost

 

 

 

 

 

 

 

 

 

 

 

 

Senior secured term loan

 

23

 

-

 

(108,015)

 

-

 

(108,015)

 

(108,015)

Convertible note

 

23

 

-

 

(16,330)

 

-

 

(16,330)

 

(16,330)

Exchangeable note

 

23

 

-

 

(210)

 

-

 

(210)

 

(210)

Lease liabilities

 

24

 

(13,428)

 

-

 

-

 

(13,428)

 

(13,428)

Trade and other payables (excluding deferred income)

 

21

 

(29,516)

 

-

 

-

 

(29,516)

 

(29,516)

Provisions

 

22

 

(1,126)

 

-

 

-

 

(1,126)

 

(1,126)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(44,070)

 

(124,555)

 

-

 

(168,625)

 

(168,625)

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value through profit and loss (FVPL)

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability - warrants

 

23

 

-

 

(3,320)

 

-

 

(3,320)

 

(3,320)

Derivative asset – prepayment option

 

23

 

249

 

-

 

-

 

249

 

249

Equity investments in Novus

 

13

 

-

 

-

 

2,773

 

2,773

 

2,773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

249

 

(3,320)

 

2,773

 

(298)

 

(298)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29,321)

 

(127,875)

 

2,773

 

(154,423)

 

(154,423)

 

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total carrying amount

 

Fair Value

 

 

Note

 

US$’000

 

US$’000

 

US$’000

 

US$’000

 

US$’000

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Loans and receivables at amortised cost

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables

 

17

 

13,416

 

-

 

-

 

13,416

 

13,416

Cash and cash equivalents

 

18

 

5,167

 

-

 

-

 

5,167

 

5,167

 

 

 

 

18,583

 

-

 

-

 

18,583

 

18,583

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities at amortised cost

 

 

 

 

 

 

 

 

 

 

 

 

Senior secured term loan

 

23

 

-

 

(72,391)

 

-

 

(72,391)

 

(72,391)

Convertible note

 

23

 

-

 

(15,401)

 

-

 

(15,401)

 

(15,401)

Exchangeable note

 

23

 

-

 

(210)

 

-

 

(210)

 

(210)

Lease liabilities

 

24

 

(12,762)

 

-

 

-

 

(12,762)

 

(12,762)

Trade and other payables (excluding deferred income)

 

21

 

(26,585)

 

-

 

-

 

(26,585)

 

(26,585)

Provisions

 

22

 

(2,529)

 

-

 

-

 

(2,529)

 

(2,529)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(41,876)

 

(88,002)

 

-

 

(129,878)

 

(129,878)

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value through profit and loss (FVPL)

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability - warrants

 

23

 

-

 

(1,658)

 

-

 

(1,658)

 

(1,658)

Derivative asset – prepayment option

 

23

 

-

 

166

 

-

 

166

 

166

Equity investments in Novus

 

13

 

-

 

-

 

2,455

 

2,455

 

2,455

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

(1,492)

 

2,455

 

963

 

963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(23,293)

 

(89,494)

 

2,455

 

(110,332)

 

(110,332)

Schedule of Interest Rate Risk Effective and Repricing Analysis

As at December 31, 2025

 

Note

 

Effective

interest rate

 

Total

US$’000

 

6 mths or less

US$’000

 

6 –12 mths

US$’000

 

1-2 years

US$’000

 

2-5 years

US$’000

 

> 5 years

US$’000

Cash and cash equivalents

 

18

 

0.0

%

5,138

 

5,138

 

-

 

-

 

-

 

-

Exchangeable note1

 

23

 

4.0

%

(210)

 

-

 

-

 

-

 

-

 

(210)

Senior secured term loan2

 

23

 

12.8

%

(108,015)

 

(108,015)

 

-

 

-

 

-

 

-

Convertible note3

 

23

 

1.5

%

(16,330)

 

-

 

-

 

-

 

(16,330)

 

-

Lease payable on Right of Use assets

 

24

 

5 to 14.8

%

(13,428)

 

(1,331)

 

(1,257)

 

(2,515)

 

(5,265)

 

(3,060)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

(132,845)

 

(104,208)

 

(1,257)

 

(2,515)

 

(21,595)

 

(3,270)

 

As at December 31, 2024

 

Note

 

Effective

interest rate

 

Total

US$’000

 

6 mths or less

US$’000

 

6 –12 mths

US$’000

 

1-2 years

US$’000

 

2-5 years

US$’000

 

> 5 years

US$’000

Cash and cash equivalents

 

18

 

0.0

%

5,167

 

5,167

 

-

 

-

 

-

 

-

Exchangeable note1

 

23

 

4.0

%

(210)

 

-

 

-

 

-

 

-

 

(210)

Senior secured term loan2

 

23

 

16.3

%

(72,391)

 

-

 

-

 

(72,391)

 

-

 

-

Convertible note3

 

23

 

1.5

%

(15,401)

 

-

 

-

 

-

 

(15,401)

 

-

Lease payable on Right of Use assets

 

24

 

5.0

%

(12,762)

 

(1,150)

 

(1,135)

 

(1,742)

 

(4,532)

 

(4,203)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

(95,597)

 

4,017

 

(1,135)

 

(74,133)

 

(19,933)

 

(4,413)

 

1 The maturity of the exchangeable notes is based on the contractual maturity date of April 1, 2045.

2 The senior secured term loan is a variable instrument. In January 2024, the amended term loan agreement reduced the annual rate of interest on the loan by 2.5% to 8.75% plus the greater of (a) Term Secured Overnight Financing Rate or (b) 4.0% per annum, and allows for a further 2.5% reduction in the base rate to 6.25% once the outstanding principal under the term loan falls below US$35 million. On 22 December 2025, the Group entered a further amendment of its senior secured term loan facility with Perceptive. The terms of the amendment were assessed under IFRS 9 and determined to result in a substantial modification of the existing financial liability. The loan has a contractual maturity in January 2027 under the new modified loan terms.

3 The 7-year convertible note was issued in May 2022 and is a fixed rate instrument which bears a fixed rate of interest of 1.5% per annum.

Schedule of Interest Rate Profile of Financial Assets/Liabilities

 

 

December 31, 2025

 

December 31, 2024

 

 

US$‘000

 

US$‘000

Variable rate instruments

 

 

 

 

Cash at bank and in hand

 

5,138

 

5,167

Variable rate financial liabilities (senior secured term loan)

 

(108,015)

 

(72,391)

 

 

 

 

 

 

 

(102,877)

 

(67,224)

 

 

 

 

 

Fixed rate instruments

 

 

 

 

Fixed rate financial liabilities (exchangeable note)

 

(210)

 

(210)

Fixed rate financial liabilities (convertible note)

 

(16,330)

 

(15,401)

Fixed rate financial liabilities (lease payables)

 

(13,428)

 

(12,762)

 

 

 

 

 

 

 

(29,968)

 

(28,373)

Schedule of Liquidity Risk Estimated Interest Payments of Maturities

As at December 31, 2025

 

Carrying amount

 

Contractual cash flows

 

6 mths or less

 

6 mths –12 mths

 

1-2 years

 

2-5 years

 

>5 years

US$’000

 

US$’000

 

US$’000

 

US$’000

 

US$’000

 

US$’000

 

US$’000

 

US$’000

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables (excluding deferred income)

 

29,516

 

29,516

 

29,516

 

-

 

-

 

-

 

-

Lease payable on Right of Use assets

 

13,428

 

15,643

 

1,661

 

1,554

 

3,000

 

6,110

 

3,318

Senior secured term loan¹

 

108,015

 

117,854

 

4,725

 

113,129

 

-

 

-

 

-

Convertible note

 

16,330

 

21,025

 

150

 

150

 

300

 

20,425

 

-

Exchangeable notes

 

210

 

372

 

4

 

4

 

8

 

24

 

332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

167,499

 

184,410

 

36,056

 

114,837

 

3,308

 

26,559

 

3,650

 

¹ The contractual cash flows of interest on the senior secured term loan is estimated based on the prevailing interest rate at December 31, 2025

 

As at December 31, 2024

 

Carrying amount

 

Contractual cash flows

 

6 mths or less

 

6 mths –12 mths

 

1-2 years

 

2-5 years

 

>5 years

US$’000

 

US$’000

 

US$’000

 

US$’000

 

US$’000

 

US$’000

 

US$’000

 

US$’000

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables (excluding deferred income)

 

26,585

 

26,585

 

26,585

 

-

 

-

 

-

 

-

Lease payable on Right of Use assets

 

12,762

 

15,214

 

1,454

 

1,408

 

2,213

 

5,487

 

4,652

Senior secured term loan¹

 

72,391

 

81,438

 

1,703

 

3,319

 

76,416

 

-

 

-

Convertible note

 

15,401

 

21,350

 

150

 

150

 

300

 

900

 

19,850

Exchangeable notes

 

210

 

380

 

4

 

4

 

8

 

24

 

340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

127,349

 

144,967

 

29,896

 

4,881

 

78,937

 

6,411

 

24,842

 

¹ The contractual cash flows of interest on the senior secured term loan is estimated based on the prevailing interest rate at December 31, 2024.

Schedule of Foreign Currency Risk Short Term Financial Assets and Liabilities

 

 

EUR

 

GBP

 

SEK

 

CAD

 

BRL

 

Other

As at December 31, 2025

 

US$‘000

 

US$‘000

 

US$‘000

 

US$‘000

 

US$‘000

 

US$‘000

Cash

 

657

 

27

 

-

 

169

 

253

 

-

Trade and other receivable

 

490

 

17

 

16

 

127

 

901

 

-

Trade and other payables

 

(13,669)

 

(277)

 

(34)

 

(40)

 

(129)

 

(2)

Lease liabilities

 

(8,504)

 

-

 

-

 

-

 

(299)

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Total exposure

 

(21,026)

 

(233)

 

(18)

 

256

 

726

 

(2)

 

 

 

EUR

 

GBP

 

SEK

 

CAD

 

BRL

 

Other

As at December 31, 2024

 

US$‘000

 

US$‘000

 

US$‘000

 

US$‘000

 

US$‘000

 

US$‘000

Cash

 

116

 

50

 

20

 

293

 

373

 

-

Trade and other receivable

 

1,009

 

74

 

-

 

294

 

1,019

 

-

Trade and other payables

 

(7,098)

 

(453)

 

(12)

 

(114)

 

(135)

 

(1)

Lease liabilities

 

(6,867)

 

-

 

-

 

-

 

(171)

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Total exposure

 

(12,840)

 

(329)

 

8

 

473

 

1,086

 

(1)

Schedule of Sensitivity Analysis

A 10% strengthening of the US Dollar against the Euro at December 31, 2025 would have increased profit and other equity by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.

 

 

 

Profit or Loss

 

 

US$’000

December 31, 2025

 

 

Euro

 

1,911

 

 

 

December 31, 2024

 

 

Euro

 

1,167

 

A 10% weakening of the US Dollar against the Euro at December 31, 2025 would have decreased profit and other equity by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.

 

 

 

Profit or Loss

 

 

US$’000

December 31, 2025

 

 

Euro

 

(2,336)

 

 

 

December 31, 2024

 

 

Euro

 

(1,427)

Schedule of Maximum Credit Exposure of Financial Assets

 

 

Carrying Value

 

Carrying Value

 

 

December 31, 2025

 

December 31, 2024

 

 

US$‘000

 

US$‘000

Third party trade receivables (Note 17)

 

9,362

 

13,416

Cash and cash equivalents (Note 18)

 

5,138

 

5,167

 

 

 

 

 

 

 

14,500

 

18,583

Schedule of Exposure of Trade Receivables by Geographic Location

 

 

Carrying Value

 

Carrying Value

 

 

December 31, 2025

 

December 31, 2024

 

 

US$‘000

 

US$‘000

United States

 

2,667

 

4,185

Euro-zone countries

 

409

 

742

United Kingdom

 

211

 

741

Other regions

 

6,075

 

7,748

 

 

 

 

 

 

 

9,362

 

13,416

Schedule of Exposure of Trade Receivables by Customer

 

 

Carrying Value

 

Carrying Value

 

 

December 31, 2025

 

December 31, 2024

 

 

US$‘000

 

US$‘000

End-user customers

 

2,598

 

3,828

Distributors

 

6,412

 

8,236

Non-governmental organisations

 

352

 

1,352

 

 

 

 

 

 

 

9,362

 

13,416

Schedule of Ageing of Trade Receivables

 

 

Gross

 

Impairment

 

Expected Credit Loss Rate

 

Gross

 

Impairment

 

Expected Credit Loss Rate

 

 

 

2025

 

2025

 

2025

 

2024

 

2024

 

2024

 

 

 

US$’000

 

US$’000

 

%

 

US$’000

 

US$’000

 

%

 

Not past due

 

7,718

 

22

 

0.3

%

9,363

 

-

 

-

 

Past due 0-30 days

 

485

 

16

 

3.4

%

1,455

 

-

 

-

 

Past due 31-120 days

 

504

 

17

 

3.3

%

1,753

 

31

 

1.8

%

Greater than 120 days

 

1,741

 

1,030

 

59.2

%

3,131

 

2,255

 

72.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,448

 

1,085

 

-

 

15,702

 

2,286

 

-

 

Schedule of Movement in Allowance for Impairment of Trade Receivables

 

 

2025

 

2024

 

 

US$’000

 

US$’000

Balance at January 1

 

2,286

 

2,324

(Reversed)/charged to costs and expenses

 

(324)

 

225

Amounts written off during the year

 

(876)

 

(263)

 

 

 

 

 

Balance at December 31

 

1,086

 

2,286