XML 44 R31.htm IDEA: XBRL DOCUMENT v3.24.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Schedule of financial assets and liabilities measured at fair value on a recurring basis

The following table summarizes the Company’s financial assets and liabilities measured at fair value on a recurring basis and classified under the appropriate level of the fair value hierarchy as described above:

 

 

As at December 31, 2023

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

($'000)

 

 

($'000)

 

 

($'000)

 

 

($'000)

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liabilities

 

 

412

 

 

 

 

 

 

412

 

 

 

 

CVR liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2022

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

($'000)

 

 

($'000)

 

 

($'000)

 

 

($'000)

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liabilities

 

 

643

 

 

 

 

 

 

157

 

 

 

486

 

CVR liability

 

 

 

 

 

 

 

 

 

 

 

 

 

There were no transfers between Level 1 and Level 2 during the years ended December 31, 2023 and 2022.

Schedule of changes in material The CVR liability was $nil throughout both 2022 and 2023.

The following table presents the changes in material Level 3 items for the years ended December 31, 2023 and December 31, 2022.

 

 

 

Warrant labilities

 

 

 

($'000)

 

January 1, 2022

 

 

11,276

 

Change in fair value

 

 

(9,607

)

Foreign exchange

 

 

(1,026

)

December 31, 2022

 

$

643

 

Change in fair value

 

 

(245

)

Foreign exchange

 

 

14

 

December 31, 2023

 

$

412

 

Schedule of Significant Unobservable Inputs used in Level 3

The significant unobservable inputs used in the fair value measurements categorized within Level 3 of the fair value hierarchy, together with a quantitative sensitivity analysis as at December 31, 2023 and 2022 are as follows:

 

 

Valuation technique

Significant unobservable inputs

Input range

Sensitivity of the input to fair value

Warrant liability related to the private placement warrants

Black- Scholes model

  Expected volatility

2023: n/a

2022: 95.5%

The warrants expired in June 2023, therefore the fair value at December 31, 2023 was $nil

CVR liability

Discounted cash flow

  Ongoing uncertainty in the

  clinical development of the

  Navi product

 

Total potential future payments relating to the contingent consideration liability on a gross, undiscounted basis are approximately $80 million. However, the agreement expires in April 2024. If none of the milestones are achieved, then no further payments will be required.

 

 

  Regulatory approval and

  commercialization risks

 

Sensitivity of the input to fair value is primarily driven by uncertainty in the clinical development of the Navi product. Future potential payments under the CVR arrangement are contingent on i) future development milestones and ii) future sales of the Navi product, following regulatory approval and commercialization. In January 2020, the Company entered into the license agreement. Although pursuant to the license agreement the Company is entitled to additional payments of up to $302 million, there continues to be no expectation of any milestone or royalty payments under the license agreement before the CVR arrangement expires in April 2024.