XML 102 R61.htm IDEA: XBRL DOCUMENT v3.25.1
Financial risk management objectives and policies (Tables)
12 Months Ended
Dec. 31, 2024
Financial Risk Management [Abstract]  
Maturity Profile and Exposure of Non-Current Borrowings
The maturity profile of the Company’s non-current borrowings, including lease liabilities, is presented below:
20242023
Loans from related parties
Between 1 and 2 years$13,298 $— 
Between 2 and 3 years189,683 40,333 
Between 3 and 4 years— 35,929 
Between 4 and 5 years155,241 — 
Over 5 years— — 
Total loans from related parties$358,222 $76,262 
Lease liabilities
Between 1 and 2 years$7,950 $8,777 
Between 2 and 3 years6,936 8,576 
Between 3 and 4 years5,524 5,406 
Between 4 and 5 years6,338 3,986 
Over 5 years29,219 26,999 
Total lease liabilities$55,967 $53,744 
Total non-current borrowings$414,189 $130,006 
The table below summarizes the maturity profile of financial liabilities at December 31, 2024 based on contractual undiscounted payments.
Less than 6 months6 to 12 months1 to 5 years>5 yearsTotal
Loans from related parties$11,446 $7,135 $397,591 $— $416,172 
Loans from third parties25,143 — — — 25,143 
Lease liabilities6,974 6,974 37,286 37,440 88,674 
Derivative financial instruments2,210 3,436 26,261 — 31,907 
Other non-current liabilities— — — — — 
Trade and other payables148,558 — — — 148,558 
$194,331 $17,545 $461,138 $37,440 $710,454 
The table below summarizes the maturity profile of financial liabilities at December 31, 2023 based on contractual undiscounted payments.
25. Financial risk management objectives and policies (continued)
Less than 6 months6 to 12 months1 to 5 years>5 yearsTotal
Loans from related parties$4,676 $269,876 $80,457 $— $355,009 
Loans from third parties— — — — — 
Lease liabilities6,053 6,053 34,403 26,824 73,333 
Derivative financial instruments2,706 16,621 — — 19,327 
Other non-current liabilities— — 114 — 114 
Trade and other payables162,696 — — — 162,696 
$176,131 $292,550 $114,974 $26,824 $610,479 
Disclosure of Sensitivity Analysis
The following table demonstrates the sensitivity of the Company’s profit before income tax to reasonable changes in foreign exchange rates (after taking into consideration the impact of outstanding economic hedges in place for Euro denominated borrowings and other obligations), with all other variables held constant:
Year EndedDecrease in USD:Euro FX RateEffect on profit before tax (-/+)Increase in USD:Euro FX RateEffect on profit before tax (+/-)
12/31/245.0 %$— -5.0 %$ 
12/31/235.0 %$— -5.0 %$— 
12/31/225.0 %$— -5.0 %$— 
The following table demonstrates the sensitivity of the Company’s profit before income tax (considering the impact of the outstanding floating rate borrowings at the end of the period) to reasonable changes in interest rates, with all other variables held constant:
25. Financial risk management objectives and policies (continued)
Year EndedInterest Rate IncreaseEffect on profit before tax (-/+)Interest Rate DecreaseEffect on profit before tax (+/-)
12/31/241.0 %$133 (1.0)%$(133)
12/31/231.0 %$403 (1.0)%$(403)
12/31/221.0 %$700 (1.0)%$(700)
The following table demonstrates the sensitivity of the Company’s OCI (considering the impact of the outstanding contracts at the end of the period) to reasonable changes in natural gas pricing, with all other variables held constant:
Year EndedDecrease in NG contract priceEffect on OCI before tax (-/+)Increase in NG contract priceEffect on OCI before tax (+/-)
12/31/24$1.00 $— $1.00 $— 
12/31/23$1.00 $390 $1.00 $(390)
12/31/22$1.00 $2,940 $1.00 $(2,940)
Disclosure of Financial Assets
As of December 31, 2024 and 2023, the Company’s financial assets were classified as follows:
20242023
Assets at amortized costAssets at FVPL *Assets at amortized costAssets at FVPL *
Financial Assets
Trade receivables, net$48,119 $— $55,873 $— 
Other receivables, net57,937 — 65,121 — 
Non-current assets— 10,076 — 5,547 
Derivative financial instruments— 709 — 7,386 
Derivative credit support payments4,389 — 11,470 — 
Cash and cash equivalents12,124 — 22,036 — 
$122,569 $10,785 $154,500 $12,933 
Disclosure of Financial Liabilities
At December 31, 2024 and 2023, the Company’s financial liabilities were classified as follows:
20242023
Liabilities at amortized costLiabilities at FVPL *Liabilities at amortized costLiabilities at FVPL *
Financial Liabilities
Accounts payable$139,831 $— $151,229 $— 
Related party payables8,727 — 11,467 — 
Borrowings391,830 — 343,932 — 
Derivative financial instruments-economic hedges— 9,432 — 10,512 
Derivative credit support receipts304 — 7,142 — 
Other noncurrent liabilities330 — 114 — 
$541,022 $9,432 $513,884 $10,512 
                                                                                              
*    “FVPL” Fair value through profit or loss
**     “FVOCI” Fair value through comprehensive income