XML 146 R125.htm IDEA: XBRL DOCUMENT v3.25.0.1
Other liabilities and provisions (Details) - USD ($)
$ / shares in Units, shares in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Other liabilities and provisions    
Liabilities, fair value $ 53,000,000 $ 84,000,000
Senior management [member]    
Other liabilities and provisions    
Non-current provision for senior management incentive programs $ 17,000,000 10,000,000
Earnout Shares    
Other liabilities and provisions    
Period over which Earnout Shares are to be issued 5 years  
Earnout Shares | Maximum    
Other liabilities and provisions    
Shares issued under contingent earn out liability 60,730  
Earnout Shares | Option Pricing    
Other liabilities and provisions    
Change in valuation $ 13,000,000 53,000,000
Earnout Shares | Option Pricing | Other Liabilities    
Other liabilities and provisions    
Liabilities, fair value $ 10,000,000 $ 23,000,000
Earnout Shares | Option Pricing | Risk-free rate    
Other liabilities and provisions    
Valuation assumption 0.04 0.04
Earnout Shares | Option Pricing | Volatility for shares, measurement input    
Other liabilities and provisions    
Valuation assumption 0.59 0.49
Percentage of reasonably possible increase in unobservable input 5.00%  
Percentage of reasonably possible decrease in unobservable input 5.00%  
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input $ 4,000,000 $ 10,000,000
Increase (decrease) in fair value measurement due to reasonably possible decrease in unobservable input $ (4,000,000) (10,000,000)
Earnout Shares | Year 1    
Other liabilities and provisions    
Value per share of Earnout Shares $ 13  
Earnout Shares | Year 2    
Other liabilities and provisions    
Value per share of Earnout Shares 15  
Earnout Shares | Year 3    
Other liabilities and provisions    
Value per share of Earnout Shares 16.5  
Earnout Shares | Year 4    
Other liabilities and provisions    
Value per share of Earnout Shares 18  
Earnout Shares | Year 5    
Other liabilities and provisions    
Value per share of Earnout Shares 19.5  
AMP Private Warrants    
Other liabilities and provisions    
Exercise price of warrants $ 11.5  
Warrant exercise period 5 years  
AMP Private Warrants | Option Pricing    
Other liabilities and provisions    
Change in valuation $ 1,000,000 5,000,000
Warrant liability $ 1,000,000 $ 2,000,000
AMP Private Warrants | Option Pricing | Risk-free rate    
Other liabilities and provisions    
Valuation assumption 0.04 0.04
AMP Private Warrants | Option Pricing | Volatility for shares, measurement input    
Other liabilities and provisions    
Valuation assumption 0.59 0.49
Percentage of reasonably possible increase in unobservable input 5.00% 5.00%
Percentage of reasonably possible decrease in unobservable input 5.00% 5.00%
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input   $ 0
Increase (decrease) in fair value measurement due to reasonably possible decrease in unobservable input   0
NOMOQ - Put and call arrangements    
Other liabilities and provisions    
Fair value of put and call arrangements valuation $ 7,000,000 $ 8,000,000