XML 131 R116.htm IDEA: XBRL DOCUMENT v3.23.4
Fair value measurement - Conversion option (Details)
$ in Thousands
Jun. 30, 2023
USD ($)
Y
Dec. 31, 2022
USD ($)
May 24, 2022
$ / shares
Y
May 06, 2022
USD ($)
$ / shares
Y
Jan. 01, 2022
USD ($)
Assumptions used for valuation          
Conversion option recognised as derivative liability | $ $ 77,655 $ 7,443     $ 8,440
Holding period          
Assumptions used for valuation          
Significant unobservable input, liabilities | Y 5        
Risk-free rate          
Assumptions used for valuation          
Significant unobservable input, liabilities 0.0393        
Expected volatility          
Assumptions used for valuation          
Significant unobservable input, liabilities 0.5394        
Conversion option          
Assumptions used for valuation          
Conversion option recognised as derivative liability | $       $ 8  
Initial Measurement | Underlying value          
Assumptions used for valuation          
Significant unobservable input, liabilities       0.80  
Initial Measurement | Exercise price          
Assumptions used for valuation          
Significant unobservable input, liabilities       1.50  
Initial Measurement | Holding period          
Assumptions used for valuation          
Significant unobservable input, liabilities | Y       0.40  
Initial Measurement | Risk-free rate          
Assumptions used for valuation          
Significant unobservable input, liabilities       0.0118  
Initial Measurement | Expected volatility          
Assumptions used for valuation          
Significant unobservable input, liabilities       0.5535  
Final Measurement | Underlying value          
Assumptions used for valuation          
Significant unobservable input, liabilities     0.60    
Final Measurement | Exercise price          
Assumptions used for valuation          
Significant unobservable input, liabilities     1.50    
Final Measurement | Holding period          
Assumptions used for valuation          
Significant unobservable input, liabilities | Y     0.35    
Final Measurement | Risk-free rate          
Assumptions used for valuation          
Significant unobservable input, liabilities     0.0125    
Final Measurement | Expected volatility          
Assumptions used for valuation          
Significant unobservable input, liabilities     0.5957