Post-effective amendment to a registration statement that is not immediately effective upon filing

Financial Instruments and Risk Management (Tables)

v3.22.1
Financial Instruments and Risk Management (Tables)
12 Months Ended
Dec. 31, 2021
Financial Instruments and Risk Management [Abstract]  
Schedule of Assets and Liabilities that are Measured at Fair Value

The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis at December 31, 2021 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value.

Fair Value

    

Level 1

    

Level 2

    

Level 3

    

Total

$’000

$’000

$’000

$’000

Tradeable Alkuri Warrants

 

5,865

 

 

 

5,865

Non-tradeable Alkuri Warrants

 

 

4,035

 

 

4,035

AlbaCore Warrants

 

 

 

10,228

 

10,228

 

5,865

 

4,035

 

10,228

 

20,128

Schedule of the Monte Carlo Simulation Model for the AlbaCore Warrants

The key inputs into the Monte Carlo simulation model for the AlbaCore Warrants were as follows:

As of

As of

 

    

November 4, 2021

    

December 31, 2021

 

Underlying stock price (USD)

$

9.66

$

5.83

Exercise price (USD)

$

0.00004

$

0.00004

Volatility

 

66.7

%  

 

71.6

%

Remaining term (years)

 

5.00

 

4.85

Risk-free rate

 

1.09

%  

 

1.23

%

Schedule of Significant Exchange Rates

The Group has applied the following significant exchange rates:

Average Rate

Year-end spot rate

United States Dollar

    

2021

    

2020

    

2019

    

2021

    

2020

    

2019

GBP

 

0.7277

 

0.7760

 

0.7835

 

0.7409

 

0.7321

 

0.7618

CAD

 

1.2536

 

1.3433

 

1.3251

 

1.2725

 

1.2750

 

1.3033

RWF

 

1,003.4066

 

959.1820

 

914.2488

 

1,037.6458

 

988.0837

 

947.0750

SGD

 

1.3427

 

1.3789

 

1.3111

 

1.3496

 

1.3224

 

1.3456

INR

 

73.7902

 

74.0038

 

N/A

 

74.3047

 

73.2901

 

N/A

Schedule of Sensitivity Analysis This analysis assumes that all other variables, in particular interest rates, remain constant and ignores any impact of forecast sales and purchases. The fluctuation seen primarily relates to the impacts of Brexit and COVID-19 over the last two years but is expected to stabilize moving forward.

Profit or loss

    

Strengthening

    

Weakening

$’000

$’000

December 31, 2021

 

  

 

  

GBP (5.0% movement)

 

(373,578)

 

(371,938)

December 31, 2020

 

  

 

  

GBP (5.0% movement)

 

(184,067)

 

(184,416)

December 31, 2019

 

  

 

  

GBP (5.0% movement)

 

(156,489)

 

(150,290)

    

Equity, net of tax

Strengthening

Weakening

$’000

$’000

December 31, 2021

 

  

 

  

GBP (5.0% movement)

 

(168,522)

 

(168,930)

December 31, 2020

 

  

 

  

GBP (5.0% movement)

 

(48,743)

 

(48,394)

December 31, 2019

 

  

 

  

GBP (5.0% movement)

 

(175,371)

 

(173,872)