v3.25.2
Share warrant obligation
6 Months Ended
Jun. 30, 2025
Share warrant obligation.  
Share warrant obligation

21.Share warrant obligation

The fair value of Private and Public Warrants as at June 30, 2025 and December 31, 2024 is determined using Level 1 inputs and is measured using the quoted market price.

As at December 31, 2024 and 2023 Public Warrants’ price was taken from the market.

The Bloomberg Trinomial Model was used to value Private warrants as at June 30, 2025 and December 31, 2024. This is an option pricing model that calculates values using three possible price movements (up, middle, down) at each time step. It uses standard market inputs (price, strike, rates, volatility, time) and is integrated into Bloomberg terminals. The input parameters are based on the implied market price of Public warrants, which are then used to assess the price of Private warrants.

    

Public Warrants

    

Private Warrants

    

Total

Balance at January 1, 2024

 

852

 

426

 

1,278

Fair value adjustment

 

(177)

 

(88)

 

(265)

Balance at June 30, 2024

 

675

 

338

 

1,013

    

Public Warrants

    

Private Warrants

    

Total

Balance at January 1, 2025

 

243

 

122

 

365

Fair value adjustment

 

(66)

 

(34)

 

(100)

Balance at June 30, 2025

 

177

 

88

 

265

The change in fair value of share warrant obligation is included in the line Change in fair value of share warrant obligation and other financial instruments in the interim condensed consolidated statement of profit or loss and other comprehensive income.