XML 27 R5.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Share Capital [Member].
Share Premium [Member]
Translation Reserve [member]
Other Reserves [Member]
Retained Earnings (Accumulated Losses) [Member]
Total
Beginning Balance at Dec. 31, 2022 $ 58 $ 134,798 $ (11,586) $ 73,462 $ (81,147) $ 115,585
Comprehensive income:            
Profit for the year 0 0 0 0 111,068 111,068
Other comprehensive profit (loss) for the year 0 0 1,624 1,369 0 2,993
Total Comprehensive (loss) profit for the year 0 0 1,624 1,369 111,068 114,061
Transactions with owners:            
Share-based payment (Note 30) 1 7,718 0 0 (391) 7,328
Repurchase of shares (Note 24.1.3) (4) (31,235) 0 0 0 (31,239)
Cash distribution (Note 24.2) 0 0 0 (29,715) 0 (29,715)
Total (3) (23,517) 0 (29,715) (391) (53,626)
Ending Balance at Dec. 31, 2023 55 111,281 (9,962) 45,116 29,530 176,020
Comprehensive income:            
Profit for the year 0 0 0 0 96,379 96,379
Other comprehensive profit (loss) for the year 0 0 (1,628) (28) 0 (1,656)
Total Comprehensive (loss) profit for the year 0 0 (1,628) (28) 96,379 94,723
Transactions with owners:            
Share-based payment (Note 30) 0 6,156 0 0 118 6,274
Repurchase of shares (Note 24.1.3) (4) (43,687) 0 0 0 (43,691)
Cash distribution (Note 24.2) 0 0 0 (30,035) 0 (30,035)
Total (4) (37,531) 0 (30,035) 118 (67,452)
Ending Balance at Dec. 31, 2024 51 73,750 (11,590) 15,053 126,027 203,291
Comprehensive income:            
Profit for the year 0 0 0 0 49,667 49,667
Other comprehensive profit (loss) for the year 0 0 (16) 12,591 0 12,575
Total Comprehensive (loss) profit for the year 0 0 (16) 12,591 49,667 62,242
Transactions with owners:            
Share-based payment (Note 30) 1 5,966 0 0 (1,500) 4,467
Cash distribution (Note 24.2) 0 0 0 0 (24,203) (24,203)
Total 1 5,966 0 0 (25,703) (19,736)
Ending Balance at Dec. 31, 2025 $ 52 $ 79,716 $ (11,606) $ 27,644 $ 149,991 $ 245,797