XML 335 R4.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Adjustment for the initial application of IFRS 16
Cumulative Effect, Period of Adoption, Adjusted Balance
Issued capital [member]
Issued capital [member]
Cumulative Effect, Period of Adoption, Adjusted Balance
Share premium [member]
Share premium [member]
Cumulative Effect, Period of Adoption, Adjusted Balance
Merger reserve [member]
Merger reserve [member]
Cumulative Effect, Period of Adoption, Adjusted Balance
Translation reserve [member]
Translation reserve [member]
Cumulative Effect, Period of Adoption, Adjusted Balance
Other reserves [member]
Other reserves [member]
Cumulative Effect, Period of Adoption, Adjusted Balance
Retained earnings/ (accumulated deficit) [member]
Retained earnings/ (accumulated deficit) [member]
Adjustment for the initial application of IFRS 16
Retained earnings/ (accumulated deficit) [member]
Cumulative Effect, Period of Adoption, Adjusted Balance
Total parent equity [member]
Total parent equity [member]
Adjustment for the initial application of IFRS 16
Total parent equity [member]
Cumulative Effect, Period of Adoption, Adjusted Balance
Non-controlling interests [member]
Non-controlling interests [member]
Cumulative Effect, Period of Adoption, Adjusted Balance
Balance Share Capital (in shares) at Dec. 31, 2017 237,429,696                                        
Equity at beginning of period at Dec. 31, 2017 $ 71,844     $ 4,679   $ 181,588   $ 138,506   $ 224   $ 17,178   $ (124,745)     $ 217,430     $ (145,586)  
Net income/(loss) (70,659)                         (43,654)     (43,654)     (27,005)  
Foreign currency exchange (214)                 (214)             (214)        
Unrealized gain on investments (26)                         (26)     (26)        
Total comprehensive income/(loss) for the year (70,899)                 (214)       (43,680)     (43,894)     (27,005)  
Deconsolidation of subsidiary $ 55,783                     (4)   619     615     55,168  
Issuance of placing shares (in shares) 45,000,000                                        
Issuance of placing shares $ 97,493     696   96,797                     97,493        
Exercise of share-based awards 64,171                                        
Exercise of share-based awards $ 122                         122     122        
Subsidiary dividends (8)                         (8)     (8)        
Equity settled share-based payments $ 12,637                     3,749         3,749     8,888  
Adjustment for initial application of IFRS 16   $ 999                         $ 999     $ 999      
Balance Share Capital (in shares) at Dec. 31, 2018 282,493,867                             282,493,867          
Equity at end of period at Dec. 31, 2018 $ 166,972   $ 167,971 5,375 $ 5,375 278,385 $ 278,385 138,506 $ 138,506 10 $ 10 20,923 $ 20,923 (167,692)   $ (166,693) 275,507   $ 276,506 (108,535) $ (108,535)
Net income/(loss) 366,065                         421,144     421,144     (55,079)  
Foreign currency exchange (10)                 (10)             (10)        
Unrealized gain on investments 0                                        
Total comprehensive income/(loss) for the year 366,055                 (10)       421,144     421,134     (55,079)  
Deconsolidation of subsidiary $ 97,178                                     97,178  
Exercise of share-based awards 237,090                                        
Exercise of share-based awards $ 504     5   499                     504        
Subsidiary note conversion and changes in NCI ownership interest                       (20,631)               23,049  
Purchase of subsidiary non-controlling interest through issuance of shares (in shares) 2,126,338                                        
Purchase of subsidiary’s non-controlling interest through issuance of shares       28   9,078           (33,145)         (24,039)     24,039  
Revaluation of deferred tax assets related to share-based awards $ 3,061                     3,061         3,061        
Equity settled share-based payments $ 14,468                     12,785         12,785     1,683  
Vesting of restricted stock units (RSU) 513,324                                        
Vesting of restricted stock units (RSU) $ (1,280)                     (1,280)         (1,280)        
Other $ 23                     5   (7)     (2)     25  
Balance Share Capital (in shares) at Dec. 31, 2019 285,370,619                                        
Equity at end of period at Dec. 31, 2019 $ 650,398     5,408   287,962   138,506   0   (18,282)   254,444     668,038     (17,640)  
Net income/(loss) 4,568                         5,985     5,985     (1,417)  
Foreign currency exchange 469                 469             469        
Unrealized gain on investments 0                                        
Total comprehensive income/(loss) for the year $ 5,037                 469       5,985     6,454     (1,417)  
Exercise of share-based awards 514,406                                        
Exercise of share-based awards $ 1,036     9   1,016                   1,025     11  
Subsidiary note conversion and changes in NCI ownership interest 2,418                               (20,631)        
Revaluation of deferred tax assets related to share-based awards (684)                     (684)         (684)        
Equity settled share-based payments 10,627                     7,805         7,805     2,822  
Settlement of restricted stock units (12,888)                     (12,888)         (12,888)        
Other $ 13                                     13  
Balance Share Capital (in shares) at Dec. 31, 2020 285,885,025                                        
Equity at end of period at Dec. 31, 2020 $ 653,539     $ 5,417   $ 288,978   $ 138,506   $ 469   $ (24,050)   $ 260,429     $ 669,748     $ (16,210)