XML 18 R4.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated statements of changes in equity - USD ($)
$ in Thousands
Share capital
Common share
IPO
Share capital
Common share
Over-Allotment Option
Share capital
Common share
Share premium
Series A Preference Shares
Share premium
Series B Preference Shares
Share premium
Series C Preference Shares
Equity-settled employee benefits reserve
Foreign currency translation reserve
Additional paid-in capital
Common share
IPO
Additional paid-in capital
Over-Allotment Option
Additional paid-in capital
Accumulated losses
Series A Preference Shares
Series B Preference Shares
Series C Preference Shares
Common share
IPO
Over-Allotment Option
Total
Beginning Balance at Dec. 31, 2018       $ 1,221 $ 18,340   $ 173         $ (4,017)           $ 15,717
Beginning Balance (in shares) at Dec. 31, 2018     447,525                   1,755,845 3,899,766        
Loss for the period                       (9,687)           (9,687)
Share-based compensation expense             192                     192
Foreign currency translation adjustment               $ (378)                   (378)
Ending balance at Dec. 31, 2019       1,221 18,340   365 (378)       (13,704)           5,844
Ending balance (in shares) at Dec. 31, 2019     447,525                   1,755,845 3,899,766        
Loss for the period                       (15,506)           (15,506)
Issuance of stock           $ 22,026                       22,026
Issuance of stock (in shares)                             4,133,805      
Series A Preferred and common shares repurchase       (499)               (4,176)           (4,675)
Series A Preferred and common shares repurchase (in shares)     (165,750)                   (718,250)          
Share-based compensation expense             557                     557
Foreign currency translation adjustment               (625)                   (625)
Ending balance at Dec. 31, 2020       722 18,340 22,026 922 (1,003)       (33,386)           7,621
Ending balance (in shares) at Dec. 31, 2020     281,775                   1,037,595 3,899,766 4,133,805      
Loss for the period                       (45,347)           (45,347)
Share split     $ 1,308 (143) (536) (589)         $ (40)              
Issuance of stock $ 947 $ 61 1,425     60,373     $ 88,115 $ 5,877           $ 89,062 $ 5,938 61,798
Issuance of stock (in shares) 6,700,000 425,712                         9,945,221      
Series A Preferred and common shares repurchase     $ (122) (400)             (4,760)             (5,282)
Series A Preferred and common shares repurchase (in shares)     (165,750)                   (718,250)          
Conversion of preference shares       $ (179) $ (17,804) $ (81,810)         99,793              
Conversion of preference shares (in shares)     18,298,137                   (319,345) (3,899,766) (14,079,026)      
Issuance of VUmc common stock     $ 34               3,621             $ 3,655
Issuance of VUmc common stock (in shares)     235,664                             235,664
Share-based compensation expense             4,297                     $ 4,297
Foreign currency translation adjustment               (3,039)     (336)             (3,375)
Ending balance at Dec. 31, 2021     $ 3,653       $ 5,219 $ (4,042)     $ 192,270 $ (78,733)           $ 118,367
Ending balance (in shares) at Dec. 31, 2021     25,775,538