XML 24 R4.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Share capital
Other reserves [Member]
Accumulated deficit
Equity attributable to equity holders of the Company
Non-controlling interest
Total
Impact of correction $ 27 $ 3,404 $ (18,777) $ (15,346)   $ (15,346)
Beginning Balance at Dec. 31, 2018 27 3,404 (18,777) (15,346)   $ (15,346)
Beginning Balance (in Shares) at Dec. 31, 2018           20,000
Income or Loss for the year     (35,526) (35,526)   $ (35,526)
Other comprehensive income     (3) (3)   (3)
Total comprehensive income/(loss) for the period, net of tax     (35,529) (35,529)   (35,529)
Equity contribution from shareholders   108   108   108
Share-based payments   6,413 (10) 6,403   6,403
Distribution and dividends     (4,206) (4,206)   (4,206)
Total transactions with shareholders   6,521 (4,216) 2,305   2,305
Ending Balance (Previously reported) at Dec. 31, 2019 27 8,106 (56,702) (48,569)   (48,569)
Ending Balance (Impact of correction) at Dec. 31, 2019   1,819 (1,820) (1)   (1)
Ending Balance at Dec. 31, 2019 $ 27 9,925 (58,522) (48,570)   $ (48,570)
Ending Balance (in Shares) (Previously reported) at Dec. 31, 2019 20,000          
Ending Balance (in Shares) at Dec. 31, 2019 20,000         20,000
Impact of correction | Previously reported $ 27 8,106 (56,702) (48,569)   $ (48,569)
Impact of correction | Impact of correction   1,819 (1,820) (1)   (1)
Impact of correction 27 9,925 (58,522) (48,570)   (48,570)
Income or Loss for the year     (751) (751)   (751)
Other comprehensive income     15 15   15
Total comprehensive income/(loss) for the period, net of tax     (736) (736)   (736)
Share-based payments   2,159 (1,147) 1,012   1,012
Distribution and dividends     (53,614) (53,614)   (53,614)
Total transactions with shareholders   2,159 (54,761) (52,602)   (52,602)
Ending Balance (Previously reported) at Dec. 31, 2020 27 8,289 (111,070) (102,754)   (102,754)
Ending Balance (Impact of correction) at Dec. 31, 2020   3,795 (381) (381)   (381)
Ending Balance at Dec. 31, 2020 $ 27 12,084 (114,019) (101,908)   (101,908)
Ending Balance (in Shares) (Previously reported) at Dec. 31, 2020 20,000          
Ending Balance (in Shares) at Dec. 31, 2020 20,000          
Impact of correction | Previously reported $ 27 8,289 (111,070) (102,754)   (102,754)
Impact of correction | Impact of correction   3,795 (381) (381)   (381)
Impact of correction 27 12,084 (114,019) (101,908)   (101,908)
Income or Loss for the year     (31,798) (31,798)   (31,798)
Other comprehensive income   (250)   (250)   (250)
Total comprehensive income/(loss) for the period, net of tax   (250) (31,798) (32,048)   (32,048)
Share-based payments   73 (254) (181)   (181)
Distribution and dividends     (50,000) (50,000)   (50,000)
Total transactions with shareholders   73 (50,254) (50,181)   (50,181)
Ending Balance at Jun. 30, 2021 $ 27 8,112 (193,503) (185,364)   (185,364)
Ending Balance (in Shares) at Jun. 30, 2021 20,000          
Beginning Balance (Previously reported) at Dec. 31, 2020 $ 27 8,289 (111,070) (102,754)   (102,754)
Beginning Balance (Impact of correction) at Dec. 31, 2020   3,795 (381) (381)   (381)
Beginning Balance at Dec. 31, 2020 $ 27 12,084 (114,019) (101,908)   (101,908)
Beginning Balance (in Shares) (Previously reported) at Dec. 31, 2020 20,000          
Beginning Balance (in Shares) at Dec. 31, 2020 20,000          
Income or Loss for the year     (117,455) (117,455) $ 11 (117,444)
Other comprehensive income   36 (25) 11   11
Total comprehensive income/(loss) for the period, net of tax   36 (117,480) (117,444) 11 (117,433)
Equity contribution from shareholders $ (27) 119,681   119,654   119,654
Issuance of shares upon the Transaction (in shares) 196,503,101          
Share-based payments   128,517 2 128,519   128,519
Share warrant obligations   (32,109)   (32,109)   (32,109)
Acquisition of non-controlling interest         33 33
Distribution and dividends   (61,804) (96,000) (157,804)   (157,804)
Total transactions with shareholders $ (27) 154,285 (95,998) 58,260 33 58,293
Total transactions with shareholders (in shares) 196,503,101          
Ending Balance at Dec. 31, 2021   166,405 (327,497) (161,092) 44 $ (161,048)
Ending Balance (in Shares) at Dec. 31, 2021 196,523,101         196,523,101
Impact of correction $ 27 8,112 (193,503) (185,364)   $ (185,364)
Impact of correction   166,405 (327,497) (161,092) 44 (161,048)
Income or Loss for the year     53,063 53,063 (325) 52,738
Other comprehensive income   3,177   3,177   3,177
Total comprehensive income/(loss) for the period, net of tax   3,177 53,063 56,240 (325) 55,915
Issuance of shares upon the Transaction   (2,094)   (2,094)   (2,094)
Share-based payments   2,029   2,029   2,029
Total transactions with shareholders   (65)   (65)   (65)
Ending Balance at Jun. 30, 2022   169,517 (274,434) (104,917) (281) (105,198)
Ending Balance (in Shares) at Jun. 30, 2022 196,523,101          
Impact of correction   $ 169,517 $ (274,434) $ (104,917) $ (281) $ (105,198)