XML 33 R4.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Share capital
Share-based payments reserve
Translation reserve
Additional paid-in capital
Accumulated deficit
Total shareholders' equity
Non-controlling interest
Total
Beginning Balance at Dec. 31, 2020 $ 27 $ 11,972 $ 1 $ 111 $ (114,019) $ (101,908)   $ (101,908)
Beginning Balance (in Shares) at Dec. 31, 2020 20,000              
Profit/Loss for the year         (117,455) (117,455) $ 11 (117,444)
Other comprehensive income     36   (25) 11   11
Total comprehensive income/(loss) for the year   11,972 37 111 (117,480) (117,444) 11 (117,433)
Equity contribution from shareholders $ (27)     119,681   119,654   119,654
Issuance of ordinary shares related to business combination (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 to shareholders       61,804 96,000 157,804   157,804
Total transactions with shareholders $ (27) 128,517   25,768 (95,998) 58,260 33 58,293
Total Transaction With Shareholders Shares 196,503,101              
Ending Balance at Dec. 31, 2021   140,489 37 25,879 (327,497) (161,092) 44 (161,048)
Ending Balance (in Shares) at Dec. 31, 2021 196,523,101              
Profit/Loss for the year         7,303 7,303 107 7,410
Other comprehensive income     3,456 (118)   3,338   3,338
Total comprehensive income/(loss) for the year     3,456 (118) 7,303 10,641 107 $ 10,748
Issuance of ordinary shares related to business combination (in shares) 569,301             569,301
Issue of ordinary shares related to business combination       (2,103)   (2,103)   $ (2,103)
Share-based payments   3,751       3,751   3,751
Elimination Of Non-Controlling Interest On Disposal Of Subsidiaries             (151) (151)
Distribution to shareholders       27   27   27
Total transactions with shareholders   3,751   (2,076)   1,675 $ (151) 1,524
Total Transaction With Shareholders Shares 569,301              
Ending Balance at Dec. 31, 2022   144,240 3,493 23,685 (320,194) (148,776)   (148,776)
Ending Balance (in Shares) at Dec. 31, 2022 197,092,402              
Profit/Loss for the year         46,115 46,115   46,115
Other comprehensive income     1,650 187   1,837   1,837
Total comprehensive income/(loss) for the year     1,650 187 46,115 47,952   47,952
Share-based payments   (647)   1,659   1,012   1,012
Share-based payments and exercise of options (shares) 549,005              
Total transactions with shareholders   (647)   1,659   1,012   1,012
Total Transaction With Shareholders Shares 549,005              
Ending Balance at Dec. 31, 2023   $ 143,593 $ 5,143 $ 25,531 $ (274,079) $ (99,812)   $ (99,812)
Ending Balance (in Shares) at Dec. 31, 2023 197,641,407