XML 103 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated statement of changes in equity - USD ($)
$ in Thousands
Total
Share capital
Share capital reserve
Other reserves
Accumulated losses
Beginning balance at Dec. 31, 2022 $ 54,790 $ 265,551 $ (18,231) $ 1,140 $ (193,670)
Changes in equity [Abstract]          
(Loss) profit for the year 4,208       4,208
Other comprehensive (loss) / income (2,475)     (2,475)  
Total comprehensive (loss)/income for the year 1,733     (2,475) 4,208
Issue of shares on acquisitions 21,770 21,770      
Issue of shares on exercise of options 4,346 27,857 (23,511)    
Issue of convertible bonds     0    
Transaction costs arising on convertible bonds issue     0    
Share-based payments to employees 5,848     5,848  
Share-based payments associated with acquisitions 14,158     14,158  
Transfer on exercise of options 0     (2,343) 2,343
Total increase (decrease) in equity 46,122 49,627 (23,511) 17,663 2,343
Ending balance at Dec. 31, 2023 102,645 315,178 (41,742) 16,328 (187,119)
Changes in equity [Abstract]          
(Loss) profit for the year 33,685       33,685
Other comprehensive (loss) / income 2,281     2,281  
Total comprehensive (loss)/income for the year 35,966     2,281 33,685
Issue of shares on acquisitions 93,477 93,477      
Issue of shares on exercise of options 660 5,357 (4,697)    
Issue of convertible bonds 63,849   63,849    
Transaction costs arising on convertible bonds issue (1,465)   (1,465)    
Share-based payments to employees 12,928     12,928  
Share-based payments associated with acquisitions 44,877     44,877  
Transfer on exercise of options 0     (520) 520
Total increase (decrease) in equity 214,326 98,834 57,687 57,285 520
Ending balance at Dec. 31, 2024 352,937 414,012 15,945 75,894 (152,914)
Changes in equity [Abstract]          
(Loss) profit for the year (7,125)       (7,125)
Other comprehensive (loss) / income (6,999)     (6,999)  
Total comprehensive (loss)/income for the year (14,124)     (6,999) (7,125)
Issue of shares on acquisitions 31,761 31,761      
Issue of shares on exercise of options 2,165 29,722 (27,557)    
Issue of convertible bonds     0    
Transaction costs arising on convertible bonds issue     0    
Share-based payments to employees 19,350     19,350  
Share-based payments associated with acquisitions 23,287     23,287  
Transfer on satisfaction of acquisition performance rights 0 4,467   (4,467)  
Transfer on exercise of options 0     (5,501) 5,501
Total increase (decrease) in equity 76,563 65,950 (27,557) 32,669 5,501
Ending balance at Dec. 31, 2025 $ 415,376 $ 479,962 $ (11,612) $ 101,564 $ (154,538)