Consolidated Statements of Changes in Equity
Attributable to owners of the parent |
|
Share capital |
|
Share premium |
|
Accumulated losses |
|
Translation differences |
|
Share-based payment and income tax deduction on share-based payments |
|
Other comprehensive income |
|
Total equity attributable to owners of the parent |
|
Total equity |
||||||
Balance at January 1, 2020 |
|
5,209 |
|
1,505,641 |
|
(383,477) |
|
(27,541) |
|
80,577 |
|
– |
|
1,180,409 |
|
1,180,409 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loss for the year |
|
|
|
|
|
(608,455) |
|
|
|
|
|
|
|
(608,455) |
|
(608,455) |
||||||
Other comprehensive income/(loss) |
|
|
|
|
|
|
|
162,273 |
|
|
|
|
|
162,273 |
|
162,273 |
||||||
Total comprehensive income/(loss) for the year |
|
|
|
|
|
(608,455) |
|
162,273 |
|
|
|
|
|
(446,182) |
|
(446,182) |
||||||
Income tax benefit from excess tax deductions related to share-based payments |
|
|
|
|
|
|
|
|
|
8,965 |
|
|
|
8,965 |
|
8,965 |
||||||
Share-based payment |
|
|
|
|
|
|
|
|
|
96,932 |
|
|
|
96,932 |
|
96,932 |
||||||
Issue of share capital |
|
468 |
|
812,718 |
|
|
|
|
|
|
|
|
|
813,186 |
|
813,186 |
||||||
Transaction costs for equity issue |
|
|
|
(613) |
|
|
|
|
|
|
|
|
|
(613) |
|
(613) |
||||||
Exercise of stock options |
|
67 |
|
21,287 |
|
|
|
|
|
|
|
|
|
21,354 |
|
21,354 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance year ended December 31, 2020 |
|
5,744 |
|
2,339,033 |
|
(991,932) |
|
134,732 |
|
186,474 |
|
– |
|
1,674,051 |
|
1,674,051 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loss for the year |
|
|
|
|
|
(408,265) |
|
|
|
|
|
|
|
(408,265) |
|
(408,265) |
||||||
Other comprehensive income/(loss) |
|
|
|
|
|
|
|
(3,048) |
|
|
|
(39,290) |
|
(42,338) |
|
(42,338) |
||||||
Total comprehensive income/(loss) for the year |
|
|
|
|
|
(408,265) |
|
(3,048) |
|
|
|
(39,290) |
|
(450,603) |
|
(450,603) |
||||||
Income tax benefit from excess tax deductions related to share-based payments |
|
|
|
|
|
|
|
|
|
7,179 |
|
|
|
7,179 |
|
7,179 |
||||||
Share-based payment |
|
|
|
|
|
|
|
|
|
179,366 |
|
|
|
179,366 |
|
179,366 |
||||||
Issue of share capital |
|
430 |
|
1,090,896 |
|
|
|
|
|
|
|
|
|
1,091,326 |
|
1,091,326 |
||||||
Transaction costs for equity issue |
|
|
|
(528) |
|
|
|
|
|
|
|
|
|
(528) |
|
(528) |
||||||
Exercise of stock options |
|
59 |
|
33,374 |
|
|
|
|
|
|
|
|
|
33,433 |
|
33,433 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance year ended December 31, 2021 |
|
6,233 |
|
3,462,775 |
|
(1,400,197) |
|
131,684 |
|
373,019 |
|
(39,290) |
|
2,534,224 |
|
2,534,224 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loss for the year |
|
|
|
|
|
(709,594) |
|
|
|
|
|
|
|
(709,594) |
|
(709,594) |
||||||
Other comprehensive income/(loss) |
|
|
|
|
|
|
|
(2,404) |
|
|
|
(18,267) |
|
(20,671) |
|
(20,671) |
||||||
Total comprehensive income/(loss) for the year |
|
|
|
|
|
(709,594) |
|
(2,404) |
|
|
|
(18,267) |
|
(730,266) |
|
(730,266) |
||||||
Income tax benefit from excess tax deductions related to share-based payments |
|
|
|
|
|
|
|
|
|
3,946 |
|
|
|
3,946 |
|
3,946 |
||||||
Share-based payment |
|
|
|
|
|
|
|
|
|
158,282 |
|
|
|
158,282 |
|
158,282 |
||||||
Issue of share capital |
|
294 |
|
760,659 |
|
|
|
|
|
|
|
|
|
760,953 |
|
760,953 |
||||||
Transaction costs for equity issue |
|
|
|
(781) |
|
|
|
|
|
|
|
|
|
(781) |
|
(781) |
||||||
Exercise of stock options |
|
113 |
|
93,082 |
|
|
|
|
|
|
|
|
|
93,195 |
|
93,195 |
||||||
Ordinary shares withheld for payment of employees’ withholding tax liability |
|
|
|
(5,855) |
|
|
|
|
|
|
|
|
|
(5,855) |
|
(5,855) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance year ended December 31, 2022 |
|
6,640 |
|
4,309,880 |
|
(2,109,791) |
|
129,280 |
|
535,247 |
|
(57,557) |
|
2,813,699 |
|
2,813,699 |
||||||
|
||||||||||||||||||||||