Consolidated Statements of Changes in Equity
(in thousands of $) |
|
Share capital |
|
Share premium |
|
Accumulated losses |
|
Translation differences |
|
Share-based payment and income tax deduction on share-based payments |
|
Fair value movement on investment in equity instruments designated as at FVTOCI |
|
Total equity attributable to owners of the parent |
|
Total equity |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance on January 1, 2022 |
|
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 on December 31, 2022 |
|
6,640 |
|
4,309,880 |
|
(2,109,791) |
|
129,280 |
|
535,247 |
|
(57,557) |
|
2,813,699 |
|
2,813,699 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loss for the year |
|
|
|
|
|
(295,053) |
|
|
|
|
|
|
|
(295,053) |
|
(295,053) |
||||||
Other comprehensive income/(loss) |
|
|
|
|
|
|
|
2,263 |
|
|
|
(1,915) |
|
348 |
|
348 |
||||||
Total comprehensive income/(loss) for the year |
|
– |
|
– |
|
(295,053) |
|
2,263 |
|
– |
|
(1,915) |
|
(294,705) |
|
(294,705) |
||||||
Income tax benefit from excess tax deductions related to share-based payments |
|
|
|
|
|
|
|
|
|
2,310 |
|
|
|
2,310 |
|
2,310 |
||||||
Share-based payment |
|
|
|
|
|
|
|
|
|
234,168 |
|
|
|
234,168 |
|
234,168 |
||||||
Issue of share capital |
|
288 |
|
1,196,444 |
|
|
|
|
|
|
|
|
|
1,196,732 |
|
1,196,732 |
||||||
Transaction costs for equity issue |
|
|
|
(821) |
|
|
|
|
|
|
|
|
|
(821) |
|
(821) |
||||||
Exercise of stock options |
|
130 |
|
158,133 |
|
|
|
|
|
|
|
|
|
158,263 |
|
158,263 |
||||||
Ordinary shares withheld for payment of employees’ withholding tax liability |
|
|
|
(12,139) |
|
|
|
|
|
|
|
|
|
(12,139) |
|
(12,139) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance on December 31, 2023 |
|
7,058 |
|
5,651,497 |
|
(2,404,844) |
|
131,543 |
|
771,725 |
|
(59,472) |
|
4,097,507 |
|
4,097,507 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Profit for the year |
|
|
|
|
|
833,040 |
|
|
|
|
|
|
|
833,040 |
|
833,040 |
||||||
Other comprehensive income/(loss) |
|
|
|
|
|
|
|
(4,711) |
|
|
|
(648) |
|
(5,359) |
|
(5,359) |
||||||
Total comprehensive income/(loss) for the year |
|
– |
|
– |
|
833,040 |
|
(4,711) |
|
– |
|
(648) |
|
827,681 |
|
827,681 |
||||||
Income tax benefit from excess tax deductions related to share-based payments |
|
|
|
|
|
|
|
|
|
39,650 |
|
|
|
39,650 |
|
39,650 |
||||||
Share-based payment |
|
|
|
|
|
|
|
|
|
235,856 |
|
|
|
235,856 |
|
235,856 |
||||||
Exercise of stock options |
|
169 |
|
319,288 |
|
|
|
|
|
|
|
|
|
319,457 |
|
319,457 |
||||||
Ordinary shares withheld for payment of employees’ withholding tax liability |
|
|
|
(21,869) |
|
|
|
|
|
|
|
|
|
(21,869) |
|
(21,869) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance on December 31, 2024 |
|
7,227 |
|
5,948,916 |
|
(1,571,804) |
|
126,832 |
|
1,047,231 |
|
(60,119) |
|
5,498,283 |
|
5,498,283 |
||||||
|
||||||||||||||||||||||