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, 2023 |
|
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 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 |
||||||
Profit for the year |
|
|
|
|
|
1,292,035 |
|
|
|
|
|
|
|
1,292,035 |
|
1,292,035 |
||||||
Other comprehensive income/(loss) |
|
|
|
|
|
|
|
11,738 |
|
|
|
(4,858) |
|
6,880 |
|
6,880 |
||||||
Total comprehensive income/(loss) for the year |
|
– |
|
– |
|
1,292,035 |
|
11,738 |
|
– |
|
(4,858) |
|
1,298,915 |
|
1,298,915 |
||||||
Income tax benefit from excess tax deductions related to share-based payments |
|
|
|
|
|
|
|
|
|
38,780 |
|
|
|
38,780 |
|
38,780 |
||||||
Share-based payment |
|
|
|
|
|
|
|
|
|
249,349 |
|
|
|
249,349 |
|
249,349 |
||||||
Exercise of stock options |
|
127 |
|
278,896 |
|
|
|
|
|
|
|
|
|
279,023 |
|
279,023 |
||||||
Ordinary shares withheld for payment of employees’ withholding tax liability |
|
|
|
(41,258) |
|
|
|
|
|
|
|
|
|
(41,258) |
|
(41,258) |
||||||
Balance on December 31, 2025 |
|
7,354 |
|
6,186,554 |
|
(279,769) |
|
138,570 |
|
1,335,360 |
|
(64,977) |
|
7,323,092 |
|
7,323,092 |
||||||
|
||||||||||||||||||||||