XML 35 R8.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Issued capital [member]
Revaluation surplus [member]
Reserve of cash flow hedges [member]
Reserve Of Gains And Losses On Remeasuring Available for sale Securities [member]
Reserves convertible Debentures [member]
Reserve of change in value of foreign currency basis spreads [member]
Retained earnings [member]
Non-controlling interests [member]
Total
Equity at beginning of period at Dec. 31, 2022 $ 1,076,342 $ 28,850 $ 198 $ (976) $ 4,825 $ (2,968) $ 138,485 $ 43,940 $ 1,288,696
Equity at beginning of period, shares at Dec. 31, 2022 290,221,971                
Net income (loss)             (50,836) 7,206 (43,630)
Other comprehensive loss       (22)   (1,859)     (1,881)
Comprehensive income (loss)                 (45,511)
Comprehensive income for the year, including beginning balance       (22)   (1,859) (50,836) 7,206 (45,511)
Conversion and repayment of debentures (in shares) 45,000                
Acquisition of Chesser $ 45,548               45,548
Acquisition of Chesser, shares 15,545,368                
Dividend non-controlling interests               (1,392) (1,392)
Exercise of stock options $ 397 (96)             301
Exercise of stock options, shares 127,350                
Convertible debenture conversion $ 225               225
Convertible debenture conversion, shares 45,000                
Shares issued on vesting of share units $ 2,864 (2,864)              
Shares issued on vesting of share units, shares 647,941                
Share-based payments   254             254
Subtotal of transactions with owners of the Company $ 49,034 (2,706)           (1,392) 44,936
Subtotal of transactions with owners of the Company, shares 16,365,659                
Equity at end of period at Dec. 31, 2023 $ 1,125,376 26,144 198 (998) 4,825 (4,827) 87,649 49,754 1,288,121
Equity at end of period, shares at Dec. 31, 2023 306,587,630                
Net income (loss)             128,735 13,171 141,906
Other comprehensive loss       123   (475)     (352)
Comprehensive income (loss)       123   (475) 128,735 13,171 141,554
Conversion and repayment of debentures (in shares) 7,184,000                
Dividend non-controlling interests               (717) (717)
Convertible debenture conversion $ 35,383       (91)       $ 35,292
Convertible debenture conversion, shares 7,184,000                
Repurchase of common shares, shares (7,433,015)               (7,433,015)
Repurchase of common shares $ (34,128)               $ (34,128)
Shares issued on vesting of share units $ 3,078 (3,078)              
Shares issued on vesting of share units, shares 589,574                
Share-based payments   3,635             3,635
Equity portion of convertible debenture, net of tax         32,316       32,316
Subtotal of transactions with owners of the Company $ 4,333 557     32,225     (717) 36,398
Subtotal of transactions with owners of the Company, shares 340,559                
Equity at end of period at Dec. 31, 2024 $ 1,129,709 $ 26,701 $ 198 $ (875) $ 37,050 $ (5,302) $ 216,384 $ 62,208 $ 1,466,073
Equity at end of period, shares at Dec. 31, 2024 306,928,189