XML 29 R5.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Total
Share capital
Additional paid-in capital
Retained earnings (accumulated deficit)
Accumulated other comprehensive income (loss)
Non-controlling interests
Beginning balance (in shares) at Dec. 31, 2017   149,360,603        
Beginning balance at Dec. 31, 2017 $ 63,733 $ 62,834 $ 4,734 $ (6,293) $ 2,458 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Shares issued (in shares)   15,677,143        
Shares issued 115,510 $ 115,510        
Share issuance costs (7,577) $ (7,577)        
Vesting of options 8,151   8,151      
Options exercised (in shares)   567,940        
Options exercised 435 $ 671 (220) (16)    
Warrants exercised (in shares)   13,114,336        
Warrants exercised 2,161 $ 3,563 (1,402)      
Contribution by non-controlling interests 287         287
Net income (loss) (21,817)     (21,636)   (181)
Other comprehensive income (loss) (12,334)       (12,328) (6)
Ending balance (in shares) at Dec. 31, 2018   178,720,022        
Ending balance at Dec. 31, 2018 148,549 $ 175,001 11,263 (27,945) (9,870) 100
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Shares issued (in shares)   155,773,757        
Shares issued 304,821 $ 304,411 410      
Share issuance costs (3,722) $ (3,722)        
Vesting of options $ 11,619   11,619      
Options exercised (in shares) 282,572 190,349        
Options exercised $ (898) $ 368 (351) (915)    
Warrants exercised (in shares)   7,390,961        
Warrants exercised 1,438 $ 2,034 (596)      
Vesting of restricted share units 889   889      
Top-up Rights exercised (in shares)   6,742,383        
Top-up Rights exercised 83,073 $ 83,073        
Net income (loss) 1,165,574     1,166,506   (932)
Other comprehensive income (loss) 37,687       37,708 (21)
Ending balance (in shares) at Dec. 31, 2019   348,817,472        
Ending balance at Dec. 31, 2019 1,749,030 $ 561,165 23,234 1,137,646 27,838 (853)
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Shares issued (in shares)   0        
Vesting of options $ 7,185   7,185      
Options exercised (in shares) 2,131,939 1,266,130        
Options exercised $ 9 $ 1,586 (1,577)      
Restricted share units settled (in shares)   414,088        
Warrants exercised (in shares)   9,755,642        
Warrants exercised 107 $ 1,244 (1,137)      
Vesting of restricted share units 8,176   8,176      
Taxes withheld on vesting of restricted share units (2,148)   (2,148)      
Vesting of common shares issued in connection with the use of certain publicity rights in brand development 2,863 $ 2,000 863      
Top-up Rights exercised (in shares)   0        
Top-up Rights exercised 3,265 $ 3,265        
Net income (loss) (75,270)     (73,137)   (2,133)
Other comprehensive income (loss) 14,951       15,161 (210)
Ending balance (in shares) at Dec. 31, 2020   360,253,332        
Ending balance at Dec. 31, 2020 $ 1,708,168 $ 569,260 $ 34,596 $ 1,064,509 $ 42,999 $ (3,196)