XML 21 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Share capital
Capital reserve
Treasury shares
Exchange reserve
Retained profits
Equity attributable to ordinary shareholders of the Company
Warrants
Equity attributable to holders of perpetual securities
Non- controlling interests
Total
Beginning balance at Dec. 31, 2022 $ 38 $ 988,965 $ (962,658) $ 2,991 $ 712,862 $ 742,198 $ 228,476 $ 31,740 $ 1,002,414
Profit for the year 134,436 134,436 8,558 10,389 153,383
Other comprehensive expenses for the year (320) (320) (162) (482)
Total comprehensive income for the year (320) 134,436 134,116 8,558 10,227 152,901
Distribution to holders of perpetual securities (Note 25) (2,796) (2,796)
Issuance of shares (Note 23) 9 93,591 93,600 93,600
Issuance of shares in acquisition of WME Assets (Note 31) (275,154) 268,000 (7,154) 4,000 (3,154)
Issuance of shares in acquisition of The Art Newspaper SA (Note 31) 1 11,213 11,214 11,214
Issuance of shares by AMTD Digital 78,686 78,686 21,314 100,000
Acquisition of additional interests of the subsidiaries 12,551 12,551 (14,198) (1,647)
Disposal of subsidiaries (12,551) 12,551 (18,958) (18,958)
Change in shareholding of subsidiaries during the year without losing control (694) (694) 694
Repurchase of shares by a subsidiary 27,741 27,741 (27,741)
Repurchase of shares from a shareholder (40,000) (40,000) (40,000)
Ending balance at Dec. 31, 2023 48 924,348 (734,658) 2,671 859,849 1,052,258 234,238 7,078 1,293,574
Profit for the year 46,727 46,727 4,312 2,539 53,578
Other comprehensive expenses for the year 7,477 7,477 (66) 7,411
Total comprehensive income for the year 7,477 46,727 54,204 4,312 2,473 60,989
Distribution to holders of perpetual securities (Note 25) (4,305) (4,305)
Issuance of shares (Note 23) 20,000 20,000 20,000
Recognition of subsidiaries on control over Singapore hotel companies (6,817) (6,817)
Issuance of share (Note 23) 231,198 231,198 105,390 336,588
Ending balance at Dec. 31, 2024 48 1,175,546 (734,658) 10,148 906,576 1,357,660 234,245 108,124 1,700,029
Profit for the year 41,440 41,440 2,158 23,653 67,251
Other comprehensive expenses for the year (4,339) (4,339) (987) (5,326)
Total comprehensive income for the year (4,339) 41,440 37,101 2,158 22,666 61,925
Distribution to holders of perpetual securities (Note 25) (2,171) (2,171)
Issuance of shares by the Company (Note 23) 16 23,268 23,284 23,284
Issuance of shares by TGE (as defined in note 1) (35,294) (35,294) 2,146 46,314 13,166
Accretion of Class A ordinary shares of TGE SPAC subject to redemption value (12,018) (12,018) (12,018)
Fair value of public warrants of TGE SPAC and sale of Private Placement Warrants (as defined in note 26) 3,618 3,618
Early repurchase of perpetual securities     4,667   (27,673) (23,006)
Ending balance at Dec. 31, 2025 $ 64 $ 1,163,520 $ (734,658) $ 5,809 $ 940,665 $ 1,375,400 $ 5,764 $ 206,559 $ 177,104 $ 1,764,827