v3.24.0.1
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Equity attributable to owners of parent
Stated capital
Accumulated losses
Other reserves
Non-controlling interests
Total
Beginning balance, Equity at Dec. 31, 2020 $ 1,209,975 $ 4,530,870 $ (2,835,390) $ (485,505) $ 14,216 $ 1,224,191
NCI arising on business combination         215,014 215,014
Issue of shares net of transaction costs 349,846 349,846       349,846
Options converted to shares   342,768   (342,768)    
Share-based payment expense 13,003     13,003   13,003
Other reclassifications related to share-based payment (4,067)   1,017 (5,084)   (4,067)
Total transactions with owners of the Company 358,782 692,614 1,017 (334,849) 215,014 573,796
Loss for the year (25,832)   (25,832)   (289) (26,121)
Other comprehensive (loss)/income (22,557)     (22,557) (5,753) (28,310)
Total comprehensive (loss)/income (48,389)   (25,832) (22,557) (6,042) (54,431)
Ending balance, Equity at Dec. 31, 2021 1,520,368 5,223,484 (2,860,205) (842,911) 223,188 1,743,556
NCI arising on business combination         831 831
Options converted to shares   88,469   (88,469)    
Share-based payment expense 13,423     13,423   13,423
Other reclassifications related to share-based payment (1,275)   1,560 (2,835)   (1,275)
Total transactions with owners of the Company 12,148 88,469 1,560 (77,881) 831 12,979
Loss for the year (459,007)   (459,007)   (9,959) (468,966) [1]
Other comprehensive (loss)/income [2] 59,521     59,521 13,140 72,661 [1]
Total comprehensive (loss)/income [2] (399,486)   (459,007) 59,521 3,181 (396,305) [1]
Ending balance, Equity at Dec. 31, 2022 1,133,030 5,311,953 (3,317,652) (861,271) 227,200 1,360,230 [3]
Shares repurchased and canceled through buyback program (10,037) (10,037)       (10,037)
NCI arising on business combination         1,922 1,922
Options converted to shares   92,896   (92,896)    
Share-based payment expense 13,168     13,168   13,168
Other reclassifications related to share-based payment (559)   867 (1,426)   (559)
Total transactions with owners of the Company 2,572 82,859 867 (81,154) 1,922 4,494
Loss for the year (1,976,609)   (1,976,609)   (11,569) (1,988,178)
Other comprehensive (loss)/income 950,855     950,855 19,953 970,808
Total comprehensive (loss)/income (1,025,754)   (1,976,609) 950,855 8,384 (1,017,370)
Ending balance, Equity at Dec. 31, 2023 $ 109,848 $ 5,394,812 $ (5,293,394) $ 8,430 $ 237,506 $ 347,354
[1] Re-presented to reflect the remeasurement period adjustments, as required by IFRS 3, in respect of updates to the accounting for the MTN SA Acquisition in May 2022.
[2] Re-presented to reflect the remeasurement period adjustments, as required by IFRS 3, in respect of updates to the accounting for the MTN SA Acquisition in May 2022.
[3] Re-presented to reflect the remeasurement period adjustments, as required by IFRS 3, in respect of updates to the accounting for the MTN SA Acquisition in May 2022.