Consolidated Statement Of Changes In Equity

MODEC,INC. - Filing #7585851

Concept	As at 2022-09-30	2022-01-01 to 2022-09-30	As at 2022-09-30	2022-01-01 to 2022-09-30	2022-01-01 to 2022-09-30	As at 2022-09-30	2022-01-01 to 2022-09-30	As at 2022-09-30	As at 2022-09-30	2022-01-01 to 2022-09-30	As at 2022-09-30	2022-01-01 to 2022-09-30	As at 2022-09-30	2022-01-01 to 2022-09-30	2022-01-01 to 2022-09-30	2022-01-01 to 2022-09-30	2022-01-01 to 2022-09-30	2022-07-01 to 2022-09-30	2022-01-01 to 2022-09-30	As at 2022-09-30	As at 2022-09-30	As at 2022-09-30	As at 2022-09-30	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-09-30	2021-01-01 to 2021-09-30	As at 2021-09-30	2021-01-01 to 2021-09-30	2021-01-01 to 2021-09-30	As at 2021-09-30	As at 2021-09-30	As at 2021-09-30	2021-01-01 to 2021-09-30	As at 2021-09-30	2021-01-01 to 2021-09-30	As at 2021-09-30	As at 2021-09-30	2021-01-01 to 2021-09-30	2021-01-01 to 2021-09-30	As at 2021-09-30	As at 2021-09-30	2021-01-01 to 2021-09-30	2021-07-01 to 2021-09-30	2021-01-01 to 2021-09-30	As at 2021-09-30	2021-01-01 to 2021-09-30	2021-01-01 to 2021-09-30	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31
Consolidated statement of changes in equity
Statement of changes in equity
Equity	280,660,000 USD	—	114,890,000 USD	—	—	98,969,000 USD	—	796,807,000 USD	USD	—	-23,485,000 USD	—	138,376,000 USD	—	—	—	—	—	—	282,292,000 USD	775,719,000 USD	-1,092,000 USD	21,087,000 USD	282,292,000 USD	554,759,000 USD	280,711,000 USD	-24,262,000 USD	-90,866,000 USD	USD	85,957,000 USD	532,541,000 USD	-1,291,000 USD	22,218,000 USD	-115,129,000 USD	280,657,000 USD	—	863,783,000 USD	—	—	19,897,000 USD	-12,720,000 USD	-1,291,000 USD	—	282,292,000 USD	—	-116,167,000 USD	418,291,000 USD	—	—	-103,447,000 USD	883,680,000 USD	—	—	—	USD	—	—	848,940,000 USD	282,292,000 USD	-176,394,000 USD	-1,553,000 USD	463,852,000 USD	18,908,000 USD	280,742,000 USD	-161,648,000 USD	-14,745,000 USD	867,849,000 USD	USD
Comprehensive income
Profit (loss)	—	USD	—	USD	-628,000 USD	—	12,378,000 USD	—	—	USD	—	USD	—	USD	13,006,000 USD	13,006,000 USD	USD	-2,835,000 USD	USD	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	USD	—	-26,732,000 USD	-26,732,000 USD	—	—	—	USD	—	2,001,000 USD	—	—	-24,731,000 USD	USD	—	—	USD	-80,846,000 USD	USD	—	USD	USD	—	—	—	—	—	—	—	—	—	—	—
Other comprehensive income	—	230,024,000 USD	—	777,000 USD	-138,000 USD	—	229,885,000 USD	—	—	5,000 USD	—	229,242,000 USD	—	USD	230,024,000 USD	USD	USD	74,492,000 USD	USD	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	60,378,000 USD	—	USD	60,378,000 USD	—	—	—	USD	—	-392,000 USD	—	—	59,985,000 USD	USD	—	—	USD	3,036,000 USD	2,025,000 USD	—	151,000 USD	58,200,000 USD	—	—	—	—	—	—	—	—	—	—	—
Comprehensive income	—	230,024,000 USD	—	777,000 USD	-766,000 USD	—	242,264,000 USD	—	—	5,000 USD	—	229,242,000 USD	—	USD	243,030,000 USD	13,006,000 USD	USD	71,657,000 USD	USD	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	60,378,000 USD	—	-26,732,000 USD	33,645,000 USD	—	—	—	USD	—	1,609,000 USD	—	—	35,254,000 USD	USD	—	—	USD	-77,809,000 USD	2,025,000 USD	—	151,000 USD	58,200,000 USD	—	—	—	—	—	—	—	—	—	—	—
Transactions with owners
Share-based payment transactions	—	USD	—	USD	USD	—	147,000 USD	—	—	USD	—	USD	—	198,000 USD	147,000 USD	USD	USD	—	-51,000 USD	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	USD	—	USD	177,000 USD	—	—	—	-84,000 USD	—	USD	—	—	177,000 USD	262,000 USD	—	—	USD	—	USD	—	USD	USD	—	—	—	—	—	—	—	—	—	—	—
Total transactions with owners	—	-5,000 USD	—	USD	-364,000 USD	—	-217,000 USD	—	—	-5,000 USD	—	USD	—	198,000 USD	147,000 USD	5,000 USD	USD	—	-51,000 USD	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-151,000 USD	—	-18,828,000 USD	-18,802,000 USD	—	—	—	-84,000 USD	—	-620,000 USD	—	—	-19,422,000 USD	262,000 USD	—	—	USD	—	USD	—	-151,000 USD	USD	—	—	—	—	—	—	—	—	—	—	—