XML 18 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Interim Statements of Changes in Equity (unaudited) - USD ($)
shares in Thousands
Total
Number of Common Shares
Equity Reserve
Treasury Shares
Accumulated Other Comprehensive Income (Loss)
Retained Earnings (Accumulated Deficit)
Balance, shares at Dec. 31, 2019   76,592,388        
Balance, amount at Dec. 31, 2019 $ 53,923,000 $ 96,396,000 $ 9,391,000 $ (97,000) $ (4,563,000) $ (47,204,000)
Statement [Line Items]            
At the market issuances, shares   6,730,054        
At the market issuances, amount 4,940,000 $ 4,940,000 0 0 0 0
Exercise of warrants, shares   4,659,194        
Exercise of warrants, amount 6,412,000 $ 6,528,000 (116,000) 0 0 0
Exercise of options, shares   48,000        
Exercise of options, amount 29,000 $ 44,000 (15,000) 0 0 0
Common shares issued for services, shares   675,145        
Common shares issued for services, amount 0 $ 0 0 0 0 0
Issuance costs, amount (254,000) (254,000) 0 0 0 0
Options cancelled or expired, amount 0 $ 0 (433,000) 0 0 433,000
Carrying value of RSUs exercised, shares   863,901        
Carrying value of RSUs exercised, amount 0 $ 650,000 (650,000) 0 0 0
Share-based payments, amount 1,062,000 0 1,062,000 0 0 0
Net loss for the period (6,097,000) 0 0 0 0 (6,097,000)
Currency translation differences, amount (92,000) $ 0 0 0 (92,000) 0
Balance, shares at Sep. 30, 2020   89,568,682        
Balance, amount at Sep. 30, 2020 59,923,000 $ 108,304,000 9,239,000 (97,000) (4,655,000) (52,868,000)
Balance, shares at Dec. 31, 2019   76,592,388        
Balance, amount at Dec. 31, 2019 53,923,000 $ 96,396,000 9,391,000 (97,000) (4,563,000) (47,204,000)
Balance, shares at Dec. 31, 2020   89,568,682        
Balance, amount at Dec. 31, 2020 59,008,000 $ 108,303,000 9,951,000 (97,000) (4,810,000) (54,339,000)
Statement [Line Items]            
At the market issuances, shares   10,050,000        
At the market issuances, amount 18,497,000 $ 18,497,000 0 0 0 0
Exercise of warrants, shares   1,030,362        
Exercise of warrants, amount 1,911,000 $ 1,911,000 0 0 0 0
Exercise of options, shares   264,000        
Exercise of options, amount 237,000 $ 364,000 (127,000) 0 0 0
Issuance costs, amount (388,000) (388,000) 0 0 0 0
Options cancelled or expired, amount   $ 0 (443,000)     443,000
Carrying value of RSUs exercised, shares   1,330,167        
Carrying value of RSUs exercised, amount   $ 1,278,000 (1,278,000)      
Share-based payments, amount 1,391,000          
Net loss for the period (4,686,000)          
Currency translation differences, amount $ (128,000)       (128,000)  
Balance, shares at Sep. 30, 2021 1,030,362 102,243,211        
Balance, amount at Sep. 30, 2021 $ 75,842,000 $ 129,965,000 $ 9,494,000 $ (97,000) $ (4,938,000) $ (58,582,000)