XML 34 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Interim Statements of Changes in Equity (unaudited) - USD ($)
$ in Thousands
Total
Number of Common Shares
Equity Reserves
Treasury shares
Accumulated other comprehensive loss
Retained Earnings (Accumulated Deficit)
Balance, shares at Dec. 31, 2018   63,337,769,000        
Balance, amount at Dec. 31, 2018 $ 75,168 $ 88,045 $ 9,849 $ (97) $ (6,124) $ (16,505)
Statement [Line Items]            
Brokered public offerings, shares   7,735,360,000        
Brokered public offerings, amount 4,877 $ 4,877 0 0 0 0
Less: Issuance costs BPO (472) $ (472) 0 0 0 0
At the market issuances, shares   4,954,000,000        
At the market issuances, amount 2,924 $ 2,924 0 0 0 0
Less: Issuance costs (ATM) (162) (162) 0 0 0 0
Options cancelled or expired 0 $ 0 (762) 0 0 762
Carrying value of RSUs exercised, shares   565,259,000        
Carrying value of RSUs exercised, amount 0 $ 835 (835) 0 0 0
Fair value of warrants issued 116 0 116 0 0 0
Shares to be issued 349 349 0 0 0 0
Share-based payments 1,023 0 1,023 0 0 0
Net loss for the year (31,461) 0 0 0 0 (31,461)
Currency translation differences 1,561 $ 0 0 0 1,561 0
Balance, shares at Dec. 31, 2019   76,592,388,000        
Balance, amount at Dec. 31, 2019 53,923 $ 96,396 9,391 (97) (4,563) (47,204)
Statement [Line Items]            
At the market issuances, shares   6,730,054,000        
At the market issuances, amount 4,940 $ 4,940 0 0 0 0
Options cancelled or expired 0 $ 0 (516) 0 0 516
Carrying value of RSUs exercised, shares   863,901,000        
Carrying value of RSUs exercised, amount 0 $ 650 (650) 0 0 0
Share-based payments 1,857 0 1,857 0 0 0
Net loss for the year (7,651) 0 0 0 0 (7,651)
Currency translation differences (247) $ 0 0 0 (247) 0
Exercise of warrants, shares   4,659,194,000        
Exercise of warrants, amount 6,412 $ 6,528 (116) 0 0 0
Exercise of options, shares   48,000,000        
Exercise of options, amount 28 $ 43 (15) 0 0 0
Common shares issued for services, shares   675,145,000        
Common shares issued for services, amount 0 $ 0 0 0 0 0
Issuance costs (254) $ (254) 0 0 0 0
Balance, shares at Dec. 31, 2020   89,568,682,000        
Balance, amount at Dec. 31, 2020 59,008 $ 108,303 9,951 (97) (4,810) (54,339)
Statement [Line Items]            
At the market issuances, shares   10,050,000,000        
At the market issuances, amount 18,497 $ 18,497 0 0 0 0
Options cancelled or expired 0 $ 0 (443) 0 0 443
Carrying value of RSUs exercised, shares   1,330,167,000        
Carrying value of RSUs exercised, amount 0 $ 1,278 (1,278) 0 0 0
Share-based payments 1,469 0 1,469 0 0 0
Net loss for the year (2,057) 0 0 0 0 (2,057)
Currency translation differences (159) $ 0 0 0 (159) 0
Exercise of warrants, shares   1,030,362,000        
Exercise of warrants, amount 1,911 $ 1,911 0 0 0 0
Exercise of options, shares   264,000,000        
Exercise of options, amount 238 $ 364 (126) 0 0 0
Issuance costs $ (400) $ (400) 0 0 0 0
Balance, shares at Dec. 31, 2021 1,030,362,000 102,243,211,000        
Balance, amount at Dec. 31, 2021 $ 78,507 $ 129,953 $ 9,573 $ (97) $ (4,969) $ (55,953)