XML 17 R5.htm IDEA: XBRL DOCUMENT v3.23.1
Condensed Consolidated Interim Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
Equity Reserve
Treasury Shares
Number of Common Shares
Accumulated Other Comprehensive Income (Loss)
Accumulated Deficit
Balance, shares at Dec. 31, 2021       102,243,211    
Balance, amount at Dec. 31, 2021 $ 78,507 $ 9,573 $ (97) $ 129,953 $ (4,969) $ (55,953)
Statement [Line Items]            
Exercise of options, shares       48,000    
Exercise of options, amount 31 (15) 0 $ 46 0 0
Common shares issued for acquisition of La Preciosa, shares       14,000,000    
Common shares issued for acquisition of La Preciosa, amount 13,650 0 0 $ 13,650 0 0
Share-based payments 200 200 0 0 0 0
Net income for the period 646 0 0 0 0 646
Currency translation differences 357 0 0 0 357 0
Balance, amount at Mar. 31, 2022 93,391 9,758 (97) $ 143,649 (4,612) (55,307)
Balance, shares at Mar. 31, 2022       116,291,211    
Balance, shares at Dec. 31, 2022       118,349,090    
Balance, amount at Dec. 31, 2022 98,021 9,852 (97) $ 145,515 (5,223) (52,026)
Statement [Line Items]            
Share-based payments 339 339 0 0 0 0
Net income for the period (352) 0 0 0 0 (352)
Currency translation differences (263) 0 0 $ 0 (263) 0
At the market issuances, shares       253,700    
At the market issuances, amount 207 0 0 $ 207 0 0
Carrying value of RSUs exercised, shares       592,667    
Carrying value of RSUs exercised, amount 0 (512) 0 $ 512 0 0
Issuance costs (5) 0 0 (5) 0 0
Balance, amount at Mar. 31, 2023 $ 97,947 $ 9,679 $ (97) $ 146,229 $ (5,486) $ (52,378)
Balance, shares at Mar. 31, 2023       119,195,457