XML 38 R4.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Number of Common Shares
Shares Capital Amount
Accumulated other comprehensive loss
Retained Earnings (Accumulated Deficit)
Treasury Shares
Equity Reserves
Balance, shares at Dec. 31, 2021   102,243,211          
Balance, amount at Dec. 31, 2021 $ 78,507   $ 129,953 $ (4,969) $ (55,953) $ (97) $ 9,573
Statement [Line Items]              
Common shares issued for acquisition of La Preciosa, Shares   15,075,000          
Common shares issued for acquisition of La Preciosa, amount 14,630   14,630 0 0 0 0
Exercise of options, shares   48,000          
Exercise of options, amount 31   46 0 0 0 (15)
Issuance costs (13)   (13) 0 0 0 0
Share-based payments 2,024   0 0 0 0 2,024
Net income for the year 3,096   0 0 3,096 0 0
Options cancelled or expired 0   0 0 831 0 (831)
Carrying value of exercise of RSUs, shares   982,879          
Carrying value of exercise of RSUs, amount 0   899 0 0 0 (899)
Currency translation differences (254)   0 (254) 0 0 0
Balance, shares at Dec. 31, 2022   118,349,090          
Balance, amount at Dec. 31, 2022 98,021   145,515 (5,223) (52,026) (97) 9,852
Statement [Line Items]              
Issuance costs (494)   (494) 0 0 0 0
Share-based payments 2,269   0 0 0 0 2,269
Net income for the year 542   0 0 542 0 0
Options cancelled or expired 0   0 0 61 0 (61)
Currency translation differences 15   0 15 0 0 0
Common shares issued At the market issuances, Shares   9,373,825          
Common shares issued At the market issuances, amount 5,648   5,648 0 0 0 0
Carrying value of RSUs exercised, shares   1,005,333          
Carrying value of RSUs exercised, amount $ 0   1,019 0 0 0 (1,019)
Balance, shares at Dec. 31, 2023 1,886,248 128,728,248          
Balance, amount at Dec. 31, 2023 $ 106,001   $ 151,688 $ (5,208) $ (51,423) $ (97) $ 11,041