XML 15 R4.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Interim Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Equity Reserve
Number of Common Shares
Accumulated other comprehensive loss
Retained Earnings (Accumulated Deficit)
Treasury shares
Balance, shares at Dec. 31, 2023     128,728,248      
Balance, amount at Dec. 31, 2023 $ 106,001 $ 11,041 $ 151,688 $ (5,208) $ (51,423) $ (97)
Statement [Line Items]            
At the market issuances, shares     1,886,248      
At the market issuances, amount 926 0 $ 926 0 0 0
Carrying value of RSUs exercised, shares     585,265      
Carrying value of RSUs exercised, amount 0 (512) $ 512 0 0 0
Issuance costs (38) 0 (38) 0 0 0
Share-based payments 423 423 0 0 0 0
Net income for the period 599 0 0 0 599 0
Currency translation differences (111) 0 0 (111) 0 0
Balance, amount at Mar. 31, 2024 107,800 10,952 $ 153,088 (5,319) (50,824) (97)
Balance, shares at Mar. 31, 2024     131,199,761      
Balance, shares at Dec. 31, 2024     140,565,642      
Balance, amount at Dec. 31, 2024 125,399 11,529 $ 163,325 (6,035) (43,323) (97)
Statement [Line Items]            
At the market issuances, shares     1,300      
Carrying value of RSUs exercised, shares     334,989      
Carrying value of RSUs exercised, amount 0 (279) $ 279 0 0 0
Issuance costs 179 0 179 0 0 0
Share-based payments 362 362 0 0 0 0
Net income for the period 5,617 0 0 0 5,617 0
Currency translation differences 95 0 $ 0 95 0 0
Exercise of options, shares     793,581      
Exercise of options, amount 755 (452) $ 1,207 0 0 0
At the market issuances, amount 3 0 3 0 0 0
Carrying value of RSUs forfeited for withholding taxes (122) (122)        
Balance, amount at Mar. 31, 2025 $ 132,288 $ 11,038 $ 164,993 $ (5,940) $ (37,706) $ (97)
Balance, shares at Mar. 31, 2025 2,000,000   141,695,512