XML 69 R4.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Interim Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Number of Common Shares
Accumulated other comprehensive loss
Retained Earnings (Accumulated Deficit)
Equity Reserves
Treasury Shares
Balance, amount at Dec. 31, 2023 $ 106,001 $ 151,688 $ (5,208) $ (51,423) $ 11,041 $ (97)
Balance, shares at Dec. 31, 2023   128,728,248        
Statement [Line Items]            
At the market issuances, shares   5,050,585        
At the market issuances, amount 3,906 $ 3,906 0 0 0 0
Exercise of options, shares   561,000        
Exercise of options, amount 372 $ 572     (200)  
Vesting of RSUs, shares   1,197,709        
Vesting of RSUs, amount 0 $ 1,018 0 0 (1,018) 0
Issuance costs (276) (276) 0 0 0 0
Share-based payments 1,601 0 0 0 1,601 0
Net income for the period 3,008 0 0 3,008 0 0
Currency translation differences (123) 0 (123) 0 0 0
Balance, amount at Sep. 30, 2024 114,489 $ 156,908 (5,331) (48,415) 11,424 (97)
Balance, shares at Sep. 30, 2024   135,537,542        
Balance, amount at Dec. 31, 2024 125,399 $ 163,325 (6,035) (43,323) 11,529 (97)
Balance, shares at Dec. 31, 2024   140,565,642        
Statement [Line Items]            
At the market issuances, shares   9,953,995        
At the market issuances, amount 37,538 $ 37,538 0 0 0 0
Exercise of options, shares   2,562,615        
Exercise of options, amount 1,660 $ 3,165 0 0 (1,505) 0
Vesting of RSUs, shares   1,308,296        
Vesting of RSUs, amount 0 $ 1,008 0 0 (1,008) 0
Issuance costs (1,602) (1,602) 0 0 0 0
Share-based payments 2,847 0 0 0 2,847 0
Net income for the period 16,183 0 0 16,183 0 0
Currency translation differences 439 0 439 0 0 0
Carrying value of RSUs forfeited for withholding taxes (342) 0 0 0 (342) 0
Expiration of options 0 0 0 65 (65) 0
Balance, amount at Sep. 30, 2025 $ 182,122 $ 203,434 $ (5,596) $ (27,075) $ 11,456 $ (97)
Balance, shares at Sep. 30, 2025   154,390,548