XML 40 R4.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Share Capital
Equity Reserve [Member]
Accumulated other comprehensive loss
Retained Earnings (Accumulated Deficit)
Treasury Common Shares [Member]
Balance, shares at Dec. 31, 2022   118,349,090        
Balance, amount at Dec. 31, 2022 $ 98,021 $ 145,515 $ 9,852 $ (5,223) $ (52,026) $ (97)
Statement [Line Items]            
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 (1,019) 0 0 0
Issuance costs (494) (494) 0 0 0 0
Share-based payments 2,269 0 2,269 0 0 0
Options cancelled or expired 0   (61)   61  
Net income for the period 542 0 0 0 542 0
Currency translation differences 15 0 0 15 0 0
Balance, amount at Dec. 31, 2023 106,001 $ 151,688 11,041 (5,208) (51,423) (97)
Balance, shares at Dec. 31, 2023   128,728,248        
Statement [Line Items]            
Common shares issued At the market issuances, shares   9,338,685        
Common shares issued At the market issuances, amount 9,732 $ 9,732 0 0 0 0
Carrying value of RSUs exercised, shares   1,197,709        
Carrying value of RSUs exercised, amount 0 $ 1,018 (1,018) 0 0 0
Issuance costs (628) (628) 0 0 0 0
Share-based payments 2,035 0 2,035 0 0 0
Net income for the period 8,100 0 0 0 8,100 0
Currency translation differences (827) $ 0 0 (827) 0 0
Exercise of options, shares   1,301,000        
Exercise of options, amount 986 $ 1,515 (529) 0 0 0
Balance, amount at Dec. 31, 2024 $ 125,399 $ 163,325 $ 11,529 $ (6,035) $ (43,323) $ (97)
Balance, shares at Dec. 31, 2024 371,250 140,565,642