XML 82 R4.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Number of Common Shares
Equity Reserves
Treasury Shares
Accumulated Other Comprehensive Income (Loss)
Accumulated Deficit
Balance, shares at Dec. 31, 2023   128,728,248        
Balance, amount at Dec. 31, 2023 $ 106,001 $ 151,688 $ 11,041 $ (97) $ (5,208) $ (51,423)
Statement [Line Items]            
At the market issuances, shares   9,338,685        
At the market issuances, amount 9,732 $ 9,732 0      
Exercise of options, shares   1,301,000        
Exercise of options, amount 986 $ 1,515 (529)      
Vesting of RSUs, shares   1,197,709        
Vesting of RSUs, 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 0 8,100
Currency translation differences (827) $ 0 0 0 (827) 0
Balance, shares at Dec. 31, 2024   140,565,642        
Balance, amount at Dec. 31, 2024 125,399 $ 163,325 11,529 (97) (6,035) (43,323)
Statement [Line Items]            
At the market issuances, shares   16,504,560        
At the market issuances, amount 77,024 $ 77,024 0 0 0 0
Exercise of options, shares   3,930,490        
Exercise of options, amount 2,617 $ 4,768 (2,151) 0 0 0
Vesting of RSUs, shares   1,308,296        
Vesting of RSUs, amount 0 $ 1,008 (1,008) 0 0 0
Issuance costs (2,808) (2,808) 0 0 0 0
Share-based payments 3,726 0 3,726 0 0 0
Net income for the period 26,643         26,643
Carrying value of RSUs forfeited for withholding taxes (342) $ 0 (342) 0 0 0
Expiration of options     (65)     65
Currency translation differences 1,771       1,771  
Balance, shares at Dec. 31, 2025   162,308,988        
Balance, amount at Dec. 31, 2025 $ 234,030 $ 243,317 $ 11,689 $ (97) $ (4,264) $ (16,615)