XML 29 R4.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Interim Statements of Changes in Equity - USD ($)
Share capital
Additional paid in capital
Capital reserve due to translation to presentation currency
Capital reserve from hedges
Capital reserve from sharebased payments
Capital reserve from employee benefits
Accumulated deficit
Total
Balance at Dec. 31, 2021 $ 11,725 $ 210,204 $ (3,490) $ 54 $ 4,643 $ (149) $ (46,163) $ 176,824
Net income             (5,265) (5,265)
Other comprehensive income (loss) (311) 361 50
Total comprehensive income (loss) (311) 361 (5,265) (5,215)
Exercise and forfeiture of share-based payment into shares 7 151     (151)     7
Cost of share-based payment 935 935
Balance at Sep. 30, 2022 11,732 210,355 (3,490) (257) 5,427 212 (51,428) 172,551
Balance at Dec. 31, 2021 11,725 210,204 (3,490) 54 4,643 (149) (46,163) 176,824
Net income (2,321) (2,321)
Other comprehensive income (loss) (142) 497 355
Total comprehensive income (loss) (142) 497 (2,321) (1,966)
Exercise and forfeiture of share-based payment into shares 9 291 (291)   9
Cost of share-based payment 1,153   1,153
Balance at Dec. 31, 2022 11,734 210,495 (3,490) (88) 5,505 348 (48,484) 176,020
Balance at Jun. 30, 2022 11,731 210,319 (3,490) (442) 5,097 271 (51,912) 171,574
Net income   484 484
Other comprehensive income (loss) 185 (59) 126
Total comprehensive income (loss) 185 (59) 484 610
Exercise and forfeiture of share-based payment into shares 1 36 (36) 1
Cost of share-based payment 366 366
Balance at Sep. 30, 2022 11,732 210,355 (3,490) (257) 5,427 212 (51,428) 172,551
Balance at Dec. 31, 2022 11,734 210,495 (3,490) (88) 5,505 348 (48,484) 176,020
Net income             3,226 3,226
Other comprehensive income (loss) (10) (30)   (40)
Total comprehensive income (loss) (10) (30) 3,226 3,186
Issuance of ordinary shares, net of issuance cost 3,283 54,948           58,231
Exercise and forfeiture of share-based payment into shares 3 257 (257) 3
Cost of share-based payment 950 950
Balance at Sep. 30, 2023 15,020 265,700 (3,490) (98) 6,198 318 (45,258) 238,390
Balance at Jun. 30, 2023 11,737 210,727 (3,490) (67) 5,902 424 (48,481) 176,752
Net income             3,223 3,223
Other comprehensive income (loss) 32 (115) (83)
Total comprehensive income (loss) 32 (115) 1,812 1,729
Issuance of ordinary shares, net of issuance cost 3,283 54,948           58,231
Exercise and forfeiture of share-based payment into shares   25     (25)      
Cost of share-based payment 321 321
Balance at Sep. 30, 2023 $ 15,020 $ 265,700 $ (3,490) $ (98) $ 6,198 $ 318 $ (45,258) $ 238,390