XML 66 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Interim Consolidated Statements of Changes in Shareholders' Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Issued capital [member]
Capital reserve [member]
Accumulated other comprehensive income [member]
Transactions with non controlling parties [member]
Retained earnings [member]
Non-controlling interests [member]
Total
Balance at Dec. 31, 2022 $ 43,452 $ 30,863 $ (1,634)   $ (67,395) $ (2,397) $ 2,889
Balance, shares at Dec. 31, 2022 12,378,129            
Net loss for the period   (12,446) (1,407) (13,853)
Adjustments arising from translating financial statements of foreign operations 141   141
Total comprehensive loss for the period 141   (12,446) (1,407) (13,712)
Exercise of RSU’s  
Exercise of RSUs, shares 130,333            
Share based compensation $ 4,096   4,096
Issuance of shares in respect of private placement $ 1,933   1,933
Issuance of shares in respect of private placement, shares 713,424            
Issuance of shares in respect of registered direct offering $ 4,193   4,193
Issuance of shares in respect of registered direct offering, shares 1,527,310            
Exercise of warrants $ 140   140
Exercise of warrants, shares 36,800            
Balance at Sep. 30, 2023 $ 53,814 30,863 (1,493)   (79,841) (3,804) (461)
Balance, shares at Sep. 30, 2023 14,785,996            
Balance at Dec. 31, 2023 $ 55,485 30,863 (1,330) $ 927 (83,456) (4,798) (2,309)
Balance, shares at Dec. 31, 2023 [1] 15,359,776            
Net loss for the period (5,618) (1,485) (7,103)
Adjustments arising from translating financial statements of foreign operations (640) (640)
Total comprehensive loss for the period (640) (5,618) (1,485) (7,743)
Issuance of shares in January 2024 private placement (note 4(f)) $ 2,022 2,022
Issuance of shares in January 2024 private placement (note 4(f)), shares [1] 1,122,521            
Exercise of RSU’s
Exercise of RSUs, shares [1] 324,668            
Issuance of shares in April 2024 private placement (note 4(g)) $ 3,318 3,318
Issuance of shares in April 2024 private placement (note 4(f)), shares [1] 4,085,976            
Issuance of shares in August 2024 private placement (note 4(h)) $ 2,502 2,502
Issuance of shares in April 2024 private placement (note 4(f)), shares [1] 1,839,554            
Share based compensation $ 1,707   1,707
Balance at Sep. 30, 2024 $ 65,033 $ 30,863 $ (1,970) $ 927 $ (89,074) $ (6,283) $ (504)
Balance, shares at Sep. 30, 2024 [1] 22,732,495            
[1] On September 24, 2024, the Board approved a 1-for-2.5 reverse stock split, (the “Reverse Split”). Consequently, all share numbers, share prices, and exercise prices have been retroactively adjusted in these consolidated financial statements for all periods presented.