XML 26 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Interim Condensed Consolidated Changes In Shareholders' Equity (Deficit) - USD ($)
$ in Thousands
Issued capital and Additional paid-in capital [member]
Transaction with non-controlling interest [member]
Foreign currency translation [member]
Retained earnings [member]
Equity attributable to owners of parent [member]
Non-controlling interests [member]
Total
Balance at Dec. 31, 2021 $ 31,504   $ 223 $ (23,836)     $ 7,891
IfrsStatementLineItems [Line Items]              
Net loss   (6,184)     (6,184)
Other comprehensive loss   (760)     (760)
Total comprehensive loss   (760) (6,184)     (6,944)
Issuance of ordinary shares, net 182       182
Share-based compensation 306       306
Issuance of options to acquire intangible asset 721       721
Balance at Dec. 31, 2022 32,713   (537) (30,020) $ 2,156 2,156
IfrsStatementLineItems [Line Items]              
Net loss   (20,914) (20,914) (75) (20,989)
Other comprehensive loss   46 46 17 63
Total comprehensive loss   46 (20,914) (20,868) (58) (20,926)
Issuance of ordinary shares, net 4,896   4,896 4,896
Share-based compensation 3,269   3,269 3,269
Conversion of convertible notes into ordinary shares 5,955   5,955 5,955
Recapitalization due to issuance of ordinary shares following the SPAC transaction, net 11,460   11,460 11,460
Exercise of options into ordinary shares 10   10 10
Issuance of ordinary shares and warrants B, net 1,837   1,837 1,837
Conversion of warrants A into ordinary shares 1,008   1,008 1,008
Exercise of warrants B into ordinary shares, net 888   888 888
Issuance of warrants B after reset 865   865 865
Non-controlling interests arising from initially consolidated companies   20,826 20,826
Balance at Dec. 31, 2023 62,901 (491) (50,934) 11,476 20,768 32,244
IfrsStatementLineItems [Line Items]              
Net loss (31,092) (31,092) (4,309) (35,401)
Other comprehensive loss (1,306) (1,306) 41 (1,265)
Total comprehensive loss (1,306) (31,092) (32,398) (4,268) (36,666)
Issuance of ordinary shares, net 1,684 1,684 1,684
Share-based compensation 3,657 3,657 3,657
Conversion of convertible notes into ordinary shares 7,529 7,529 7,529
Conversion of bridge loan into ordinary shares and warrants 128 128 128
Conversion of pre-paid advanced into ordinary shares 527 527 527
Issuance of investment units 2,699 2,699 2,699
Exercise of warrants and options into ordinary shares, net 10,590 10,590 10,590
Transaction with non-controlling interests 261 258 519 (519)
Exercise of warrants and options into ordinary shares, net 10,590 10,590 10,590
Balance at Dec. 31, 2024 89,976 258 (1,797) (82,026) 6,411 15,981 22,392
IfrsStatementLineItems [Line Items]              
Net loss (23,638) (23,638) (983) (24,621)
Other comprehensive loss (1,624) (1,624) (67) (1,691)
Total comprehensive loss (1,624) (23,638) (25,262) (1,050) (26,312)
Share-based compensation 15,274 15,274 15,274
Conversion of convertible notes into ordinary shares 3,204 3,204 3,204
Recapitalization due to issuance of ordinary shares following the SPAC transaction, net             1,124
Equity issuance to investors 1,734 1,734 1,734
Balance at Jun. 30, 2025 $ 110,188 $ 258 $ (3,421) $ (105,664) $ 1,361 $ 14,931 $ 16,292