XML 39 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Ordinary shares [Member]
Treasury share [Member]
Additional paid in capital [Member]
Accumulated deficit [Member]
Total
Beginning balance at Dec. 31, 2020 [1] $ 0 $ 0 $ 34,497 $ (23,695) $ 10,802
Beginning balance (in shares) at Dec. 31, 2020 [1] 9,274,838 0      
Share-based compensation $ 0 $ 0 2,019 0 2,019
Effect of reverse capitalization transaction $ 0 $ 0 2,476 0 2,476
Effect of reverse capitalization transaction (In shares) 152,299,702 0      
Issuance of shares and warrants, net of issuance costs $ 0 $ 0 58,637 0 58,637
Issuance of shares and warrants, net of issuance costs (In shares) 66,381,520 0      
Exercise of options $ 0 $ 0 10 0 10
Exercise of options (in shares) 134,240 0      
Net loss for the year $ 0 $ 0 0 (12,478) (12,478)
Ending balance at Dec. 31, 2021 $ 0 $ 0 97,639 (36,173) $ 61,466
Ending balance (in shares) at Dec. 31, 2021 228,090,300 0     228,090,300
Share-based compensation $ 0 $ 0 3,211 0 $ 3,211
Issuance of shares and warrants, net of issuance costs $ 0 $ 0 267 0 267
Issuance of shares and warrants, net of issuance costs (In shares) 2,576,400 0      
Exercise of options $ 0 $ 0 143 0 143
Exercise of options (in shares) 1,970,000 0      
Sale of treasury share at cost $ 0 $ (1,218) 0 0 (1,218)
Sale of treasury share at cost (in shares)   (11,640,460)      
Net loss for the year 0 $ 0 0 (27,646) (27,646)
Ending balance at Dec. 31, 2022 $ 0 $ (1,218) 101,260 (63,819) $ 36,223
Ending balance (in shares) at Dec. 31, 2022 232,636,700 (11,640,460)     232,636,700
Share-based compensation $ 0 $ 0 1,491 0 $ 1,491
Issuance of shares and warrants, net of issuance costs $ 0 $ 0 2,924 0 2,924
Issuance of shares and warrants, net of issuance costs (In shares) 51,458,000 0      
Sale of treasury share at cost $ 0 $ 1,218 0 (638) 580
Sale of treasury share at cost (in shares)   11,640,460      
Net loss for the year 0 $ 0 0 (24,221) (24,221)
Ending balance at Dec. 31, 2023 $ 0 $ 0 $ 105,675 $ (88,678) $ 16,997
Ending balance (in shares) at Dec. 31, 2023 284,094,700 0     284,094,700
[1] Number of shares has been retroactively adjusted to reflect the share reverse split effected on March 16, 2021 (refer to Note 1)