XML 21 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Share Capital
Share premium
Receipts on account of warrants
Capital reserve for share- based payments
Capital reserve from hedging
Capital reserve from transactions with related parties
Capital reserve from transactions with Non- controlling interest
Accumulated loss
Total
Non-controlling interests
Total
Balance at Dec. 31, 2021 $ 123,951 $ 28,017 $ 8,862 $ 761 $ (859) $ (95,905) $ 64,827 $ 279 $ 65,106
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs 1,346 1,346 1,346
Share-based payments 1,110 1,302 2,412 2,412
Total transactions with owners of the Company 2,456 1,302 3,758 3,758
Loss for the year (21,668) (21,668) (92) (21,760)
Other comprehensive profit (loss) for the period (6) (6) (6)
Balance at Dec. 31, 2022 126,407 28,017 10,164 (6) 761 (859) (117,573) 46,911 187 47,098
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs 1,045 450 1,495 1,495
ADS issued in connection with the purchase of a subsidiary (see Note 4C) 3,781 3,781 3,781
Share-based payments 1,951 (76) 1,875 1,875
Total transactions with owners of the Company 6,777 450 (76) 7,151 7,151
Loss for the year (19,880) (19,880) (97) (19,977)
Other comprehensive profit (loss) for the period 25 25 25
Balance at Dec. 31, 2023 133,184 28,467 10,088 19 761 (859) (137,453) 34,207 90 34,297
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs 5,065 109 5,174 5,174
Warrant inducement transaction   7,378 (7,322) 100         156   156
Share-based payments 2,004 (1,422) 582 582
Total transactions with owners of the Company 14,447 (7,322) (1,213) 5,912 5,912
Loss for the year (7,240) (7,240) (39) (7,279)
Other comprehensive profit (loss) for the period (19) (19) (19)
Balance at Dec. 31, 2024 $ 147,631 $ 21,145 $ 8,875 $ 761 $ (859) $ (144,693) $ 32,860 $ 51 $ 32,911