XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Interim Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Foreign Currency Translation Adjustments [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Dec. 31, 2023 [1] $ 35,866 $ (26) $ (29,360) $ 6,480 $ (22) $ 6,458
Balance, shares at Dec. 31, 2023 [1] 2,955,490            
Comprehensive loss for the period (769) (769) (53) (822)
Issuance of shares for standby equity purchase agreement II   40 40 40
Issuance of shares for standby equity purchase agreement II, shares [1] 28,333            
Issuance of shares to services providers 24 24 24
Issuance of shares to services providers, shares [1] 4,794            
Ending balance, value at Mar. 31, 2024   35,930 (26) (30,129) 5,775 (75) 5,700
Balance, shares at Mar. 31, 2024 [1] 2,988,617            
Beginning balance, value at Dec. 31, 2024 $ 1 39,327 (26) (34,553) 4,749 (176) 4,573
Balance, shares at Dec. 31, 2024 12,058,237            
Issuance of shares for private investment in public equity (PIPE) agreement $ 1 1 1
Issuance of shares for private investment in public equity (PIPE) agreement, shares 5,025,001            
Warrant exercises   387 387 387
Exercising warrants, shares 729,166            
Share based compensation     [1]  
Foreign currency translation adjustments (4) (4) (2) (6)
Comprehensive loss for the period (1,193) (1,193) (64) (1,257)
Ending balance, value at Mar. 31, 2025 $ 2 $ 39,714 $ (30) $ (35,746) $ 3,940 $ (242) $ 3,698
Balance, shares at Mar. 31, 2025 17,812,404            
[1] Less than $1 thousand.