XML 127 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Interim Statements of Changes in Stockholders' Equity - 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
Balance at Dec. 31, 2022 [1] $ 28,710 $ (26) $ (22,838) $ 5,846 $ (109) $ 5,737
Balance, shares at Dec. 31, 2022 688,272            
Issuance of shares for Plantify exchange agreement (note 6) [1] 827 827 827
Issuance of shares for Plantify exchange agreement , shares 166,340            
Issuance of shares for Yaaran exchange agreement (note 9 and note 13(15)) [1] 997 997 665 1,662
Issuance of shares for Yaaran exchange agreement, shares 223,008            
Issuance of shares to services providers [1] 2,924 2,924 2,924
Issuance of shares to services providers, shares 990,092            
Share based compensation to employee and directors 23 23 [1] 23
Issuance of shares for purchase agreement [1] 2,291 2,291 2,291
Issuance of shares for purchase agreement, shares 777,224            
Issuance of shares for standby equity purchase agreement II [1] 254 254 254
Issuance of shares for standby equity purchase agreement II, shares 110,554            
Transactions with non-controlling interests (note 9) (160) (160) 160
Comprehensive loss for the period (6,522) (6,522) (738) (7,260)
Balance at Dec. 31, 2023 [1] 35,866 (26) (29,360) 6,480 (22) 6,458
Balance, shares at Dec. 31, 2023 [2] 2,955,490            
Issuance of shares to services providers 24 24 24
Issuance of shares to services providers, shares [2] 4,794            
Issuance of shares for standby equity purchase agreement II [2] 40 40 40
Issuance of shares for standby equity purchase agreement II, shares [2] 28,333            
Comprehensive loss for the period (769) (769) (53) (822)
Balance at Mar. 31, 2024 [2] 35,930 (26) (30,129) 5,775 (75) 5,700
Balance, shares at Mar. 31, 2024 [2] 2,988,617            
Balance at Dec. 31, 2023 [1] 35,866 (26) (29,360) 6,480 (22) 6,458
Balance, shares at Dec. 31, 2023 [2] 2,955,490            
Comprehensive loss for the period             (1,622)
Balance at Jun. 30, 2024 [2] 36,916 (26) (30,916) 5,974 (88) 5,886
Balance, shares at Jun. 30, 2024 [2] 4,161,097            
Balance at Dec. 31, 2023 [1] 35,866 (26) (29,360) 6,480 (22) 6,458
Balance, shares at Dec. 31, 2023 [2] 2,955,490            
Issuance of shares to services providers [1] 758 758 758
Issuance of shares to services providers, shares 2,436,080            
Share based compensation to employee and directors 1 1 [1] 1
Issuance of shares for standby equity purchase agreement II $ 1 2,705 2,706 2,706
Issuance of shares for standby equity purchase agreement II, shares 6,666,667            
Comprehensive loss for the period (5,193) (5,193) (154) (5,347)
Treasury stock transaction due to change of control (3)   (3) (3)
Balance at Dec. 31, 2024 $ 1 39,327 (26) (34,553) 4,749 (176) 4,573
Balance, shares at Dec. 31, 2024 12,058,237            
Balance at Mar. 31, 2024 [2] 35,930 (26) (30,129) 5,775 (75) 5,700
Balance, shares at Mar. 31, 2024 [2] 2,988,617            
Issuance of shares to services providers [2] 49 49 49
Issuance of shares to services providers, shares [2] 30,000            
Issuance of shares for standby equity purchase agreement II [2] 937 937 937
Issuance of shares for standby equity purchase agreement II, shares [2] 1,142,480            
Comprehensive loss for the period (787) (787) (13) (800)
Balance at Jun. 30, 2024 [2] 36,916 (26) (30,916) 5,974 (88) 5,886
Balance, shares at Jun. 30, 2024 [2] 4,161,097            
Balance at Dec. 31, 2024 $ 1 39,327 (26) (34,553) 4,749 (176) 4,573
Balance, shares at Dec. 31, 2024 12,058,237            
Comprehensive loss for the period (1,193) (1,193) (64) (1,257)
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 [3] 387 387 387
Warrant exercises, shares 729,166            
Share based compensation [3] [3] [3] [3]
Foreign currency translation adjustments (4) (4) (2) (6)
Balance at Mar. 31, 2025 $ 2 39,714 (30) (35,746) 3,940 (242) 3,698
Balance, shares at Mar. 31, 2025 17,812,404            
Balance at Dec. 31, 2024 $ 1 39,327 (26) (34,553) 4,749 (176) 4,573
Balance, shares at Dec. 31, 2024 12,058,237            
Comprehensive loss for the period             (5,765)
Balance at Jun. 30, 2025 $ 3 46,053 (36) (40,255) 5,765 (214) 5,551
Balance, shares at Jun. 30, 2025 30,096,412            
Balance at Mar. 31, 2025 $ 2 39,714 (30) (35,746) 3,940 (242) 3,698
Balance, shares at Mar. 31, 2025 17,812,404            
Issuance of shares to services providers [3] 1,955 1,955 1,955
Issuance of shares to services providers, shares 4,400,000            
Issuance of shares for purchase agreement [3] 300 300 300
Issuance of shares for purchase agreement, shares 675,675            
Comprehensive loss for the period (4,509) (4,509) 1 (4,508)
Warrant exercises $ 1 4,084 4,085 4,085
Warrant exercises, shares 7,208,333            
Share based compensation [3] [3] [3] [3]
Foreign currency translation adjustments (6) (6) (2) (8)
Deconsolidation of NTWO OFF Ltd 29 29
Balance at Jun. 30, 2025 $ 3 $ 46,053 $ (36) $ (40,255) $ 5,765 $ (214) $ 5,551
Balance, shares at Jun. 30, 2025 30,096,412            
[1] Less than $1 thousand.
[2] Less than $1 thousand.
[3] Less than $1 thousand.