XML 13 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Share capital
Share premium
Reserve from share-based payment transaction
Foreign currency translation reserve
Transactions with non-controlling interests
Accumulated deficit
Total
Balance Begining at Dec. 31, 2016 $ 1,087 $ 26,600 $ 4,449 $ 321 $ 261 $ (32,145) $ 573
Loss           (2,499) (2,499)
Total other comprehensive (income) loss       439     439
Total comprehensive loss       439   (2,499) (2,060)
Share-based payments     135       135
Issuance of shares [1] 189 769         958
Issuance of shares [2] 2,207 7,928         10,135
Issuance of shares [3] 329 1,315         1,644
Balance Ending at Jun. 30, 2017 3,812 36,612 4,584 760 261 (34,644) 11,385
Balance Begining at Dec. 31, 2016 1,087 26,600 4,449 321 261 (32,145) 573
Loss           (6,244) (6,244)
Total other comprehensive (income) loss       461     461
Total comprehensive loss       461   (6,244) (5,783)
Share-based payments     862       862
Issuance of shares [1] 189 769         958
Issuance of shares [2] 2,207 7,928         10,135
Issuance of shares [3] 329 1,315         1,644
Balance Ending at Dec. 31, 2017 3,812 36,612 5,311 782 261 (38,389) 8,389
Balance Begining at Mar. 31, 2017 3,483 35,297 4,513 636 261 (32,781) 11,409
Loss           (1,863) (1,863)
Total other comprehensive (income) loss       124     124
Total comprehensive loss       124   (1,863) (1,739)
Share-based payments     71       71
Issuance of shares [3] 329 1,315         1,644
Balance Ending at Jun. 30, 2017 3,812 36,612 4,584 760 261 (34,644) 11,385
Balance Begining at Dec. 31, 2017 3,812 36,612 5,311 782 261 (38,389) 8,389
Loss           (3,262) (3,262)
Total other comprehensive (income) loss       (350)     (350)
Total comprehensive loss       (350)   (3,262) (3,612)
Share-based payments     376       376
Expiration of share options   377 (377)        
Balance Ending at Jun. 30, 2018 3,812 36,989 5,310 432 261 (41,651) 5,153
Balance Begining at Mar. 31, 2018 3,812 36,829 5,332 698 261 (40,437) 6,495
Loss           (1,214) (1,214)
Total other comprehensive (income) loss       (266)     (266)
Total comprehensive loss       (266)   (1,214) (1,480)
Share-based payments     138       138
Expiration of share options   160 (160)        
Balance Ending at Jun. 30, 2018 $ 3,812 $ 36,989 $ 5,310 $ 432 $ 261 $ (41,651) $ 5,153
[1] Net of issuance expenses of $61,000.
[2] Net of issuance expenses of $1,865,000.
[3] Net of issuance expenses of $156,000.