XML 13 R4.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Changes in Equity (Deficit) - USD ($)
$ in Thousands
Share capital and premium
Reserve from share-based payment transactions
Warrants
Transactions with non-controlling interests
Foreign currency translation reserve
Accumulated deficit
Total
Non-controlling interests
Total
Balance at Dec. 31, 2023 $ 64,526 $ 5,282 $ 5,190 $ 810 $ 497 $ (68,691) $ 7,614 $ 1,973 $ 9,587
Income (loss) (3,442) (3,442) (237) (3,679)
Issuance of shares, net of issuance expenses 2,772 2,772 2,772
Cost of share-based payment 10 16 26 26
Balance at Jun. 30, 2024 67,258 5,298 5,190 810 497 (72,133) 6,920 1,736 8,656
Balance at Dec. 31, 2023 64,526 5,282 5,190 810 497 (68,691) 7,614 1,973 9,587
Income (loss) (6,284) (6,284) (1,188) (7,472)
Issuance of shares, net of issuance expenses 6,255 6,255 6,255
Cost of share-based payment 105 464 569 569
Balance at Dec. 31, 2024 70,886 5,746 5,190 810 497 (74,975) 8,154 785 8,939
Income (loss) (9,328) (9,328) (84) (9,412)
Recognition of conversion feature in convertible debenture 126 126 126
Cost of share-based payment 266 266 266
Balance at Jun. 30, 2025 $ 71,012 $ 6,012 $ 5,190 $ 810 $ 497 $ (84,328) $ (782) $ 701 $ (81)