XML 54 R35.htm IDEA: XBRL DOCUMENT
v3.26.1

EQUITY (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2025
Disclosure of classes of share capital [abstract] |
Schedule of Share Capital |
|  | Number of Ordinary Shares |
|  | December 31, |
|  | 2024 |  |  | 2025 |
Authorized share capital |  |  | 5,000,000,000 |  |  |  | 20,000,000,000 |
Issued and paid-up share capital |  |  | 1,336,670,575 |  |  |  | 2,610,814,390 |
|  | In USD and NIS Amounts |
|  | December 31, |
|  | 2024 |  |  | 2025 |
Authorized share capital (in NIS) |  |  | 500,000,000 |  |  |  | 2,000,000,000 |
Issued and paid-up share capital (in NIS) |  |  | 133,667,057 |  |  |  | 261,081,439 |
Issued and paid-up share capital (in USD) |  |  | 38,096,940 |  |  |  | 73,428,375 |
Schedule of Amounts Outstanding Under Employee Share Incentive Plan |
|  | Year ended December 31, |
|  | 2023 |  |  | 2024 |  |  | 2025 |
|  | Number of options |  |  | Weighted average exercise price (in NIS) |  |  | Number of options |  |  | Weighted average exercise price (in NIS) |  |  | Number of options |  |  | Weighted average exercise price (in NIS) |
Outstanding at beginning of year |  |  | 89,871,858 |  |  |  | 0.44 |  |  |  | 150,429,825 |  |  |  | 0.32 |  |  |  | 141,634,245 |  |  |  | 0.32 |
Granted |  |  | 64,855,380 |  |  |  | 0.18 |  |  |  | 23,190,000 |  |  |  | 0.20 |  |  |  | 212,760,000 |  |  |  | 0.01 |
Expired |  |  | (1,379,640 | ) |  |  | 0.68 |  |  |  | (3,825,990 | ) |  |  | 0.53 |  |  |  | (24,310,920 | ) |  |  | 0.25 |
Forfeited |  |  | (2,424,535 | ) |  |  | 0.21 |  |  |  | (27,389,565 | ) |  |  | 0.23 |  |  |  | (18,116,325 | ) |  |  | 0.25 |
Exercised |  |  | (493,238 | ) |  |  | 0.22 |  |  |  | (770,025 | ) |  |  | 0.14 |  |  |  | - |  |  |  | - |
Outstanding at end of year* |  |  | 150,429,825 |  |  |  | 0.32 |  |  |  | 141,634,245 |  |  |  | 0.32 |  |  |  | 311,967,000 |  |  |  | 0.12 |
Exercisable at end of year |  |  | 51,970,635 |  |  |  | 0.54 |  |  |  | 88,080,600 |  |  |  | 0.40 |  |  |  | 81,825,600 |  |  |  | 0.39 |
Schedule of Options Outstanding by Exercise Price Range |
|  |  | As of December 31, |
|  |  | 2024 |  |  | 2025 |
Range of exercise prices (in NIS) |  |  | Number of options outstanding |  |  | Weighted average remaining contractual life (in yrs.) |  |  | Number of options outstanding |  |  | Weighted average remaining contractual life (in yrs.) |
Up to 0.49 |  |  |  | 114,352,425 |  |  |  | 8.07 |  |  |  | 288,520,200 |  |  |  | 9.07 |
0.5-0.99 |  |  |  | 15,104,100 |  |  |  | 6.54 |  |  |  | 12,576,000 |  |  |  | 4.96 |
1.00-2.00 |  |  |  | 11,727,795 |  |  |  | 4.57 |  |  |  | 10,423,800 |  |  |  | 2.82 |
2.01-3.4 |  |  |  | 449,925 |  |  |  | 3.18 |  |  |  | 447,000 |  |  |  | 1.17 |
|  |  |  | 141,634,245 |  |  |  | 7.60 |  |  |  | 311,967,000 |  |  |  | 8.68 |
Schedule of Assumptions Used to Value Options |
| 2023 |  | 2024 |  | 2025
Expected dividend yield | 0% |  | 0% |  | 0%
Expected volatility | 69% |  | 73% |  | 93%
Risk-free interest rate | 4% |  | 4% |  | 4%
Expected life of options (in years) | 6 |  | 6 |  | 6

X
- References No definition available. + Details
Name: | ifrs-full_DisclosureOfClassesOfShareCapitalAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of classes of share capital. [Refer: Classes of share capital [domain]] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Note Effective 2027-01-01 -Name IFRS -Number 19 -IssueDate 2025-01-01 -Paragraph 160 -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=19&code=ifrs-tx-2025-en-r&anchor=para_160_a&doctype=Standard -URIDate 2025-03-27 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Note Effective 2027-01-01 -Name IFRS -Number 19 -IssueDate 2025-01-01 -Paragraph B10 -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=19&code=ifrs-tx-2025-en-r&anchor=para_B10_a&doctype=Appendix&subtype=B -URIDate 2025-03-27 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Note Expiry date 2027-01-01 -Name IAS -Number 1 -IssueDate 2025-01-01 -Paragraph 79 -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2025-en-b&anchor=para_79_a&doctype=Standard -URIDate 2025-03-27 + Details
Name: | ifrs-full_DisclosureOfClassesOfShareCapitalExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-2022:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of information about indirect, by reference to the fair value of the equity instruments granted, measurement of the fair value of goods or services received as consideration for the entity's share options. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 2 -IssueDate 2025-01-01 -Paragraph 47 -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2025-en-r&anchor=para_47_a&doctype=Standard -URIDate 2025-03-27 + Details
Name: | ifrs-full_DisclosureOfIndirectMeasurementOfFairValueOfGoodsOrServicesReceivedShareOptionsGrantedDuringPeriodExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-2022:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of the number and weighted average exercise prices of share options. [Refer: Weighted average [member]] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 2 -IssueDate 2025-01-01 -Paragraph 45 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2025-en-r&anchor=para_45_b&doctype=Standard -URIDate 2025-03-27 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Note Effective 2027-01-01 -Name IFRS -Number 19 -IssueDate 2025-01-01 -Paragraph 31 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=19&code=ifrs-tx-2025-en-r&anchor=para_31_b&doctype=Standard -URIDate 2025-03-27 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Note Effective 2027-01-01 -Name IFRS -Number 19 -IssueDate 2025-01-01 -Paragraph 31 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=19&code=ifrs-tx-2025-en-r&anchor=para_31_b&doctype=Standard -URIDate 2025-03-27 + Details
Name: | ifrs-full_DisclosureOfNumberAndWeightedAverageExercisePricesOfShareOptionsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-2022:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of the number and weighted average remaining contractual life of outstanding share options. [Refer: Weighted average [member]] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 2 -IssueDate 2025-01-01 -Paragraph 45 -Subparagraph d -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2025-en-r&anchor=para_45_d&doctype=Standard -URIDate 2025-03-27 + Details
Name: | ifrs-full_DisclosureOfNumberAndWeightedAverageRemainingContractualLifeOfOutstandingShareOptionsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-2022:textBlockItemType
Balance Type: | na
Period Type: | duration