XML 23 R4.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
shares in Thousands, $ in Thousands
Ordinary shares [Member]
Share premium [Member]
Warrants [Member]
Capital reserve [Member]
Other comprehensive loss [Member]
Accumulated deficit [Member]
Non-controlling interest [Member]
Total
BALANCE at Dec. 31, 2022 $ 27,100 $ 338,976 $ 1,408 $ 14,765 $ (1,416) $ (329,992) $ 0 $ 50,841
BALANCE, shares at Dec. 31, 2022 922,959              
CHANGES IN                
Issuance of share capital, pre-funded warrants and warrants, net, shares 124,955              
Issuance of share capital, net $ 3,242 10,847 0 0 0 0 0 14,089
Warrants exercised $ 1,000 5,559 0 0 0 0 0 6,559
Warrants exercised, shares 38,182              
Employee stock options exercised $ 13 45 0 (31) 0 0 0 27
Employee stock options exercised, shares 493              
Employee stock options expired $ 0 55 0 (55) 0 0 0 0
Share-based compensation 0 0 0 2,321 0 0 0 2,321
Comprehensive loss for the year 0 0 0 0 0 (60,614) 0 (60,614)
BALANCE at Dec. 31, 2023 $ 31,355 355,482 1,408 17,000 (1,416) (390,606) 0 13,223
BALANCE, shares at Dec. 31, 2023 1,086,589              
CHANGES IN                
Issuance of share capital, pre-funded warrants and warrants, net $ 4,712 (3,060) 6,650 0 0 0 0 8,302
Issuance of share capital, pre-funded warrants and warrants, net, shares 174,322              
Pre-funded warrants exercised, shares 74,989              
Warrants exercised $ 2,009 682 (2,691) 0 0 0 0 0
Employee stock options exercised $ 21 50 0 (49) 0 0 0 22
Employee stock options exercised, shares 770              
Employee stock options expired $ 0 539 0 (539) 0 0 0 0
Share-based compensation 0 0 0 1,135 0 0 0 1,135
Comprehensive loss for the year 0 0 0 0 0 (9,221) 0 (9,221)
BALANCE at Dec. 31, 2024 $ 38,097 353,693 5,367 17,547 (1,416) (399,827) 0 13,461
BALANCE, shares at Dec. 31, 2024 1,336,670              
CHANGES IN                
Issuance of share capital, pre-funded warrants and warrants, net $ 27,273 (22,260) 501 0 0 0 0 5,514
Issuance of share capital, pre-funded warrants and warrants, net, shares 978,340              
Pre-funded warrants exercised $ 8,058 (5,876) (2,182) 0 0 0 0 0
Pre-funded warrants exercised, shares 295,804              
Employee stock options expired $ 0 2,027 0 (2,027) 0 0 0 0
Share-based compensation 0 0 0 396 0 0 0 396
Non-controlling interest 0 0 0 0 0 0 6,000 6,000
Comprehensive loss for the year 0 0 0 0 0 (1,175) (851) (2,026)
BALANCE at Dec. 31, 2025 $ 73,428 $ 327,584 $ 3,686 $ 15,916 $ (1,416) $ (401,002) $ 5,149 $ 23,345
BALANCE, shares at Dec. 31, 2025 2,610,814