XML 21 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Changes in Shareholders’ Equity - USD ($)
$ in Thousands
Share capital
Additional paid-in capital
Accumulated other comprehensive income (loss)
Retained earnings
Non-controlling interests
Total
Balance at Dec. 31, 2017 $ 1,040 $ 183,445 $ 83 $ 25,713 $ 3,282 $ 213,563
Balance (in Shares) at Dec. 31, 2017 44,488,578          
Issue of share capital, net of issuance costs of $ 400 $ 117 34,452 34,569
Issue of share capital, net of issuance costs of $ 400 (in Shares) 4,268,293          
Exercise of stock options $ 2 309 311
Exercise of stock options (in Shares) 104,167          
Stock-based compensation 194 194
Increase in value of put options of redeemable non-controlling interests (1,726) (1,726)
Dividend (13,348) (69) (13,417)
Other comprehensive income (loss) (6,208) (310) (6,518)
Net income       19,883 1,510 21,393
Balance at Dec. 31, 2018 $ 1,159 218,400 (6,125) 30,522 4,413 248,369
Balance (in Shares) at Dec. 31, 2018 48,861,038          
Exercise of stock options $ 2 173 175
Exercise of stock options (in Shares) 78,500          
Stock-based compensation 74 74
Acquisition of redeemable non-controlling interests (911) (911)
Increase in value of put options of redeemable non-controlling interests (6,560) (6,560)
Acquisition of non-controlling interests 359 359
Non-controlling interests reclassification to Redeemable non-controlling interests 9,899 9,899
Dividend (14,963) (457) (15,420)
Other comprehensive income (loss) 5,801 424 6,225
Net income       20,266 2,221 22,487
Balance at Dec. 31, 2019 $ 1,161 218,647 (324) 28,354 16,859 264,697
Balance (in Shares) at Dec. 31, 2019 48,939,538          
Exercise of stock options $ 3 253       256
Exercise of stock options (in Shares) 95,517          
Acquisition of redeemable non-controlling interests   (5,972)       (5,972)
Increase in value of put options of redeemable non-controlling interests       (1,317)   (1,317)
Acquisition of non-controlling interests   (1,215)     (3,409) (4,624)
Non-controlling interests reclassification to Redeemable non-controlling interests         (6,617) (6,617)
Dividend       (12,503) (931) (13,434)
Other comprehensive income (loss)     8,159   267 8,426
Net income       25,186 2,405 27,591
Balance at Dec. 31, 2020 $ 1,164 $ 211,713 $ 7,835 $ 39,720 $ 8,574 $ 269,006
Balance (in Shares) at Dec. 31, 2020 49,035,055