XML 60 R46.htm IDEA: XBRL DOCUMENT
v3.23.1

Share Based Payments (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
Disclosure Of Share Based Payment Arrangements [Abstract] |
Schedule of fair value of the options granted using the Binomial model |
|  | Year ended December 31, 2021 |
Share price |  | $ | 16.85 |
Contractual life |  |  | 10 years |
Expected exercise factor |  |  | 1.5 |
Dividend yield |  |  | 0 | %
Expected volatility (weighted average) |  |  | 35.1 | %
Risk-free interest rate |  |  | 0.5%–1.3 | %
Fair value of option at the grant date |  | $ | 16.85 |
|  | Year ended December 31, 2022 |
Share price |  | $ | 2,110 |
Contractual life |  |  | 8 years |
Expected exercise factor |  |  | 1.5 |
Dividend yield |  |  | 0 | %
Expected volatility (weighted average) |  |  | 41 | %
Risk-free interest rate |  |  | 3.28%–3.65 | %
Fair value of option at the grant date |  | $ | 1,078–$2,126 |
Schedule of employee option activity |
|  | Number of options |  |  | Weighted average exercise price |  |  | Weighted average remaining contractual term (in years) |  |  | Aggregate intrinsic value |
Outstanding at January 1, 2022 |  |  | 66,250 |  |  | $ | 0.45 |  |  |  | 7.96 |  |  | $ | 1,360 |
Exercised |  |  | (20,000 | ) |  |  | - |  |  |  |  |  |  |  |  |
Forfeited |  |  | (20,000 | ) |  |  | - |  |  |  |  |  |  |  |  |
Outstanding at December 31, 2022 |  |  | 26,250 |  |  | $ | 0.91 |  |  |  | 5.95 |  |  | $ | 397 |
Exercisable at December 31, 2022 |  |  | 6,250 |  |  | $ | 3.81 |  |  |  | 0.6 |  |  | $ | 76 |
|  | Number of options |  |  | Weighted average exercise price |  |  | Weighted average remaining contractual term (in years) |  |  | Aggregate intrinsic value |
Outstanding at January 1, 2022 |  |  | - |  |  | $ | - |  |  |  | - |  |  | $ | - |
Granted |  |  | 4,028 |  |  |  | 264.67 |  |  |  |  |  |  |  |  |
Outstanding at December 31, 2022 |  |  | 4,028 |  |  |  | 264.67 |  |  |  | 7.94 |  |  |  | 7,499 |
Exercisable at December 31, 2022 |  |  | 827 |  |  | $ | 0.28 |  |  |  | 7.92 |  |  | $ | 1,839 |
Schedule of options outstanding |
Exercise price |  | Options outstanding |  |  | Weighted average remaining contractual life (years) |  |  | Options exercisable |  |  | Weighted average exercise price of exercisable options |
In $ |  |  |  |  |  |  |  |  |  |  |  |
0 |  |  | 20,000 |  |  |  | 7.62 |  |  |  | - |  |  | $ | - |
3.81 |  |  | 6,250 |  |  |  | 0.6 |  |  |  | 6,250 |  |  | $ | 3.81 |
|  |  | 26,250 |  |  |  | 5.99 |  |  |  | 6,250 |  |  | $ | 3.81 |
Exercise price |  | Options outstanding |  |  | Weighted average remaining contractual life (years) |  |  | Options exercisable |  |  | Weighted average exercise price of exercisable options |
In $ |  |  |  |  |  |  |  |  |  |  |  |
0.28 |  |  | 3,238 |  |  |  | 7.92 |  |  |  | 827 |  |  | $ | 0.28 |
469 |  |  | 297 |  |  |  | 7.99 |  |  |  | - |  |  |  | - |
1,878 |  |  | 493 |  |  |  | 7.99 |  |  |  | - |  |  |  | - |
|  |  | 4,028 |  |  |  | 7.94 |  |  |  | 827 |  |  | $ | 0.28 |
Schedule of share-based payment expense related to employee stock option |
|  | Year ended December 31, |
|  | 2021 |  |  | 2022 |
Selling and marketing expenses |  | $ | 956 |  |  | $ | (56 | )
General and administrative expenses |  |  | - |  |  |  | 2,135 |
|  | $ | 956 |  |  | $ | 2,079 |

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 2022-03-24 -Paragraph 47 -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2022-en-r&anchor=para_47_a&doctype=Standard -URIDate 2022-03-24 + Details
Name: | ifrs-full_DisclosureOfIndirectMeasurementOfFairValueOfGoodsOrServicesReceivedShareOptionsGrantedDuringPeriodExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-types: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 2022-03-24 -Paragraph 45 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2022-en-r&anchor=para_45_b&doctype=Standard -URIDate 2022-03-24 + Details
Name: | ifrs-full_DisclosureOfNumberAndWeightedAverageExercisePricesOfShareOptionsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of the range of exercise prices for outstanding share options. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 2 -IssueDate 2022-03-24 -Paragraph 45 -Subparagraph d -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2022-en-r&anchor=para_45_d&doctype=Standard -URIDate 2022-03-24 + Details
Name: | ifrs-full_DisclosureOfRangeOfExercisePricesOfOutstandingShareOptionsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The explanation that enables users of financial statements to understand the effect of share-based payment transactions on the entity's profit (loss). + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 2 -IssueDate 2022-03-24 -Paragraph 50 -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2022-en-r&anchor=para_50&doctype=Standard -URIDate 2022-03-24 + Details
Name: | ifrs-full_ExplanationOfEffectOfSharebasedPaymentsOnProfitOrLoss
Namespace Prefix: | ifrs-full_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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