XML 25 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Share Capital
Share premium and other capital reserve
Accumulated deficit
Total equity
Non-controlling Interests
Total
Balance at Dec. 31, 2021 $ 234 $ 260,488 $ (207,069) $ 53,653 $ 9,767 $ 63,420
Loss 0 0 (26,638) (26,638) (3,206) (29,844)
Issuance of ordinary shares, net 1 20 0 21 0 21
Forfeiture of non-controlling interests regarding share-based compensation 0 272 0 272 (272) 0
Benefit to non-controlling interests regarding share-based compensation 0 (2) 0 (2) 2 0
Exercise of subsidiary options 0 [1] 0 [1] 0 [1]
Exercise of options [1] 7 0 7 0 7
RSUs vested [1] [1] 0 [1] 0 [1]
Share-based compensation 0 617 0 617 569 1,186
Balance at Dec. 31, 2022 235 261,402 (233,707) 27,930 6,860 34,790
Loss 0 0 (23,879) (23,879) (2,075) (25,954)
Issuance of ordinary shares, net 51 8,398 0 8,449 0 8,449
Forfeiture of non-controlling interests regarding share-based compensation 0 71 0 71 (71) 0
Benefit to non-controlling interests regarding share-based compensation 0 3 0 3 (3) 0
Issuance of a subsidiary's ordinary shares to the Company 0 (809) 0 (809) 809 0
Issuance of a subsidiary's preferred shares to non-controlling interests 0 (238) 0 (238) 9,761 9,523
RSUs vested [1] [1] 0 [1] 0 [1]
Share-based compensation 0 526 0 526 1,351 1,877
Balance at Dec. 31, 2023 286 269,353 (257,586) 12,053 16,632 28,685
Loss 0 0 (16,485) (16,485) (1,569) (18,054)
Issuance of ordinary shares, net 15 108 0 123 0 123
Forfeiture of non-controlling interests regarding share-based compensation 0 206 0 206 (206) 0
Exercise of pre-funded warrants 62 2,227 0 2,289 0 2,289
RSUs vested [1] [1] 0 [1] 0 [1]
Share-based compensation 0 363 0 363 1,432 1,795
Balance at Dec. 31, 2024 $ 363 $ 272,257 $ (274,071) $ (1,451) $ 16,289 $ 14,838
[1] Represents an amount lower than $1