XML 23 R4.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Share Capital
Share premium
Receipts on account of warrants
Capital reserve for share-based payments
Capital reserve from transactions with related parties
Capital reserve from transactions with Non-controlling interest
Accumulated loss
Equity attributable to owners of parent [member]
Non-controlling interests
Total
Balance at Dec. 31, 2016 $ 30,826 $ 7,415 $ 583 $ 761   $ (26,200) $ 13,385 $ 13,385
Transactions with owners of the company:                    
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs 2,174     2,174   2,174
Issuance of shares due to RSUs vesting   1,083   (1,083)        
Share issuance due to an acquisition of a subsidiary (see Note 5) 1,800     1,800 2,016 3,816
Share-based payments 96 2,225     2,321   2,321
Total transactions with owners of the Company 5,153 1,142   6,295 2,016 8,311
Comprehensive loss for the year:                    
Loss for the year   (12,177) (12,177) (736) (12,913)
Other comprehensive loss   (95) (95) 95
Total comprehensive loss for the year   (12,272) (12,272) (736) (13,008)
Balance at Dec. 31, 2017 35,979 7,415 1,725 761 (38,472) 7,408 1,280 8,688
Transactions with owners of the company:                    
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs 4,276         4,276   4,276
Issuance of shares due to RSUs vesting 299   (299)    
Exercise of warrants   2,133       2,133 2,133
Share issuance due to an acquisition of a subsidiary (see Note 5) 1,856       (859)   997 (861) 136
Share-based payments 54 288     342 431 773
Transfer of derivative instrument from liability to equity   567       567   567
Total transactions with owners of the Company 8,618 567 (11)   (859)   8,315 (430) 7,885
Comprehensive loss for the year:                    
Loss for the year                 (5,569)
Other comprehensive loss                  
Total comprehensive loss for the year     (5,200) (5,200) (369) (5,569)
Balance at Dec. 31, 2018 44,597 7,982 1,714 761 (859) (43,672) 10,523 481 11,004
Transactions with owners of the company:                    
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs   2,200   298       2,498   2,498
Issuance of shares due to RSUs vesting   104   (104)            
Issuance of shares due to RSUs vesting, shares                  
Exercise of warrants   85 (42)         43   43
Share-based payments       1,273       1,273   1,273
Transfer of derivative instrument from liability to equity     1,934         1,934   1,934
Total transactions with owners of the Company   2,389 1,892 1,467       5,748   5,748
Comprehensive loss for the year:                    
Loss for the year             (5,850) (5,850) (43) (5,893)
Total comprehensive loss for the year                   (5,893)
Balance at Dec. 31, 2019   $ 46,986 $ 9,874 $ 3,181 $ 761 $ (859) $ (49,522) $ 10,421 $ 438 $ 10,859