XML 20 R4.htm IDEA: XBRL DOCUMENT v3.22.0.1
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
Non-controlling interests
Total
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)            
Exercise of warrants 85 (42)         43   43
Share-based payments   1,273 1,273   1,273
Transfer of derivative instrument from liability to equity (see Note 10D)   1,934         1,934   1,934
Total transactions with owners of the Company 2,389 1,892 1,467       5,748   5,748
Loss for the year             (5,850) (5,850) (43) (5,893)
Balance at Dec. 31, 2019 46,986 9,874 3,181 761 (859) (49,522) 10,421 438 10,859
Transactions with owners of the Company:                    
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs 21,200 14,825 2,723 38,748 38,748
Exercise of warrants 38,013 (23,780) 455 14,688 14,688
Share-based payments 889 1,756 2,645 2,645
Transfer of derivative instrument from liability to equity (see Note 10D) 27,386 27,386 27,386
ADS and warrants issued in connection with the purchase of a subsidiary (see Note 5B)   11,821 1,679         13,500   13,500
Total transactions with owners of the Company 71,923 20,110 4,934 96,967 96,967
Loss for the year           (27,999) (27,999) (75) (28,074)
Balance at Dec. 31, 2020 118,909 29,984 8,115 761 (859) (77,521) 79,389 363 79,752
Transactions with owners of the Company:                    
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs 540     540 540
Exercise of warrants 3,167 (1,967)   1,200 1,200
Share-based payments 1,335 747 2,082 2,082
Total transactions with owners of the Company   5,042 (1,967) 747       3,822   3,822
Loss for the year (18,384) (18,384) (84) (18,468)
Balance at Dec. 31, 2021 $ 123,951 $ 28,017 $ 8,862 $ 761 $ (859) $ (95,905) $ 64,827 $ 279 $ 65,106