XML 81 R29.htm IDEA: XBRL DOCUMENT v3.20.1
Financial Instruments and Financial Risk Management (Tables)
12 Months Ended
Dec. 31, 2019
Disclosure of financial risk management [text block] [Abstract]  
Disclosure of financial assets [text block]
   December 31, 
   2019 
   Level 3 
   USD in thousands 
     
Linkury’s shares   2,637 
Algomizer Warrants   71 
Reverse earn-out   0 
Conversion Right   619 
Anti-dilution   289 
    3,616 
Disclosure of fair value of financial instruments [text block]
   Linkury’s shares   Algomizer Warrants   Reverse
earn out
   Conversion Right   Anti-dilution   Total 
   USD in thousands 
Balance as of January 1, 2019   -    -    -    -    -    - 
Initial recognition of financial asset   2,501    162    13    617    231    3,524 
Changes in fair value recognized within profit or loss   136    (91)   (13)   2    58    92 
Balance as of December 31, 2019   2,637    71    -    619    289    3,616 
Disclosure of fair value measurement of liabilities [text block]
   December 31 
   2019   2018 
   Level 1   Level 3   Total   Level 1   Level 3   Total 
   USD in thousands 
Financial liabilities at fair value through profit or loss -                        
Fair value of warrants   1,419    100    1,519    1,504    444    1,948 
Unrecognized Day 1 loss (see note 13)   -    (60)   (60)   -    (347)   (347)
Warrants, net   1,419    40    1,459    1,504    97    1,601 
Schedule of level 3 financial liabilities [table text block]
   Warrants 
   USD in thousands 
Opening balance as of January 1, 2019   97 
Changes in fair value of warrants issued to investors   (57)
Closing balance as of December 31, 2019   40 
   Warrants 
   USD in thousands 
Opening balance as of January 1, 2018   559 
Granted (see note 13(b))   6,681 
Exercised   (7,045)
Changes in fair value of warrants issued to investors   (98)
Closing balance as of December 31, 2018   97 
   Warrants 
   USD in thousands 
Opening balance as of January 1, 2017   237 
Granted (see note 13(b))   6,041 
Exercised   (2,217)
Changes in fair value of warrants issued to investors   (3,502)
Closing balance as of December 31, 2017   559