XML 46 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Issued capital [member]
Share premium [member]
Capital reserves from options granted [Member]
Other reserves [member]
Capital reserves from transactions with non- controlling interest [Member]
Reserve of exchange differences on translation [member]
Warrants [Member]
Retained earnings [member]
Total [Member]
Non-controlling interests [member]
Total
Balance at Dec. 31, 2016 $ 1,189 $ 53,817 $ 779 $ 538   $ (1,117) $ 1,057 $ (53,336)     $ 2,927
Other comprehensive loss                    
TOTAL COMPREHENSIVE LOSS FOR THE YEAR               (2,545)     (2,545)
TRANSACTIONS WITH SHAREHOLDERS:                      
Issuance of shares and warrants 2,501 69 267               2,837
Exercise of warrant, net 1,602 626                 2,228
Stock-based compensation in connection with options granted to employees and service providers     64               64
Forfeiture and expiration of options and warrants   528 (201)       (327)        
TOTAL TRANSACTIONS WITH SHAREHOLDERS 4,103 1,223 130       (327)       5,129
Balance at Dec. 31, 2017 5,292 55,040 909 538   (1,117) 730 (55,881)     5,511
Other comprehensive loss                    
TOTAL COMPREHENSIVE LOSS FOR THE YEAR               (6,598)     (6,598)
TRANSACTIONS WITH SHAREHOLDERS:                      
Issuance of shares and warrants 3,179 (1,823) 630               1,986
Exercise of warrant, net 12,453 (5,430)                 7,023
Stock-based compensation in connection with options granted to employees and service providers     157               157
Expiration of options and warrants   1,155 (425)       (730)        
TOTAL TRANSACTIONS WITH SHAREHOLDERS 15,632 (6,098) 362       (730)       9,166
Balance at Dec. 31, 2018 20,924 48,942 1,271 538 (1,117) (62,479) $ 8,079 8,079
Loss for the period               (14,178) (14,178)   (14,178)
Other comprehensive loss       (13)   (28)     (41) (41)
TOTAL COMPREHENSIVE LOSS FOR THE YEAR       (13)   (28)   (14,178) (14,219)   (14,219)
TRANSACTIONS WITH SHAREHOLDERS:                      
Issuance of shares and warrants 1,878 (1,248)         197   827 827
Transactions with non-controlling interest         11,714       11,714 1,424 13,138
Share in capital reserve of an associate         47       47 47
Stock-based compensation in connection with options granted to employees and service providers     259           259 259
Expiration of options and warrants   179 (179)              
TOTAL TRANSACTIONS WITH SHAREHOLDERS 1,878 (1,069) 80   11,761   197 12,847 1,424 14,271
Balance at Dec. 31, 2019 $ 22,802 $ 47,873 $ 1,351 $ 525 $ 11,761 $ (1,145) $ 197 $ (76,657) $ 6,707 $ 1,424 $ 8,131