XML 71 R55.htm IDEA: XBRL DOCUMENT v3.22.1
Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure of significant unobservable inputs used in fair value measurement of liabilities [line items]  
Schedule of maximum exposure to credit risk for trade and other receivables
(in thousands)
 
December 31, 2021
 
 
December 31, 2020
 
EMEA $879  $1,246 
Australia  119   - 
North America  546   1,491 
Total $1,544  $2,737 
Schedule of exposure to foreign currency risk
(in USD thousands)
 
USD
 
 
NIS
 
 
CAD
 
 
Total
 
Financial assets and financial liabilities:
            
          
Current assets
                
Cash and restricted cash  1,004   484   132   1,788 
Trade and other receivables  428   840   276   1,544 
Advances to supplier  470   -   -   470 
Current liabilities
                
Bank loan  -   (27)  -   (27)
Accounts payable and accrued liabilities  (309)  (992)  (1,345)  (2,646)
Due to related party      0   0   0 
Future purchase consideration  (350)          (350)
Convertible debentures  (3,343)  0   -   (3,343)
Warrant liability  (2,177)  0   -   (2,177)
Total
 
 
(4,277
)
 
 
473
 
 
 
(937
)
 
 
(4,741
)
                 
10% fluctuation in exchange rate
 
 
(428
)
 
 
47
 
 
 
(94
)
 
 
(474
)
Convertible Promissory Note [Member]  
Disclosure of significant unobservable inputs used in fair value measurement of liabilities [line items]  
Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, liabilities
Sensitivity Analysis:
 
Type
Valuation Technique
Key Inputs
Inter-relationship between significant inputs and fair value measurement
Convertible Promissory Note
The fair value of the convertible promissory note has been calculated using a binomial lattice methodology
Key observable inputs
·
Share price (December 31, 2021: US $3.70)
·
Risk-free interest rate (December 31, 2021: 0.67%)
·
Dividend yield (December 31, 2021: 0%)
Key unobservable inputs
·
Instrument specific spread (December 31, 2021: 45%)
·
Credit spread (December 31, 2021: 9.76%)
The estimated fair value would increase (decrease) if:
·
The share price was higher (lower)
·
The risk-free interest rate was higher (lower)
·
The dividend yield was lower (higher)
·
The instrument specific spread was lower (higher)
·
The credit spread was lower (higher)
 

Convertible Promissory Note, December 31, 2021
  Comprehensive loss 
  Increase  Decrease 
Expected volatility (10% movement vs. the model input)  32,775   (96,413)
Credit spread (10% movement vs. the model input)  (265,377)  297,216 
Instrument specific spread (10% movement vs. the model input)  (265,377)  297,216