XML 29 R5.htm IDEA: XBRL DOCUMENT v3.23.1
Statements of Changes in Shareholders' Equity - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2019 $ 65,681 $ (49,393) $ 16,288 $ 16,288
Balance, shares at Dec. 31, 2019 154,649,602          
Issuance of ordinary shares 44,707 44,707 44,707
Issuance of ordinary shares, shares 156,847,640          
Exercise of options 263 263 263
Exercise of options, shares 688,063          
Share-based payment 1,088 1,088 74 1,162
Share-based payment, shares 575,000          
Loss for the year (15,375) (15,375) (15,375)
Balance at Dec. 31, 2020 111,739 (64,768) 46,971 74 47,045
Balance, shares at Dec. 31, 2020 312,760,305          
Issuance of ordinary shares 13,508 13,508 13,508
Issuance of ordinary shares, shares 6,891,720          
Exercise of options 57 57 57
Exercise of options, shares 1,605,402          
Share-based payment 2,310 2,310 154 2,464
Share-based payment, shares 220,000          
Loss for the year (15,036) (15,036) (15,036)
Exercise of warrants 595 595 595
Exercise of warrants, shares 1,174,589          
Balance at Dec. 31, 2021 128,209 (79,804) 48,405 228 48,633
Balance, shares at Dec. 31, 2021 322,652,016          
Exercise of options 4 4 4
Exercise of options, shares 7,540          
Share-based payment 1,597 1,597 225 1,822
Share-based payment, shares 320,000          
Loss for the year (21,676) (21,676) (21,676)
Balance at Dec. 31, 2022 $ 129,810 $ (101,480) $ 28,330 $ 453 $ 28,783
Balance, shares at Dec. 31, 2022 322,979,556