XML 30 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2020 $ 111,739,000 $ (64,768,000) $ 46,971,000 $ 74,000 $ 47,045,000
Balance, shares at Dec. 31, 2020 312,760,305          
Issuance of ordinary shares, net of issuance costs [1] 13,508,000 13,508,000 13,508,000
Issuance of ordinary shares, net of issuance costs, shares 6,891,720          
Exercise of options 57,000 57,000 57,000
Exercise of options, shares 1,605,402          
Exercise of warrants 595,000 595,000 595,000
Exercise of warrants, shares 1,174,589          
Share-based payment 2,310,000 2,310,000 154,000 2,464,000
Share-based payment, shares 220,000          
Loss for the year (15,036,000) (15,036,000) (15,036,000)
Balance at Dec. 31, 2021 128,209,000 (79,804,000) 48,405,000 228,000 48,633,000
Balance, shares at Dec. 31, 2021 322,652,016          
Exercise of options 4,000 4,000 4,000
Exercise of options, shares 7,540          
Share-based payment 1,597,000 1,597,000 225,000 1,822,000
Share-based payment, shares 320,000          
Loss for the year (21,676,000) (21,676,000) (21,676,000)
Balance at Dec. 31, 2022 129,810,000 (101,480,000) 28,330,000 453,000 28,783,000
Balance, shares at Dec. 31, 2022 322,979,556          
Issuance of ordinary shares, net of issuance costs [1] 4,181,000 4,181,000 4,181,000
Issuance of ordinary shares, net of issuance costs, shares [1] 136,798,500          
Share-based payment 1,291,000 1,291,000 150,000 1,441,000
Loss for the year (18,410,000) (18,410,000) (18,410,000)
Balance at Dec. 31, 2023 $ 135,282,000 $ (119,890,000) $ 15,392,000 $ 603,000 $ 15,995,000
Balance, shares at Dec. 31, 2023 459,778,056          
[1] Issuance costs in the amount of $485 and $465 in 2023 and 2021 respectively.