XML 33 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated 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
Beginning balance, value 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)
Ending balance, value at Dec. 31, 2022 129,810 (101,480) 28,330 453 28,783
Balance, shares at Dec. 31, 2022 322,979,556          
Share-based payment 1,291 1,291 150 1,441
Loss for the year (18,410) (18,410) (18,410)
Issuance of Ordinary Shares, net of issuance costs [1] 4,181 4,181 4,181
Issuance of ordinary shares, net of issuance costs, shares [1] 136,798,500          
Ending balance, value at Dec. 31, 2023 135,282 (119,890) 15,392 603 15,995
Balance, shares at Dec. 31, 2023 459,778,056          
Share-based payment 727 727 61 788
Share-based payment, shares 3,958,740          
Loss for the year (11,138) (11,138) (11,138)
Issuance of Ordinary Shares, net of issuance costs [1] 903 903 903
Issuance of ordinary shares, net of issuance costs, shares [1] 44,973,900          
Transactions with shareholder 182 182 182
Ending balance, value at Dec. 31, 2024 $ 137,094 $ (131,028) $ 6,066 $ 664 $ 6,730
Balance, shares at Dec. 31, 2024 508,710,696          
[1] Issuance costs in the amount of $140 and $485 in 2024 and 2023 respectively.