XML 41 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
shares in Thousands, $ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2021 $ 6 $ 5,440 $ (345) $ 257 $ 5,358
Balance, shares at Dec. 31, 2021 24,800          
Foreign currency translation adjustment (74) (74)
Net income (loss) 978 50 1,028
Balance at Dec. 31, 2022 $ 6 5,440 (419) 1,235 50 6,312
Balance, shares at Dec. 31, 2022 24,800          
Foreign currency translation adjustment 269 269
Net income (loss) 1,789 (50) 1,739
Issue of new shares net of deferred offering costs $ 2 13,505 13,507
Issue of new shares net of deferred offering costs, shares 6,040          
Balance at Dec. 31, 2023 $ 8 18,945 (150) 3,024 21,827
Balance, shares at Dec. 31, 2023 30,840          
Foreign currency translation adjustment (84) (84)
Net income (loss) (2,854) (2,854)
Issue of new shares net of deferred offering costs $ 1 1,195 1,196
Issue of new shares net of deferred offering costs, shares 2,490          
Balance at Dec. 31, 2024 $ 9 $ 20,140 $ (234) $ 170 $ 20,085
Balance, shares at Dec. 31, 2024 33,330