v3.25.2
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Share capital and premium
Reserve from share-based payment transactions
Warrants
Transactions with non-controlling interests
Foreign currency translation reserve
Accumulated deficit
Total
Non-controlling interests
Total
Balance at Dec. 31, 2021 $ 58,541 $ 4,331 $ 5,190 $ 559 $ 497 $ (60,977) $ 8,141 $ 8,141
Income (loss) (2,592) (2,592) (2,592)
Exercise of warrants 3 3 3
Cost of share-based payment 48 849 897 897
Balance at Dec. 31, 2022 58,592 5,180 5,190 559 497 (63,569) 6,449 6,449
Income (loss) (5,122) (5,122) (761) (5,883)
Sale of minority interest in subsidiary 251 251 2,734 2,985
Issuance of share capital in respect of investment in affiliate 288 288 288
Issuance of share capital, net of issue expenses 5,552 5,552 5,552
Cost of share-based payment 94 102 196 196
Balance at Dec. 31, 2023 64,526 5,282 5,190 810 497 (68,691) 7,614 1,973 9,587
Income (loss) (6,284) (6,284) (1,188) (7,472)
Issuance of share capital, net of issue expenses 6,255 6,255 6,255
Cost of share-based payment 105 464 569 569
Balance at Dec. 31, 2024 $ 70,886 $ 5,746 $ 5,190 $ 810 $ 497 $ (74,975) $ 8,154 $ 785 $ 8,939