Schedule of Composition and Movement |
Composition
and movement:
| |
Patents | | |
Goodwill | | |
Customer
relations, order backlog | | |
Technology (2) | | |
Total | |
| |
USD
in thousands | |
Cost: | |
| | |
| | |
| | |
| | |
| |
| |
| | |
| | |
| | |
| | |
| |
Balance
as of January 1, 2023 | |
| 32 | | |
| 13,702 | | |
| 20,823 | | |
| 1,126 | | |
| 35,683 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Impairment
recognized in the year (1) | |
| - | | |
| (10,643 | ) | |
| (4,615 | ) | |
| - | | |
| (15,258 | ) |
Adjustments
arising from translating financial statements from functional currency to presentation currency | |
| (1 | ) | |
| (592 | ) | |
| (613 | ) | |
| (34 | ) | |
| (1,240 | ) |
Balance
as of December 31, 2023 | |
| 31 | | |
| 2,467 | | |
| 15,595 | | |
| 1,092 | | |
| 19,185 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Impairment
recognized in the year (1) | |
| - | | |
| (571 | ) | |
| (82 | ) | |
| - | | |
| (653 | ) |
Adjustments
arising from translating financial statements from functional currency to presentation currency | |
| (1 | ) | |
| (22 | ) | |
| (99 | ) | |
| (6 | ) | |
| (128 | ) |
Balance
as of December 31, 2024 | |
| 30 | | |
| 1,874 | | |
| 15,414 | | |
| 1,086 | | |
| 18,404 | |
Accumulated
amortization: | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance
as of January 1, 2023 | |
| 9 | | |
| - | | |
| 5,113 | | |
| 661 | | |
| 5,783 | |
Amortization
recognized in the year (1) | |
| 9 | | |
| - | | |
| 5,278 | | |
| 446 | | |
| 5,733 | |
Adjustments
arising from translating financial statements from functional currency to presentation currency | |
| * | | |
| - | | |
| (199 | ) | |
| (15 | ) | |
| (214 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance
as of December 31, 2023 | |
| 18 | | |
| - | | |
| 10,192 | | |
| 1,092 | | |
| 11,302 | |
Amortization
recognized in the year (1) | |
| 6 | | |
| - | | |
| 947 | | |
| - | | |
| 953 | |
Adjustments
arising from translating financial statements from functional currency to presentation currency | |
| | | |
| - | | |
| (56 | ) | |
| (6 | ) | |
| (62 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance
as of December 31, 2024 | |
| 24 | | |
| - | | |
| 11,083 | | |
| 1,086 | | |
| 12,193 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net
balance: | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
As
of December 31, 2024 | |
| 6 | | |
| 1,874 | | |
| 4,331 | | |
| - | | |
| 6,211 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
As
of December 31, 2023 | |
| 13 | | |
| 2,467 | | |
| 5,403 | | |
| - | | |
| 7,883 | |
| *) | Less than 1 thousand US dollars. |
1) | Customer relations, order backlog and brand amortization expenses are classified in the statement of profit or loss under sales and marketing expenses. |
2) | Technology and supplier relationships amortization expenses are classified in the statement of profit or loss under cost of sales expenses. Patents amortization expenses are classified in the statement of profit or loss under general and administrative expenses. |
|
Schedule of the Goodwill and the Intangible Assets |
The
carrying amount as of December 31, 2024 of the goodwill and the intangible assets which were allocated to each cash-generating unit:
| |
Professional
Services | | |
Consulting | | |
Total | |
| |
| |
Patents | |
| 6 | | |
| - | | |
| 6 | |
Goodwill | |
| 1,874 | | |
| - | | |
| 1,874 | |
Customer
relationship, Suppliers relationship and Backlog | |
| 924 | | |
| 3,407 | | |
| 4,331 | |
Total | |
| 2,804 | | |
| 3,407 | | |
| 6,211 | |
|