v3.26.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Share Capital
Share premium
Receipts on account of warrants
Capital reserve for share- based payments
Capital reserve from transactions with related parties
Capital reserve from transactions with Non- controlling interest
Accumulated loss
Total
Non- controlling interests
Capital reserve from hedging
Total
Balance at Dec. 31, 2022 $ 126,407 $ 28,017 $ 10,164 $ 761 $ (859) $ (117,573) $ 46,911 $ 187 $ (6) $ 47,098
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs 1,045 450 1,495 1,495
ADS issued in connection with the purchase of a subsidiary (see Note 4C) 3,781 3,781 3,781
Share-based payments 1,951 (76) 1,875 1,875
Total transactions with owners of the Company 6,777 450 (76) 7,151 7,151
Loss for the year (19,880) (19,880) (97) (19,977)
Other comprehensive profit (loss) for the year 25 25 25
Balance at Dec. 31, 2023 133,184 28,467 10,088 761 (859) (137,453) 34,207 90 19 34,297
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs 5,065 109 5,174 5,174
Warrant inducement transaction 7,378 (7,322) 100 156 156
Share-based payments 2,004 (1,422) 582 582
Total transactions with owners of the Company 14,447 (7,322) (1,213) 5,912 5,912
Loss for the year (7,240) (7,240) (39) (7,279)
Other comprehensive profit (loss) for the year (19) (19) (19)
Balance at Dec. 31, 2024 147,631 21,145 8,875 761 (859) (144,693) 32,860 51 32,911
Issuance of American Depository Shares (ADSs) on the NASDAQ, net of issuance costs 2,796 135 2,931   2,931
Share-based payments 2,056 (1,747) 309   309
Total transactions with owners of the Company 4,852 (1,612) 3,240   3,240
Loss for the year (26,386) (26,386) (106)   (26,492)
Balance at Dec. 31, 2025 $ 152,483 $ 21,145 $ 7,263 $ 761 $ (859) $ (171,079) $ 9,714 $ (55)   $ 9,659