v3.26.1
Investments in Companies Accounted for at Equity
12 Months Ended
Dec. 31, 2025
Investments in Companies Accounted for at Equity [Abstract]  
INVESTMENTS IN COMPANIES ACCOUNTED FOR AT EQUITY

Note 9:- Investments in companies accounted for at equity

 

The following table summarizes the Group’s investments in companies accounted for at equity:

 

   December 31, 
   2025   2024 
         
TSG (Joint venture)  $33,882   $20,453 
Other Investments accounted for at equity   13,691    17,185 
Other investments held by subsidiaries   1,335    1,558 
           
   $48,908   $39,196 

 

Investment in TSG

 

The Company holds directly a 37.33% share interest in the issued and outstanding share capital of TSG, a joint venture engaged in the fields of command-and-control systems, intelligence, homeland security and cyber security. The Company’s investment in TSG is reflected in the consolidated financial statements using the equity method of accounting. At the acquisition date the Company attributed an amount of $2,140 to a separate component of dividend preference derivative. The dividend preference derivative is presented in accordance with the amount determined in the shareholders’ agreement prior to the company’s initial public offering held on August 1, 2024 and is presented in the consolidated statements of financial position under long-term investments and receivables. On August 1, 2024, TSG completed its initial public offering (IPO) pursuant to a prospectus and became a public company, as defined in the Israeli Companies Law, 5759–1999. The Company’s shares are traded on the Tel Aviv Stock Exchange (TASE). As part of the IPO, TSG issued 338,500 new ordinary shares at a price of NIS 183.25 per share, for total gross proceeds of approximately NIS 62 million. The total issuance costs amounted to approximately NIS 5.3 million. As a result of the IPO the company recognized a capital gain of approximately $4.1 million.

 

On October 29, 2025, the Board of Directors of TSG approved a capital raising through a private placement to several investors in the amount of approximately NIS 103,500 thousand (approximately $31,300 thousand), as well as an additional capital raise of approximately NIS 64,500 thousand (approximately $19,500 thousand), subject to the exercise of options granted to investors in the same financing round. For information regarding an additional financing round of TSG subsequent to the end of the reporting period, see Note 26 Subsequent events.

 

a.The following table summarizes the balances related to the Company’s investment in TSG in the consolidated statements of financial position:

 

    December 31,  
    2025     2024  
Investments in companies accounted for at equity method            
Shares   $ 33,882     $ 20,453  
Long-term investments and receivables                
Dividend preference   $ 3,512     $ 3,652  
b.The following table summarizes the changes in the fair value of TSG’s dividend preference derivative:

 

   December 31, 
   2025   2024 
Opening balance  $3,652   $3,000 
Increase in fair value recognized in profit or loss   
-
    67 
Other income   
-
    590 
Dividend   (577)   
-
 
Currency exchange rate in other comprehensive income (loss)   437    (5)
Closing balance  $3,512   $3,652 

 

c.The following table summarizes the changes in the carrying amount of the Company’s investment in TSG:

 

January 1, 2023  $19,459 
      
Company’s share of profit   686 
Company’s share of other comprehensive income (loss)   (575)
Adjustments arising from translating financial statements from functional currency to presentation currency   (572)
December 31, 2023  $18,998 

 

Company’s share of profit   701 
Company’s share of other comprehensive income (loss)   (1,964)
Capital gain realized from issuance of shares   4,141 
Capital note conversion   (1,352)
Adjustments arising from translating financial statements from functional currency to presentation currency   (71)
December 31, 2024  $20,453 

 

Company’s share of profit   1,557 
Company’s share of other comprehensive income (loss)   101 
Capital gain realized from issuance of shares and options   9,220 
Dividend   (577)
Adjustments arising from translating financial statements from functional currency to presentation currency   3,128 
December 31, 2025  $33,882 
d.

Summarized financial data of joint venture or investment:

 

(i)Summarized statements of financial position of TSG as of December 31, 2025 and 2024:
     
   December 31, 
   2025   2024 
Current assets  $102,293   $64,853 
Non-current assets   108,131    79,473 
Current liabilities   (64,710)   (40,853)
Non-current liabilities   (56,941)   (59,236)
Net assets   88,773   $44,237 
Accumulated cost of share-based payment   (5,676)   (4,293)
Total equity attributed to shareholders  $83,097   $39,944 
    37.33%   42.71%
Share of equity in TSG   31,020    17,060 
Excess of fair value over carrying amount   2,862    3,393 
Total investment carrying amount  $33,882   $20,453 

 

(ii)Summarized operating results of TSG for the years ended December 31, 2025, 2024 and 2023:

 

   Year ended December 31, 
   2025   2024   2023 
             
Revenues  $125,851   $87,102   $79,449 
Net income   5,632    3,028    2,587 
Other comprehensive income   270    999    1,236 
                
Total comprehensive income  $5,902   $4,027   $3,823 
                
Company’s share in TSG   37.33%   42.71%   50%
    2,203    1,720    1,912 
Amortization of excess cost of intangible assets net of tax   (545)   (523)   (608)
Company’s share of total comprehensive income  $1,658   $1,197   $1,304 
                
Company’s share of other comprehensive income   101    496    618 
Company’s share of profit   1,557    701    686 
   $1,658   $1,197   $1,304 

Other Investments accounted for at equity

 

On September 4, 2024, the company acquired 21.45% share interest in the issued and outstanding share capital of the investee. The consideration for the acquisition was approximately NIS 56.8 million, equivalent to approximately $15,252. The Company’s investment is reflected in the consolidated financial statements using the equity method of accounting.

 

e.The following table summarizes the balances related to the Company’s Other Investments accounted for at equity in the consolidated statements of financial position:

 

  

December 31,

 
   2025   2024 
Investments in companies accounted for at equity method        
Shares  $13,691   $17,185 

 

f.The following table summarizes the changes in the carrying amount of the Company’s Other Investments accounted for at equity in the consolidated statements of financial position:
Acquisition   15,323 
Company’s share of profit   1,617 
Adjustments arising from translating financial statements from functional currency to presentation currency   245 
December 31, 2024  $17,185 

 

Company’s share of profit   2,443 
Dividend   (5,363)
Adjustments arising from translating financial statements from functional currency to presentation currency   (574)
December 31, 2025  $13,691 
g.Summarized financial data of joint venture:

 

(iii)Summarized statements of financial position of other Investments accounted for at equity as of December 31, 2025 and 2024:

 

   December 31, 
   2025   2024 
Current assets  $81,166   $84,796 
Non-current assets   1,256    597 
Current liabilities   (44,607)   (45,763)
Non-current liabilities   (282)   (186)
Net assets  $37,533   $39,444 
Accumulated cost of share-based payment   (3,949)   
-
 
Total equity attributed to shareholders  $33,584   $39,444 
    21.45%   21.45%
Share of equity   7,204    8,461 
Excess of fair value over carrying amount   6,487    8,724 
Total investment carrying amount  $13,691   $17,185 

 

(iv)Summarized operating results of other Investments accounted for at equity for the years ended December 31, 2025 and 2024:

 

   Year ended
December 31,
   For the
period starting
September, 4
2024
and ended
December 31,
 
   2025   2024 
         
Revenues  $248,100   $87,623 
Net income   21,194    10,791 
           
Net income  $21,194   $10,791 
           
Company’s share   21.45%   21.45%
    4,546    2,315 
Amortization of excess cost of intangible assets net of tax   (2,103)   (697)
Company’s share of profit  $2,443   $1,617 
           
Company’s share of profit   2,443    1,617 
   $2,443   $1,617