v3.26.1
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
Other reserves
Accumulated deficit
Total
Non-controlling interests
Total
Balance at Dec. 31, 2022 $ 58,592 $ 5,180 $ 5,190 $ 559 $ 497 $ (63,569) $ 6,449 $ 6,449
Net loss (5,122) (5,122) (761) (5,883)
Sale of non-controlling interest in subsidiary 251 251 2,734 2,985
Issuance of ordinary shares in respect of investment in associate 288 288 288
Issuance of ordinary shares, 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
Net loss (6,284) (6,284) (1,188) (7,472)
Issuance of ordinary shares, 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
Net loss (12,179) (12,179) (385) (12,564)
Issuance of ordinary shares in respect of investment in associate                 143,617
Issuance of ordinary shares, net of issue expenses 2,262 2,262 2,262
Issuance and exercise of warrants 1,121 1,121 1,121
Issuance and conversion of convertible debentures 2,212 2,212 2,212
Deemed issuance of shares by a subsidiary 392 392 187 579
Deemed stock exchange listing expenses 1,410 1,410 1,410
Cost of subsidiaries share-based payment 321 321
Cost of share-based payment 867 867 867
Balance at Dec. 31, 2025 $ 76,481 $ 6,613 $ 5,190 $ 1,202 $ 1,907 $ (87,154) $ 4,239 $ 908 $ 5,147