Buildings |
2%-6% |
Plant and equipment |
10%-33% |
Motor vehicles |
15%-33% |
Furniture and fittings |
6%-15% |
Leasehold improvements |
6%-20% |
Customer relationships and backlog 10%-12.5% |
|
Technology |
10%-20% |
Other |
10% |
| Year ended 31 December | ||
2025 | 2024 | |
$’000s | $’000s | |
Sales of goods (point in time) | 103,900 | 91,998 |
Services | 11,572 | 16,073 |
Construction contracts (over time) | 7,726 | 9,265 |
123,198 | 117,336 | |
Networks |
Cyber |
Diagnostics |
Non-core |
Total |
|
$’000s |
$’000s |
$’000s |
$’000s |
$’000s |
|
Revenues from external customers |
11,626 |
8,263 |
47,485 |
55,824 |
123,198 |
Gross profit |
4,991 |
4,219 |
14,238 |
16,616 |
40,064 |
Operating profit/(loss) |
(5,584) |
488 |
16,927 |
1,646 |
13,477 |
Net finance expenses |
(1,109) |
||||
Profit before tax |
12,368 |
Networks |
Cyber |
Diagnostics |
Non-core |
Total |
|
$’000s |
$’000s |
$’000s |
$’000s |
$’000s |
|
Revenues from external customers |
8,550 |
13,131 |
38,617 |
57,038 |
117,336 |
Gross profit |
4,139 |
5,387 |
10,733 |
16,541 |
36,800 |
Operating profit/(loss) |
(4,693) |
2,898 |
(1,721) |
(1,145) |
(4,661) |
Net finance income |
(722) |
||||
Loss before tax |
(5,383) |
Networks | Cyber | Diagnostics | Non-core | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Assets excluding cash & cash | |||||
equivalents | 30,137 | 3,894 | 32,019 | 24,387 | 90,437 |
Liabilities | 17,712 | 4,307 | 12,175 | 15,522 | 49,716 |
Depreciation and amortisation | 891 | 221 | 1,973 | 1,539 | 4,624 |
Additions to non-current assets | 2,073 | 551 | 206 | 1,792 | 4,622 |
Networks | Cyber | Diagnostics | Non-core | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Assets excluding cash & cash | |||||
equivalents | 26,316 | 4,257 | 60,931 | 26,090 | 117,594 |
Liabilities | 7,502 | 4,785 | 23,598 | 20,297 | 56,182 |
Depreciation and amortisation | 1,013 | 203 | 2,157 | 1,595 | 4,968 |
Additions to non-current assets | 2,489 | 311 | 1,742 | 2,604 | 7,146 |
Year ended 31 December | 2025 | 2024 |
$’000s | $’000s | |
Networking and cyber products | 15,565 | 17,009 |
Software services | 4,324 | 4,672 |
Diagnostic medical products and services | 47,485 | 38,617 |
Non-core | 55,824 | 57,038 |
123,198 | 117,336 |
Networks | Cyber | Diagnostics | Non-core | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Sales of goods (point in time) | 8,961 | 537 | 42,865 | 51,537 | 103,900 |
Services (over time) | 2,665 | - | - | - | 2,665 |
Services (point in time) | - | - | 4,620 | 4,287 | 8,907 |
Construction contracts (over time) | - | 7,726 | - | - | 7,726 |
11,626 | 8,263 | 47,485 | 55,824 | 123,198 |
Networks | Cyber | Diagnostics | Non-core | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Sales of goods (point in time) | 5,568 | 3,866 | 34,275 | 48,289 | 91,998 |
Services (over time) | 2,982 | - | - | - | 2,982 |
Services (point in time) | - | - | 4,342 | 8,749 | 13,091 |
Construction contracts (over time) | - | 9,265 | - | - | 9,265 |
8,550 | 13,131 | 38,617 | 57,038 | 117,336 |
| $’000s | Revenue from external | |||
customers | Non-current assets | |||
2025 | 2024 | 2025 | 2024 | |
Area A | 99,785 | 87,554 | 14,185 | 32,529 |
Area B | 15,354 | 22,654 | 11,372 | 11,061 |
Area C | 8,059 | 7,128 | 2,198 | 2,302 |
Total | 123,198 | 117,336 | 27,755 | 45,892 |
| Year ended 31 December | ||
2025 | 2024 | |
$’000s | $’000s | |
Direct costs – components and subcontractors | 77,841 | 75,368 |
Changes in inventory | 391 | (435) |
Salaries and related benefits | 2,322 | 2,552 |
Overheads and depreciation | 2,155 | 2,493 |
Other expenses | 425 | 558 |
83,134 | 80,536 | |
| Year ended 31 December | ||
2025 | 2024 | |
$’000s | $’000s | |
Salaries and related benefits | 13,431 | 12,750 |
Commissions | 640 | 612 |
Outside services | 685 | 494 |
Advertising and sales promotion | 877 | 972 |
Overheads and depreciation | 3,138 | 3,055 |
Travelling and other expenses | 1,739 | 1,699 |
20,510 | 19,582 | |
| Year ended 31 December | ||
2025 | 2024 | |
$’000s | $’000s | |
Salaries and related benefits | 7,711 | 7,347 |
Professional services(*) | 1,961 | 1,896 |
Overheads and depreciation | 1,935 | 1,637 |
Other expenses | 1,932 | 1,910 |
13,539 | 12,790 | |
(*) Including auditors’ remuneration for | ||
audit services | 372 | 327 |
| Year ended 31 December | ||
2025 | 2024 | |
$’000s | $’000s | |
Salaries and related benefits | 2,964 | 2,704 |
Components and subcontractors | 1,387 | 1,655 |
Overheads and depreciation | 479 | 623 |
Other expenses | 191 | 194 |
Government grants | (185) | (540) |
4,836 | 4,636 | |
| Year ended 31 December | ||
2025 | 2024 | |
$’000s | $’000s | |
Wages and salaries | 25,820 | 24,411 |
Share-based payments | 608 | 942 |
26,428 | 25,353 | |
Year ended 31 December | ||
2025 | 2024 | |
$’000s | $’000s | |
Impairment of goodwill (1) and intangible assets | - | 6,809 |
Loss/(gain) from disposal of property | 1,042 | (263) |
Change in liabilities | - | (2,074) |
Gain from disposal of operation and subsidiaries (2) | (14,968) | - |
Amortisation of intangible assets | 27 | 84 |
Other expenses/(income) (3) | 1,601 | (103) |
(12,298) | 4,453 | |
| Year ended 31 December | ||
2025 | 2024 | |
$’000s | $’000s | |
Interest on bank deposits and other | 599 | 421 |
Gain on financial assets at FVTPL | 158 | 244 |
757 | 665 | |
| Year ended 31 December |
||
2025 |
2024 |
|
$’000s |
$’000s |
|
Interest on loans and bank fees |
||
and other |
(1,183) |
(643) |
Interest expense on liabilities |
(683) |
(744) |
(1,866) |
(1,387) |
|
| Year ended 31 December |
||
2025 |
2024 |
|
$’000s |
$’000s |
|
Current tax |
(6,398) |
(1,307) |
Tax on previous years |
57 |
(474) |
Deferred tax (note 29) |
149 |
53 |
(6,192) |
(1,728) |
|
Year ended 31 December |
||
2025 |
2024 |
|
$’000s |
$’000s |
|
Profit/(loss) before tax |
12,368 |
(5,383) |
Tax expense at the Israeli statutory corporate income tax rate of 23% |
2,845 |
(1,238) |
Current year losses for which no deferred tax assets were recognised |
2,149 |
1,653 |
Differences between statutory tax in Israel (23%) and subsidiaries tax rate |
1,673 |
699 |
Impairment of goodwill and intangible assets |
- |
479 |
Tax losses utilised in current period for which no deferred tax assets have |
(129) |
(123) |
been recognised | ||
Deferred tax assets recognised |
10 |
- |
Tax on previous years |
(57) |
474 |
Other |
(299) |
(216) |
Tax expenses for the year |
6,192 |
1,728 |
Year ended 31 December |
||
2025 |
2024 |
|
Earnings/(loss) from continuing operations for the purposes of basic and |
(12,185) |
(7,498) |
diluted earnings per share ($’000s) attributable to Owners of the Company |
||
Loss from discontinued operations for the purposes of basic and diluted |
(6,150) |
(14,798) |
earnings per share ($’000s) attributable to Owners of the Company |
||
Number of shares |
||
Weighted average number of ordinary shares for the purposes of basic |
436,624,076 |
436,259,446 |
earnings per share |
||
Effect of dilutive potential ordinary shares |
- |
1,192,389 |
Weighted average number of ordinary shares for the purposes of |
||
calculation of diluted earnings per share |
436,624,076 |
437,451,835 |
Year ended 31 December |
||
2025 |
2024 |
|
$’000s |
$’000s |
|
Interest-bearing deposits |
333 |
174 |
Financial assets at FVTPL |
199 |
5,498 |
532 |
5,672 |
|
31 December |
||
| 2025 |
2024 |
|
Trade and other receivables |
$’000s |
$’000s |
Trade receivable account |
17,249 |
19,384 |
Prepaid expenses and deposits |
1,243 |
3,438 |
Construction contracts (see following table) |
1,594 |
1,298 |
Government authorities |
1,655 |
1,478 |
Other debtors |
7,095 |
4,016 |
28,836 |
29,614 |
|
31 December |
||
| 2025 |
2024 |
|
Construction contracts |
$’000s |
$’000s |
Composition: |
||
Cumulative costs incurred |
22,266 |
18,212 |
In addition - recognised profits |
8,424 |
1,111 |
Less accounts submitted to project customers |
(29,096) |
(18,025) |
1,594 |
1,298 |
|
31 December |
||
2025 |
2024 |
|
$’000s |
$’000s |
|
Raw materials |
1,988 |
5,132 |
Work-in-progress |
2,650 |
2,373 |
Finished goods |
23,929 |
25,205 |
28,567 |
32,710 |
|
2025 |
2024 |
|
$’000s |
$’000s |
|
Revenues |
519 |
3,238 |
Expenses from operation and settlement amount* |
3,531 |
13,962 |
Loss from discontinued operation |
(3,012) |
(10,724) |
Loss from valuation of fair value less costs to sell |
- |
4,065 |
Gain from disposal of discontinued operation |
852 |
- |
Disposal of capital reserves related to currency translation of a foreign operation |
(3,990) |
- |
Tax expenses |
- |
9 |
Loss for the year attributable to discontinued operations |
(6,150) |
(14,798) |
Other comprehensive income/(expenses) for the year |
3,989 |
(941) |
Total comprehensive loss for the year |
(2,161) |
(15,739) |
| Provider of | Total | ||
($’000s) | Eco-med | genetic tests | $’000s |
Trade and other receivables | 1,136 | 705 | 1,841 |
Property, plant and equipment | - | 17 | 17 |
Right-of-use assets | 1,209 | - | 1,209 |
Goodwill | - | 1,593 | 1,593 |
Total assets classified as held for sale | 2,345 | 2,315 | 4,660 |
Trade and other payables | 835 | 902 | 1,737 |
Current maturities of lease liabilities | 286 | - | 286 |
Long-term liabilities | 36 | - | 36 |
Long-term lease liabilities | 919 | - | 919 |
Total liabilities associated with assets classified as held for sale | 2,076 | 902 | 2,978 |
Land and | Plant and | Motor | Furniture | Leasehold | ||
($’000s) | buildings | equipment | vehicles | and fittings | improvements | Total |
Cost | ||||||
At 1 January 2024 | 7,225 | 23,071 | 2,448 | 4,346 | 4,118 | 41,208 |
Additions | - | 330 | 320 | 128 | 89 | 867 |
Disposals | (460) | (114) | (380) | (37) | - | (991) |
Classified as Held for Sale | (384) | (2,131) | (67) | (764) | (307) | (3,653) |
Effect of translation adjustment | (371) | (683) | (200) | (172) | (90) | (1,516) |
At 1 January 2025 | 6,010 | 20,473 | 2,121 | 3,501 | 3,810 | 35,915 |
Additions | 284 | 1,086 | 460 | 41 | 89 | 1,960 |
Disposal | 5 | (6,724) | (741) | (142) | (1,012) | (8,614) |
Effect of translation | ||||||
adjustment | 625 | 862 | 307 | 139 | 208 | 2,141 |
At 31 December 2025 | 6,924 | 15,697 | 2,147 | 3,539 | 3,095 | 31,402 |
Land and | Plant and | Motor | Furniture | Leasehold | ||
($’000s) | buildings | equipment | vehicles | and fittings | improvements | Total |
Accumulated depreciation | ||||||
At 1 January 2024 | 2,421 | 15,223 | 1,480 | 4,111 | 1,922 | 25,157 |
Depreciation expense | 424 | 1,146 | 267 | 217 | 404 | 2,458 |
Disposals | (133) | (38) | (191) | (26) | - | (388) |
Impairment* | 23 | 1,203 | 3 | - | - | 1,229 |
Classified as Held for Sale | (384) | (2,116) | (66) | (761) | (307) | (3,634) |
Effect of translation adjustment | (192) | (403) | (130) | (137) | (61) | (923) |
At 1 January 2025 | 2,159 | 15,015 | 1,363 | 3,404 | 1,958 | 23,899 |
Depreciation expense | 222 | 1,115 | 266 | 140 | 413 | 2,156 |
Disposals | (49) | (3,879) | (623) | (127) | (561) | (5,239) |
Impairment** | - | 785 | - | - | - | 785 |
Effect of translation | ||||||
adjustment | 336 | 661 | 176 | 97 | 108 | 1,378 |
At 31 December 2025 | 2,668 | 13,697 | 1,182 | 3,514 | 1,918 | 22,979 |
Carrying amount | ||||||
At 31 December 2025 | 4,256 | 2,000 | 965 | 25 | 1,177 | 8,423 |
At 31 December 2024 | 3,851 | 5,458 | 758 | 97 | 1,852 | 12,016 |
31 December 2025 | 31 December 2024 | |||
At amortised cost | Fair value | At amortised cost | Fair value | |
$’000s | $’000s | $’000s | $’000s | |
Italy | 604 | 1,076 | 548 | 953 |
| Plant and | Motor | |||
($’000s) | equipment | Buildings | vehicles | Total |
Cost | ||||
At 1 January 2024 | 1,288 | 9,362 | 1,503 | 12,153 |
Additions | 954 | 2,076 | 542 | 3,572 |
Disposals | - | (2,011) | (98) | (2,109) |
Effect of translation adjustment | (114) | (64) | (139) | (317) |
Classified as Held for Sale | - | (1,395) | - | (1,395) |
At 31 December 2024 | 2,128 | 7,968 | 1,808 | 11,904 |
Additions | 344 | 1,247 | 144 | 1,735 |
Disposals | (2,699) | (1,982) | (1,499) | (6,180) |
Effect of translation adjustment | 227 | 203 | 106 | 536 |
At 31 December 2025 | - | 7,436 | 559 | 7,995 |
| Plant and | Motor | |||
($’000s) | equipment | Buildings | vehicles | Total |
Accumulated depreciation | ||||
At 1 January 2024 | 571 | 6,216 | 1,015 | 7,802 |
Charge for the year | 384 | 1,597 | 335 | 2,316 |
Disposals | - | (1,901) | (98) | (1,999) |
Effect of translation adjustment | (53) | (17) | (137) | (207) |
Classified as held for sale | - | (186) | - | (186) |
At 31 December 2024 | 902 | 5,709 | 1,115 | 7,726 |
Charge for the year | 464 | 1,399 | 258 | 2,121 |
Disposals | (1,474) | (1,182) | (918) | (3,574) |
Effect of translation adjustment | 108 | 93 | 60 | 261 |
At 31 December 2025 | - | 6,019 | 515 | 6,534 |
Carrying amount | ||||
At 31 December 2025 | - | 1,417 | 44 | 1,461 |
At 31 December 2024 | 1,226 | 2,259 | 693 | 4,178 |
2025 | 2024 | |
$’000s | $’000s | |
Interest expense on lease liabilities | 294 | 296 |
Expense relating to short-term leases | 899 | 926 |
2025 | 2024 | |
$’000s | $’000s | |
Balance at 1 January | 3,344 | 12,763 |
Impairment losses for the year | - | (7,726) |
Classified as held for sale (1) | - | (1,593) |
Foreign exchange difference | - | (100) |
Disposal of subsidiary | (285) | - |
Balance at 31 December | 3,059 | 3,344 |
Customer Relationships | ||||
and Backlog | Technology | Other | Total | |
$’000s | $’000s | $’000s | $’000s | |
Cost | ||||
As at 1 January 2024 | 11,747 | 21,236 | 1,610 | 34,593 |
Additions from internal development | - | 2,707 | - | 2,707 |
Classified as held for sale | (1,400) | (2,041) | (312) | (3,753) |
Effect of translation adjustments | (283) | (347) | (5) | (635) |
At 1 January 2025 | 10,064 | 21,555 | 1,293 | 32,912 |
Additions from internal development | - | 2,414 | - | 2,414 |
Disposals | (1,390) | - | - | (1,390) |
Effect of translation adjustments | 205 | 193 | (10) | 388 |
At 31 December 2025 | 8,879 | 24,162 | 1,283 | 34,324 |
Accumulated amortisation | ||||
At 1 January 2024 | 11,706 | 13,269 | 1,599 | 26,574 |
Amortisation expense | 10 | 597 | 73 | 680 |
Impairment losses for the year | - | 1,802 | 116 | 1,918 |
Effect of translation adjustments | (292) | (214) | (5) | (511) |
Classified as held for sale | (1,400) | (1,837) | (516) | (3,753) |
At 1 January 2025 | 10,024 | 13,617 | 1,267 | 24,908 |
Amortisation expense | 10 | 320 | 17 | 347 |
Disposals | (1,390) | - | - | (1,390) |
Effect of translation adjustments | 235 | 49 | (1) | 283 |
At 31 December 2025 | 8,879 | 13,986 | 1,283 | 24,148 |
Carrying amount | ||||
At 31 December 2025 | - | 10,176 | - | 10,176 |
At 31 December 2024 | 40 | 7,938 | 26 | 8,004 |
Subsidiary |
Principal activity |
Country of incorporation |
Ownership interest |
Entity A |
Telecommunication |
United States of America |
100% |
Entity B |
Distribution |
Moldova |
51% |
Entity C |
Diagnostics |
Italy |
96% |
Entity D |
Diagnostics |
Italy |
96% |
Entity E |
Cyber |
Israel |
67% |
Entity F |
Distribution |
Hungary |
100% |
2025 |
2024 |
|
$’000s |
$’000s |
|
As at 1 January |
17,802 |
17,894 |
Additions |
1,072 |
1,378 |
Equity loss and write off of investment |
(16,422) |
(345) |
Effect of translation adjustments |
1,580 |
(1,125) |
At 31 December |
4,032 |
17,802 |
Losses carried forward |
Other |
Total |
|
$’000s |
$’000s |
$’000s |
|
At 1 January 2024 |
3,372 |
135 |
3,507 |
Change for the period |
– |
14 |
14 |
Effect of translation adjustments |
(15) |
(8) |
(23) |
At 1 January 2025 |
3,357 |
141 |
3,498 |
Change for the period |
– |
149 |
149 |
Effect of translation adjustments |
28 |
19 |
47 |
At 31 December 2025 |
3,385 |
309 |
3,694 |
Intangible assets |
Total |
|
$’000s |
$’000s |
|
At 1 January 2024 |
39 |
39 |
Change for the period |
(39) |
(39) |
Effect of translation adjustments |
- |
- |
At 1 January 2025 |
- |
- |
Change for the period |
- |
- |
Effect of translation adjustments |
- |
- |
At 31 December 2025 |
- |
- |
31 December |
||
2025 |
2024 |
|
$’000s |
$’000s |
|
Trade creditors |
12,905 |
20,896 |
Salary accruals |
6,703 |
5,431 |
VAT and other tax |
1,719 |
2,136 |
Provision |
78 |
123 |
Liability for acquisition |
- |
658 |
Other creditors and accruals |
7,437 |
7,447 |
28,842 |
36,691 |
|
| 31 December |
||
2025 |
2024 |
|
$’000s |
$’000s |
|
Long-term bank credit |
182 |
- |
182 |
- |
|
31 December |
||
2025 |
2024 |
|
$’000s |
$’000s |
|
Liability to the office of the chief scientist |
2,127 |
2,088 |
Government institutions, contingencies and others |
2,281 |
4,500 |
4,408 |
6,588 |
|
| Open balance |
Cash flow from finance |
Foreign exchange |
Close balance |
|
activities, net |
differences |
|||
| 2025 |
$’000s |
$’000s |
$’000s |
$’000s |
Short term |
4,261 |
3,851 |
402 |
8,514 |
Long term |
- |
182 |
- |
182 |
4,261 |
4,033 |
402 |
8,696 |
Open balance |
Cash flow from/(used |
Foreign exchange |
Close balance |
|
| 2024 |
in) finance activities, net |
differences |
||
| $’000s |
$’000s |
$’000s |
$’000s |
|
Short term |
3,276 |
1,098 |
(113) |
4,261 |
Long term |
1,328 |
(1,197) |
(131) |
- |
4,604 |
(99) |
(244) |
4,261 |
2025 |
2024 |
|
$’000s |
$’000s |
|
Balance as at 1 January |
4,390 |
4,480 |
Cash payments |
(2,110) |
(2,395) |
Other (mainly additions) |
1,986 |
3,640 |
Classified to held for sale |
- |
(1,204) |
Disposal |
(2,800) |
- |
Foreign exchange impact |
195 |
(131) |
Balance as at 31 December |
1,661 |
4,390 |
| 31 December |
||
2025 |
2024 |
|
$’000s |
$’000s |
|
Maturity analysis |
||
Year 1 |
999 |
2,032 |
Year 2 |
471 |
1,161 |
Year 3 |
110 |
663 |
Year 4 |
22 |
377 |
Onwards |
59 |
157 |
1,661 |
4,390 |
|
Ordinary shares of NIS 0.01 each (number of shares) |
||
2025 |
2024 |
|
Authorised: |
1,000,000,000 |
1,000,000,000 |
Issued and fully paid: |
441,369,184 |
441,026,659 |
Held in treasury |
(4,495,000) |
(4,495,000) |
Held by a subsidiary (transferred in a transaction |
(96,794,500) |
- |
that completed on 31 December 2025) | ||
Net |
340,079,684 |
436,531,659 |
Year ended 31 December | ||
2025 | 2024 | |
$’000s | $’000s | |
Operating profit/(loss) from continuing operations | 13,477 | (4,661) |
Adjustments for: | ||
Amortisation of intangible assets | 347 | 680 |
Depreciation of property, plant and equipment and investment property | 4,277 | 4,288 |
Capital loss/(gain) of property, plant and equipment | 1,042 | (263) |
Impairment of goodwill and other assets | - | 6,809 |
Share-based payments | 608 | 942 |
Investment carried at fair value | (365) | - |
Capital gain from disposal of operations and subsidiaries (see note 33) | (14,968) | - |
Increase in retirement benefit obligation | 35 | 16 |
Operating cash flow before movements in working capital | 4,453 | 7,811 |
Increase in inventories | (489) | (521) |
Increase in receivables | (13,221) | (1,197) |
Decrease/(increase) in payables | 5,533 | (2,630) |
Effects of exchange rate changes on the balance sheet | 1,822 | (1,777) |
Cash (used in)/from operations | (1,902) | 1,686 |
Income taxes paid | (1,337) | (1,291) |
Interest paid | (482) | (663) |
Interest received | 599 | 421 |
Net cash (used in)/from continuing operating activities | (3,122) | 153 |
Net cash used in discontinued operating activities | (3,843) | (1,806) |
15 May | |
2025 | |
$’000s | |
Net assets disposed | |
Assets associated with disposal group Held for Sale | 2,015 |
Liabilities associated with disposal group Held for Sale | (948) |
Non-controlling interest | (947) |
Net assets disposed | 120 |
Disposal of capital reserves related to currency translation of a foreign operation | 15 |
Gain on disposal | 760 |
Net consideration | 895 |
Net cash inflow arising from disposal | |
Consideration received in cash, net | 1,619 |
Cash held in escrow | 143 |
Cash and cash equivalents disposed | (867) |
Net consideration | 895 |
30 June | |
2025 | |
$’000s | |
Net assets disposed | |
Assets associated with disposal group Held for Sale | 1,235 |
Liabilities associated with disposal group Held for Sale | (1,847) |
Net assets disposed | (612) |
Disposal of capital reserves related to currency translation of a foreign operation | 3,990 |
Loss on disposal | (3,138) |
Total consideration | 240 |
Net cash inflow arising from disposal | |
Consideration received in cash and cash equivalents, net | 250 |
Cash and cash equivalents disposed | (10) |
Total consideration | 240 |
31 December | |
2025 | |
$’000s | |
Net assets disposed | |
Assets associated with disposal | 25,465 |
Liabilities associated with disposal | (20,182) |
Net assets disposed | 5,283 |
Disposal of capital reserves related to currency translation of a foreign operation | 1,316 |
Expenses related to acquisition | 321 |
Gain on disposal | 14,074 |
Net consideration | 20,994 |
Net cash inflow arising from disposal | - |
Net cash outflow arising from disposal | 353 |
| 2025 | 2024 | |||
Number | Weighted average | Number | Weighted average | |
of share | exercise price | of share | exercise price | |
options | (in GBP) | options | (in GBP) | |
Outstanding at beginning of year | 29,927,166 | 0.2517 | 25,655,400 | 0.2619 |
Granted during the year | 3,730,892 | 0.1649 | 5,125,397 | 0.1973 |
Forfeited during the year | (8,604,702) | 0.2331 | (853,631) | 0.2327 |
Exercised during the year | - | - | - | - |
Outstanding at the end of the year | 25,053,356 | 0.2451 | 29,927,166 | 0.2517 |
Exercisable at the end of the year | 13,688,380 | 0.2696 | 11,511,600 | 0.2742 |
2025 | 2025 | |
1st grant | 2nd grant | |
Share price (GBP) | 0.1645 | 0.1658 |
Weighted average exercise price (GBP) | 0.1677 | 0.1613 |
Expected volatility* | 52% | 52% |
Expected life | 6 | 6 |
Risk-free rate | 4.17% | 4.17% |
Expected dividends | 0% | 0% |
Fair value of the grant | $250k | $200k |
2024 | 2024 | 2024 | |
1st grant | 2nd grant | 3rd grant | |
Weighted average share price (GBP) | 0.2060 | 0.2040 | 0.1645 |
Weighted average exercise price (GBP) | 0.2033 | 0.2053 | 0.1858 |
Expected volatility* | 51% | 51% | 52% |
Expected life | 6 | 6 | 6 |
Risk-free rate | 3.6% | 3.8% | 4.0% |
Expected dividends | 0% | 0% | 0% |
Fair value of the grant | $281k | $180k | $200k |
Number of RSUs |
Number of RSUs |
|
2025 |
2024 |
|
Outstanding at beginning of year |
1,168,407 |
1,799,705 |
Granted during the year |
- |
- |
Forfeited during the year |
(825,882) |
(288,773) |
Exercised during the year |
(342,525) |
(342,525) |
Outstanding at the end of the year |
- |
1,168,407 |
2025 |
2024 |
|
Discount rate(s) |
5.48% |
5.42% |
Expected rate(s) of salary increase |
3-4% |
3-4% |
Expected inflation rate |
2.05% |
2.52% |
Employee turnover rate |
7.50% |
7.50% |
2025 |
2024 |
|
$’000s |
$’000s |
|
Current service cost |
151 |
204 |
Net interest expenses |
27 |
24 |
Components of defined benefit costs recognised in profit or loss |
178 |
228 |
2025 |
2024 |
|
$’000s |
$’000s |
|
Return on plan assets (excluding amounts included in net interest expense) |
(40) |
103 |
Actuarial gains and losses arising from changes in financial assumptions |
(6) |
0 |
Actuarial gains and losses arising from other |
71 |
(89) |
Components of defined benefit costs recognised in other comprehensive income |
25 |
14 |
2025 |
2024 |
|
$’000s |
$’000s |
|
Present value of funded defined benefit obligation |
1,908 |
1,668 |
Fair value of plan assets |
(1,084) |
(1,013) |
Net liability |
824 |
655 |
2025 |
2024 |
|
$’000s |
$’000s |
|
Opening defined benefit obligation |
1,668 |
1,581 |
Current service cost |
151 |
204 |
Interest cost |
63 |
58 |
Remeasurement (losses)/gains arising from changes in financial assumptions |
(10) |
89 |
Benefits paid |
(191) |
(242) |
Exchange rate differences |
227 |
(22) |
Closing defined benefit obligation |
1,908 |
1,668 |
2025 |
2024 |
|
$’000s |
$’000s |
|
Opening fair value of plan assets |
1,013 |
983 |
Interest income |
36 |
34 |
Remeasurements (losses)/gains return on plan assets (excluding amounts |
(40) |
103 |
included in net interest expense) |
||
Contributions from the employer |
29 |
34 |
Benefits paid |
(106) |
(135) |
Exchange rate differences |
152 |
(6) |
Closing fair value of plan assets |
1,084 |
1,013 |
2025 |
2024 |
|
$’000s |
$’000s |
|
Short- and long-term employee benefits |
1,887 |
1,179 |
Share-based payments |
329 |
841 |
2,216 |
2,020 |
2025 |
|
$’000 |
|
Financial assets |
|
Cash and cash equivalents* |
22,859 |
Fair value through profit or loss |
2,117 |
Fair value through OCI |
- |
Receivables |
25,937 |
Financial liabilities |
|
At amortised cost |
39,529 |
2024 |
|
$’000s |
|
Financial assets |
|
Cash and cash equivalents* |
25,898 |
Fair value through profit or loss |
6,376 |
Fair value through OCI |
524 |
Receivables |
24,017 |
Financial liabilities |
|
At amortised cost |
46,375 |
Liabilities | Assets | |||
2025 | 2024 | 2025 | 2024 | |
$’000s | $’000s | $’000s | $’000s | |
EUR | 18,461 | 22,975 | 23,479 | 16,583 |
NIS | 14,603 | 8,837 | 4,871 | 9,210 |
RON | 462 | 4,356 | 545 | 15,469 |
MDL | 5,110 | 7,878 | 7,227 | 6,241 |
GBP | 64 | 459 | 18 | 53 |
Other | 1,923 | 1,663 | 2,622 | 1,371 |
2025 | 2024 | |
$’000s | $’000s | |
NIS Impact | (946) | (9) |
EUR Impact | 1,118 | 50 |
GBP Impact | (4) | (4) |
2025 | 2024 | |
$’000s | $’000s | |
NIS Impact | (28) | 46 |
EUR Impact | (616) | (690) |
MDL Impact | 212 | (164) |
GBP Impact | 1 | (37) |
RON Impact | 8 | 1,111 |
Other Currencies Impact | 70 | (29) |
Weighted average | |||||
effective interest | 3 months to | ||||
rate | 0-3 months | 1 year | 1-5 years | Total | |
% | $’000s | $’000s | $’000s | $’000s | |
31 December 2025 | |||||
Non-interest bearing loans | - | 26,473 | 380 | 3,959 | 30,812 |
Bank loans bearing interest(*) | 6.98 | 4,019 | 4,495 | 182 | 8,696 |
Lease liabilities | 5.94 | 300 | 699 | 662 | 1,661 |
30,792 | 5,574 | 4,803 | 41,169 | ||
31 December 2024 | |||||
Non-interest bearing loans | - | 33,863 | 351 | 4,125 | 38,339 |
Bank loans bearing interest(*) | 7.71 | 99 | 4,162 | - | 4,261 |
Lease liabilities | 6.60 | 508 | 1,524 | 2,358 | 4,390 |
34,470 | 6,037 | 6,483 | 46,990 |
| Status | Standard Label | Element Name | Value | Sign | Unit | Period | Scale | Decimal | Axis | Member | Doc | Period Type | Balance | Type | Reference | Standard Label | Axis |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| {{factList.IsMandatoryTag ? "Mandatory" : "Voluntary"}} | {{factList.Label}} {{factList.SecondaryLabel}} | {{factList.Sequence}} {{factList.Identifier}} {{factList.TagName}}[Text Block] | {{factList.Sign == "-" ? "Negative" : factList.Sign}} | {{factList.CurrencyCode}} - {{factList.UnitDenominator}} | {{factList.Period}} | {{factList.Scale}} | {{factList.Decimal === "-99999" ? "INF" : factList.Decimal}} | {{factList.Dimension}} | {{factList.Member}} | {{factList.PeriodType}} | {{factList.Balance}} | {{factList.Label}} {{factList.SecondaryLabel}} | {{factList.Dimension}} |
| Relationships | Order | Preferred Label | Label Role | Doc | Period Type | Balance | Type | Reference | |
|---|---|---|---|---|---|---|---|---|---|
| {{presentation.Name}} | {{presentation.Order}} | {{presentation.Label}} {{presentation.SecondaryLabel}} | {{presentation.PreferredLabel}} | {{presentation.PeriodType}} | {{presentation.Balance}} | ||||
| No presentation is available | |||||||||
| Relationships | Calculation | Weight | Order | Standard Label | Doc | Period Type | Balance | Type | Reference |
|---|---|---|---|---|---|---|---|---|---|
| {{calculation.Name}} | View | {{calculation.Weight}} | {{calculation.Order}} | {{calculation.Label}} {{calculation.SecondaryLabel}} | {{calculation.PeriodType}} | {{calculation.Balance}} | |||
| No calculation is available | |||||||||
| Relationships | Status | Order | Standard Label | Doc | Period Type | Balance | Type | Reference | |
|---|---|---|---|---|---|---|---|---|---|
| {{definition.Name}} | WiderNarrower | {{definition.Order}} | {{definition.Label}} {{definition.SecondaryLabel}} | {{definition.PeriodType}} | {{definition.Balance}} | ||||
| No anchor element is available | |||||||||
| Prefix | Status | Element Name | DataType | Label |
|---|---|---|---|---|
| {{tag.Prefix}} | {{tag.IsUsed ? "Used" : "Unused"}} | {{tag.Sequence}} {{tag.Identifier}} {{tag.ElementName}} | {{tag.Datatype}} | {{tag.LabelText}} |
| No mandatory tag is available | ||||
Element Name: {{references[0].ElementName}}
| Type | Name | Number | Issue Date | Paragraph | Sub Paragraph | Clause | Uri | Uri Date |
|---|---|---|---|---|---|---|---|---|
| {{reference.Type}} | {{reference.Name}} | {{reference.Number}} | {{reference.IssueDate}} | {{reference.Paragraph}} | {{reference.SubParagraph}} | {{reference.Clause}} | {{reference.URI}} | {{reference.URIDate}} |
| ELEMENT NAME | {{period}} |
| {{calculationSummary.elementName}} | {{calculationSummary.periodValues[$index]}} |
| {{childElement.childElementName}} | {{childElement.periodValues[$index]}} |
| CALCULATED | {{calculationSummary.periodValues[$index]}} |
|---|---|
| DIFFERENCE | {{calculationSummary.periodValues[$index]}} |
| Fact Report | |
|---|---|
| Category | Count |
| Facts | {{documentDetail.FactCount}} |
| Standard Elements | {{documentDetail.TotalStandardElement}} |
| Extended Elements | {{documentDetail.TotalExtendedElement}} |
| Text-Block Report | |
|---|---|
| Category | Count |
| 1. Text and Text-block tags used | {{texblockMetrics.TotalTextblock}} |
| 2. Annex II (Mandatory) 2.a. Text-block tags 2.b. Non-Text-block tags |
{{texblockMetrics.TotalMandatory}} {{texblockMetrics.TotalTextblockMandatory}} {{texblockMetrics.TotalNonTextblockMandatory}} |
| 3. Annex IV (Voluntary) 3.a. Text-block tags 3.b. Non-Text-block tags |
{{texblockMetrics.TotalNonMandatory}} {{texblockMetrics.TotalTextblockVoluntary}} {{texblockMetrics.TotalNonTextblockVoluntary}} |
| 4. Extended (Voluntary) | {{texblockMetrics.TotalExtendedTextblock}} |
| 5. Unused Annex II (Mandatory) Text-blocks | {{texblockMetrics.TotalUnusedTextblock}} |