Buildings | 3%-6% |
Plant and equipment | 10%-33% |
Motor vehicles | 15%-25% |
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 | ||
2023 | 2022 | |
$’000s | $’000s | |
Sales of goods (point in time) | 98,690 | 95,344 |
Services | 14,662 | 13,191 |
Construction contracts (over time) | 9,478 | 7,588 |
122,830 | 116,123 |
Networking | Cyber | Diagnostics | Secondary | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Revenues from external customers | 19,800 | 10,346 | 33,342 | 59,342 | 122,830 |
Operating profit/(loss) | (224) | 1,496 | 334 | 42 | 1,648 |
Net finance expenses | (187) | ||||
Profit before tax | 1,461 |
Networking | Cyber | Diagnostics | Secondary | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Revenues from external customers | 22,006 | 5,858 | 33,473 | 54,786 | 116,123 |
Operating profit/(loss) | (899) | 366 | 1,587 | 2,080 | 3,134 |
Net finance expenses | (1,239) | ||||
Profit before tax | 1,895 |
Networking | Cyber | Diagnostics | Secondary | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Assets excluding cash & cash | |||||
equivalents | 27,063 | 5,476 | 58,396 | 42,928 | 133,863 |
Liabilities | 8,863 | 5,926 | 21,350 | 19,052 | 55,191 |
Depreciation and amortisation | 1,091 | 189 | 1,822 | 2,074 | 5,176 |
Additions to non-current assets | 2,884 | 204 | 1,692 | 2,371 | 7,151 |
Networking | Cyber | Diagnostics | Secondary | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Assets excluding cash & cash | |||||
equivalents | 29,823 | 4,369 | 52,997 | 43,825 | 131,014 |
Liabilities | 15,659 | 4,280 | 19,442 | 21,799 | 61,180 |
Depreciation and amortisation | 1,117 | 187 | 1,686 | 1,901 | 4,891 |
Additions to non-current assets | 2,773 | 77 | 1,179 | 3,072 | 7,101 |
Year ended 31 December | 2023 | 2022 |
$’000s | $’000s | |
Networking and cyber products | 24,093 | 18,898 |
Software services | 6,053 | 8,966 |
Diagnostic medical products and | ||
services | 33,342 | 33,473 |
Secondary | 59,342 | 54,786 |
122,830 | 116,123 |
Networking | Cyber | Diagnostics | Secondary | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Sales of goods (point in time) | 16,488 | 776 | 29,793 | 51,633 | 98,690 |
Services | 3,312 | 92 | 3,549 | 7,709 | 14,662 |
Construction contracts (over time) | - | 9,478 | - | - | 9,478 |
19,800 | 10,346 | 33,342 | 59,342 | 122,830 |
Networking | Cyber | Diagnostics | Secondary | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Sales of goods (point in time) | 18,872 | - | 30,342 | 46,130 | 95,344 |
Services | 3,134 | 394 | 3,131 | 6,532 | 13,191 |
Construction contracts (over time) | - | 5,464 | - | 2,124 | 7,588 |
22,006 | 5,858 | 33,473 | 54,786 | 116,123 |
$’000s | Revenue from external customers | Non-current assets | ||
2023 | 2022 | 2023 | 2022 | |
Area A | 85,425 | 82,052 | 44,841 | 40,897 |
Area B | 26,535 | 22,272 | 12,607 | 12,372 |
Area C | 10,870 | 11,799 | 2,242 | 2,207 |
Total | 122,830 | 116,123 | 59,690 | 55,476 |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Direct costs – Components and subcontractors | 78,767 | 74,665 |
Changes in inventory | (3,766) | (3,510) |
Salaries and related benefits | 3,978 | 3,220 |
Overheads and depreciation | 3,063 | 2,388 |
Other expenses | 898 | 1,402 |
82,940 | 78,165 |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Salaries and related benefits | 12,240 | 10,804 |
Commissions | 1,017 | 977 |
Outside services | 402 | 457 |
Advertising and sales promotion | 1,250 | 826 |
Overheads and depreciation | 2,678 | 2,457 |
Travelling and other expenses | 1,543 | 1,688 |
19,130 | 17,209 |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Salaries and related benefits | 8,402 | 6,289 |
Professional services(*) | 2,640 | 2,818 |
Overheads and depreciation | 1,893 | 1,678 |
Other expenses | 2,192 | 2,233 |
15,127 | 13,018 | |
(*) Including auditors’ remuneration for audit | ||
services | 343 | 353 |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Salaries and related benefits | 3,296 | 4,284 |
Components and subcontractors | 1,389 | 1,705 |
Overheads and depreciation | 546 | 866 |
Other expenses | 352 | 442 |
Government grants | (502) | (272) |
5,081 | 7,025 |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Wages and salaries | 25,608 | 24,299 |
Share-based payments | 2,308 | 298 |
27,916 | 24,597 |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Gain from disposal of property | (83) | (2,021) |
Change in liabilities | (860) | - |
Gain from business combination achieved in stages | - | (404) |
over an associated company (1) | ||
Gain from revaluation of investment carried at fair | - | (193) |
value | ||
Amortisation of intangible assets | 94 | 143 |
Other | (247) | 47 |
(1,096) | (2,428) |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Interest on bank deposits and other | 1,028 | 729 |
Gain on financial assets at FVTPL | 301 | - |
Gain on derivative financial instruments | - | 43 |
1,329 | 772 |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Interest on loans and bank fees | (691) | (593) |
Interest expense on liabilities | (683) | (740) |
Foreign exchange differences, net | (142) | (456) |
Loss on financial assets at FVTPL | - | (222) |
(1,516) | (2,011) |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Current tax | (1,071) | (430) |
Tax on previous years | 20 | 53 |
Deferred tax (note 27) | 212 | 38 |
(839) | (339) |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Profit before tax | 1,461 | 1,895 |
Tax expense at the Israeli statutory corporate income tax rate of 23% | 336 | 437 |
Difference between equity method measurement basis and cost basis for | ||
tax purposes | (53) | 315 |
Current year losses for which no deferred tax assets were recognised | 767 | 342 |
Differences between statutory tax in Israel (23%) and subsidiaries tax rate | (109) | 418 |
Tax losses utilised in current period for which no deferred tax assets have | ||
been recognised | (204) | (774) |
Deferred tax assets recognised | (199) | (24) |
Tax on previous years | (20) | (53) |
Other | 321 | (322) |
Tax expenses for the year | 839 | 339 |
Year ended 31 December | ||
2023 | 2022 | |
Earnings for the purposes of basic and diluted earnings per share ($’000s) | ||
attributable to Owners of the Company | (193) | 244 |
Number of shares | ||
Weighted average number of ordinary shares for the purposes of basic | ||
earnings per share | 436,051,454 | 440,167,097 |
Effect of dilutive potential ordinary shares | 766,993 | 2,190,019 |
Weighted average number of ordinary shares for the purposes of | ||
calculation of diluted earnings per share | 436,818,447 | 442,357,116 |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Interest-bearing deposits | 281 | 1,182 |
Financial assets at FVTPL | 8,144 | 7,829 |
8,425 | 9,011 |
31 December | ||
2023 | 2022 | |
Trade and other receivables | $’000s | $’000s |
Trade receivable account | 21,806 | 25,606 |
Prepaid expenses & Deposits | 3,898 | 4,581 |
Construction contracts (see following table) | 2,528 | 2,159 |
Government authorities | 1,217 | 2,516 |
Other debtors | 1,770 | 1,633 |
31,219 | 36,495 |
31 December | ||
2023 | 2022 | |
Construction contracts | $’000s | $’000s |
Composition: | ||
Cumulative costs incurred due to works construction contracts | 18,232 | 13,795 |
In addition - Recognised profits | 2,306 | 3,474 |
Less accounts submitted to project customers | (18,010) | (15,110) |
2,528 | 2,159 |
31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Raw materials | 7,537 | 6,552 |
Work-in-progress | 3,864 | 4,727 |
Finished goods | 26,826 | 23,182 |
38,227 | 34,461 |
Furniture | ||||||
Land and | Plant and | Motor | and | Leasehold | Total | |
($’000s) | buildings | equipment | vehicles | fittings | improvements | |
Cost | ||||||
At 1 January 2022 | 9,708 | 21,528 | 2,133 | 4,460 | 3,716 | 41,545 |
Additions | 37 | 1,264 | 346 | 90 | 463 | 2,200 |
Disposals | (2,478) | (558) | (43) | (439) | (193) | (3,711) |
Business combination | - | 42 | - | 3 | - | 45 |
Effect of translation adjustment | (477) | (695) | (201) | (204) | (196) | (1,773) |
At 1 January 2023 | 6,790 | 21,581 | 2,235 | 3,910 | 3,790 | 38,306 |
Additions | 130 | 1,454 | 179 | 299 | 489 | 2,551 |
Disposal | (17) | (340) | (135) | (21) | (176) | (689) |
Effect of translation adjustment | 322 | 376 | 169 | 158 | 15 | 1,040 |
At 31 December 2023 | 7,225 | 23,071 | 2,448 | 4,346 | 4,118 | 41,208 |
Furniture | ||||||
Land and | Plant and | Motor | and | Leasehold | Total | |
($’000s) | buildings | equipment | vehicles | fittings | improvements | |
Accumulated depreciation | ||||||
At 1 January 2022 | 2,965 | 13,759 | 1,254 | 4,097 | 1,363 | 23,438 |
Depreciation expense | 258 | 1,157 | 178 | 174 | 284 | 2,051 |
Disposals | (970) | (418) | (43) | (330) | - | (1,761) |
Business combination | - | 20 | - | 2 | - | 22 |
Effect of translation adjustment | (194) | (293) | (118) | (123) | (25) | (753) |
At 1 January 2023 | 2,059 | 14,225 | 1,271 | 3,820 | 1,622 | 22,997 |
Depreciation expense | 253 | 1,145 | 225 | 203 | 393 | 2,219 |
Disposals | (3) | (333) | (106) | (19) | (110) | (571) |
Effect of translation adjustment | 112 | 186 | 90 | 107 | 17 | 512 |
At 31 December 2023 | 2,421 | 15,223 | 1,480 | 4,111 | 1,922 | 25,157 |
Carrying amount | ||||||
At 31 December 2023 | 4,804 | 7,848 | 968 | 235 | 2,196 | 16,051 |
At 31 December 2022 | 4,731 | 7,356 | 964 | 90 | 2,168 | 15,309 |
31 December 2023 | 31 December 2022 | |||
At amortised cost | Fair value | At amortised cost | Fair value | |
$’000s | $’000s | $’000s | $’000s | |
Italy | 612 | 1,014 | 620 | 1,166 |
Plant and | ||||
($’000s) | equipment | Buildings | Motor vehicles | Total |
Cost | ||||
At 1 January 2022 | 848 | 9,662 | 1,261 | 11,771 |
Additions | 286 | 957 | 175 | 1,418 |
Disposals | (77) | (669) | (216) | (962) |
Effect of translation adjustment | (44) | (144) | (38) | (226) |
At 31 December 2022 | 1,013 | 9,806 | 1,182 | 12,001 |
Additions | 241 | 1,272 | 305 | 1,818 |
Disposals | - | (1,912) | - | (1,912) |
Effect of translation adjustment | 34 | 196 | 16 | 246 |
At 31 December 2023 | 1,288 | 9,362 | 1,503 | 12,153 |
Plant and | ||||
($’000s) | equipment | Buildings | Motor vehicles | Total |
Accumulated depreciation | ||||
At 1 January 2022 | 128 | 4,457 | 616 | 5,201 |
Charge for the year | 228 | 1,685 | 312 | 2,225 |
Disposals | (44) | (484) | (216) | (744) |
Effect of translation adjustment | (6) | (129) | (7) | (142) |
At 31 December 2022 | 306 | 5,529 | 705 | 6,540 |
Charge for the year | 251 | 1,580 | 303 | 2,134 |
Disposals | - | (1,034) | - | (1,034) |
Effect of translation adjustment | 14 | 141 | 7 | 162 |
At 31 December 2023 | 571 | 6,216 | 1,015 | 7,802 |
Carrying amount | ||||
At 31 December 2023 | 717 | 3,146 | 488 | 4,351 |
At 31 December 2022 | 707 | 4,277 | 477 | 5,461 |
2023 | 2022 | |
$’000s | $’000s | |
Depreciation expense on right-of-use assets | 2,134 | 2,225 |
Interest expense on lease liabilities | 194 | 192 |
Expense relating to short-term leases | 978 | 893 |
2023 | 2022 | |
$’000s | $’000s | |
Balance at 1 January | 12,583 | 11,385 |
Business combination (1) | - | 1,429 |
Foreign exchange difference | 180 | (231) |
Balance at 31 December | 12,763 | 12,583 |
Customer Relationships | ||||
and Backlog | Technology | Other | Total | |
$’000s | $’000s | $’000s | $’000s | |
Cost | ||||
As at 1 January 2022 | 11,705 | 16,556 | 1,705 | 29,966 |
Additions(*) | - | 2,054 | - | 2,054 |
Disposals | - | (62) | - | (62) |
Effect of translation adjustments | (320) | (290) | (68) | (678) |
At 1 January 2023 | 11,385 | 18,258 | 1,637 | 31,280 |
Additions(*) | - | 2,782 | - | 2,782 |
Effect of translation adjustments | 362 | 196 | (27) | 531 |
At 31 December 2023 | 11,747 | 21,236 | 1,610 | 34,593 |
Accumulated amortisation | ||||
At 1 January 2022 | 11,657 | 12,210 | 1,451 | 25,318 |
Amortisation expense | 10 | 427 | 121 | 558 |
Effect of translation adjustments | (321) | (173) | (50) | (544) |
At 1 January 2023 | 11,346 | 12,464 | 1,522 | 25,332 |
Amortisation expense | 10 | 702 | 83 | 795 |
Effect of translation adjustments | 350 | 103 | (6) | 447 |
At 31 December 2023 | 11,706 | 13,269 | 1,599 | 26,574 |
Carrying amount | ||||
At 31 December 2023 | 41 | 7,967 | 11 | 8,019 |
At 31 December 2022 | 39 | 5,794 | 115 | 5,948 |
Principal | Country of | Ownership | |
Subsidiary | activity | incorporation | interest |
Entity A | Telecommunication | United States of America | 100% |
Entity B | Distribution of diagnostics | Romania | 100% |
Entity C | Eco-Med | Hungary | 100% |
Entity D | Distribution | Moldova | 51% |
Entity E | Diagnostics | Italy | 96% |
Entity F | Diagnostics | Italy | 96% |
Entity G | Cyber | Israel | 67% |
Entity H | Distribution | Hungary | 100% |
Entity I | Distribution | Israel | 100% |
2023 | 2022 | |
$’000s | $’000s | |
As at 1 January 2023 | 15,555 | 12,667 |
Additions | 2,456 | 4,780 |
Disposal of investment in associated company | - | (372) |
Equity Profit (loss) | (822) | (686) |
Effect of translation adjustments | 705 | (834) |
At 31 December 2023 | 17,894 | 15,555 |
Losses carried | |||
forward | Other | Total | |
$’000s | $’000s | $’000s | |
At 1 January 2022 | 3,375 | – | 3,375 |
Effect of translation adjustments | (13) | – | (13) |
At 1 January 2023 | 3,362 | – | 3,362 |
Change for the period | – | 135 | 135 |
Effect of translation adjustments | 10 | – | 10 |
At 31 December 2023 | 3,372 | 135 | 3,507 |
Intangible | Tangible assets | ||
assets | and other | Total | |
$’000s | $’000s | $’000s | |
At 1 January 2022 | 73 | 97 | 170 |
Change for the period | (14) | (24) | (38) |
Effect of translation adjustments | (5) | (7) | (12) |
At 1 January 2023 | 54 | 66 | 120 |
Change for the period | (11) | (66) | (77) |
Effect of translation adjustments | (4) | - | (4) |
At 31 December 2023 | 39 | - | 39 |
31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Trade creditors | 22,532 | 20,990 |
Salary accruals | 6,219 | 6,708 |
VAT and other tax | 2,580 | 3,013 |
Provision | 115 | 221 |
Liability for acquisition | 2,788 | 3,779 |
Other creditors and accruals | 7,428 | 11,545 |
41,662 | 46,256 |
31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Long-term bank credit | 1,328 | 2,000 |
1,328 | 2,000 |
31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Liability to the office of the chief scientist | 2,319 | 2,845 |
Government institutions and other | 1,130 | 627 |
3,449 | 3,472 |
Open | Cash flow from finance | Foreign exchange | Close | |
balance | activities, net | differences | balance | |
2023 | $’000s | $’000s | $’000s | $’000s |
Short term | 2,235 | 737 | 304 | 3,276 |
Long term | 2,000 | (735) | 63 | 1,328 |
4,235 | 2 | 367 | 4,604 |
Open | Cash flow from (used in) | Foreign exchange | Close | |
2022 | balance | finance activities, net | differences | balance |
$’000s | $’000s | $’000s | $’000s | |
Short term | 1,634 | 609 | (8) | 2,235 |
Long term | 1,356 | 839 | (195) | 2,000 |
2,990 | 1,448 | (203) | 4,235 |
2023 | 2022 | |
$’000s | $’000s | |
Balance as at 1 January | 5,742 | 7,294 |
Cash payments | (2,327) | (2,384) |
Other | 1,201 | 1,421 |
Foreign exchange impact | (136) | (589) |
Balance as at 31 December | 4,480 | 5,742 |
31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Maturity analysis | ||
Year 1 | 1,830 | 1,984 |
Year 2 | 1,279 | 1,475 |
Year 3 | 729 | 1,102 |
Year 4 | 442 | 758 |
Onwards | 200 | 423 |
4,480 | 5,742 |
Ordinary shares of NIS 0.01 each (number of shares) | ||
2023 | 2022 | |
Authorised: | 1,000,000,000 | 1,000,000,000 |
Issued and fully paid: | 440,684,134 | 440,534,124 |
Year ended 31 December | ||
2023 | 2022 | |
$’000s | $’000s | |
Operating profit from operations | 1,648 | 3,134 |
Adjustments for: | ||
Amortisation of intangible assets | 795 | 557 |
Depreciation of property, plant and equipment and investment property | 4,381 | 4,334 |
Capital gain of property, plant and equipment | (19) | (2,021) |
Gain from revaluation of investment carried at fair value | - | (192) |
Gain from business combination achieved in stages over an associated | ||
company | - | (404) |
Share-based payments | 2,518 | 298 |
Increase in retirement benefit obligation | 24 | 23 |
Operating cash flow before movements in working capital | 9,347 | 5,729 |
Increase in inventories | (3,998) | (3,258) |
Decrease (increase) in receivables | 4,606 | (803) |
Decrease in payables | (5,644) | (1,186) |
Effects of exchange rate changes on the balance sheet | 1,454 | (1,556) |
Cash from operations | 5,765 | (1,074) |
Income taxes paid | (694) | (985) |
Interest paid | (62) | (725) |
Net cash from (used in) operating activities | 5,009 | (2,784) |
2022 | |
US$ in thousands | |
Net assets acquired | |
Current assets | 523 |
Cash | 29 |
Property, plant and equipment | 22 |
Current liabilities | (514) |
60 | |
Goodwill | 1,429 |
Total consideration | 1,489 |
Satisfied by: | |
Disposal of investment in associated company | 775 |
Liability of acquisition | 714 |
Total consideration | 1,489 |
Net cash inflow arising on business combination: | |
Cash and cash equivalents acquired | 29 |
2023 | 2022 | |||
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 | 5,481,200 | 0.2976 | 5,631,200 | 0.3008 |
Granted during the year | 20,174,200 | 0.2522 | - | - |
Forfeited during the year | - | - | (150,000) | 0.4196 |
Exercised during the year | - | - | - | - |
Outstanding at the end of the year | 25,655,400 | 0.2619 | 5,481,200 | 0.2976 |
Exercisable at the end of the year | 5,406,200 | 0.2871 | 5,264,534 | 0.2718 |
2023 | 2023 | 2023 | |
1st grant | 2nd grant | 3rd grant | |
Weighted average share price (GBP) | 0.2549 | 0.2386 | 0.2052 |
Weighted average exercise price (GBP) | 0.2549 | 0.2386 | 0.2052 |
Expected volatility | 48% | 49% | 49% |
Expected life | 6 | 6 | 6 |
Risk-free rate | 3.6% | 3.4% | 4.5% |
Expected dividends | 0% | 0% | 0% |
Fair value of the grant | $3,091k | $300k | $55k |
Number of RSUs | Number of RSUs | |
2023 | 2022 | |
Outstanding at beginning of year | 2,190,359 | - |
Granted during the year | - | 2,190,359 |
Forfeited during the year | (240,644) | - |
Exercised during the year | (150,010) | - |
Outstanding at the end of the year | 1,799,705 | 2,190,359 |
TSR on vesting date compared to | Vesting percentage of the RSUs |
share price on date of grant | |
Less than +15% | 0% |
+15% | 25% |
Between +15% and +25% | Pro rata between 25% and 80% |
+25% | 80% |
Between +25% and +50% | Pro rata between 80% and 100% |
50% or higher | 100% |
2022 | |
Weighted average share price (GBP) | 0.50 |
Expected volatility | 57% |
Expected life | 3 |
Risk-free rate | 1.5% |
Expected dividends | 0% |
2023 | 2022 | |
Discount rate(s) | 5.13% | 2.22% |
Expected rate(s) of salary increase | 3-4% | 3-4% |
Expected inflation rate | 2.59% | 2.71% |
Employee turnover rate | 8% | 8% |
2023 | 2022 | |
$’000s | $’000s | |
Current service cost | 163 | 150 |
Net interest expenses | 22 | 3 |
Components of defined benefit costs recognised in profit or loss | 185 | 153 |
2023 | 2022 | |
$’000s | $’000s | |
Return on plan assets (excluding amounts included in net interest | ||
expense) | (23) | (5) |
Actuarial gains and losses arising from changes in financial assumptions | 4 | 42 |
Actuarial gains and losses arising from other | 24 | 28 |
Components of defined benefit costs recognised in other comprehensive | ||
income | 5 | 65 |
2023 | 2022 | |
$’000s | $’000s | |
Present value of funded defined benefit obligation | 1,581 | 1,665 |
Fair value of plan assets | (983) | (1,128) |
Net liability | 598 | 537 |
2023 | 2022 | |
$’000s | $’000s | |
Opening defined benefit obligation | 1,665 | 2,044 |
Current service cost | 163 | 150 |
Interest cost | 56 | 31 |
Remeasurement gains arising from changes in financial assumptions | (29) | (87) |
Benefits paid | (197) | (284) |
Exchange rate differences | (77) | (189) |
Closing defined benefit obligation | 1,581 | 1,665 |
2023 | 2022 | |
$’000s | $’000s | |
Opening fair value of plan assets | 1,128 | 1,423 |
Interest income | 34 | 28 |
Remeasurements gains/(losses) return on plan assets (excluding | ||
amounts included in net interest expense) | (24) | (22) |
Contributions from the employer | 33 | 39 |
Benefits paid | (153) | (180) |
Exchange rate differences | (35) | (160) |
Closing fair value of plan assets | 983 | 1,128 |
2023 | 2022 | |
$’000s | $’000s | |
Short- and long-term employee benefits | 1,596 | 1,845 |
Share-based payments | 2,128 | 56 |
3,724 | 1,901 |
2023 | |
$’000s | |
Financial assets | |
Cash and cash equivalents* | 32,339 |
Fair value through profit or loss** | 9,121 |
Fair value through OCI** | 524 |
Receivables | 26,104 |
Financial liabilities | |
At amortised cost | 50,368 |
2022 | |
$’000s | |
Financial assets | |
Cash and cash equivalents* | 35,156 |
Fair value through profit or loss | 9,707 |
Fair value through OCI | 524 |
Receivables | 29,392 |
Financial liabilities | |
At amortised cost | 55,843 |
Liabilities | Assets | |||
2023 | 2022 | 2023 | 2022 | |
$’000s | $’000s | $’000s | $’000s | |
EUR | 18,650 | 23,396 | 13,376 | 20,909 |
NIS | 4,173 | 5,595 | 12,962 | 11,572 |
RON | 4,451 | 5,252 | 14,744 | 10,026 |
MDL | 5,803 | 2,765 | 4,884 | 4,682 |
GBP | 419 | 360 | 92 | 133 |
Other | 1,879 | 4,939 | 1,256 | 1,822 |
2023 | 2022 | |
$’000s | $’000s | |
NIS Impact | 796 | 783 |
EUR Impact | (10) | 104 |
GBP Impact | 1 | (2) |
2023 | 2022 | |
$’000s | $’000s | |
NIS Impact | 83 | (185) |
EUR Impact | (518) | (352) |
MDL Impact | (92) | 192 |
GBP Impact | (33) | (21) |
RON Impact | 1,029 | 477 |
Other Currencies Impact | (63) | (312) |
Weighted average | |||||
effective interest | 3 months to | ||||
rate | 0-3 months | 1 year | 1-5 years | Total | |
% | $’000s | $’000s | $’000s | $’000s | |
31 December 2023 | |||||
Non-interest bearing | |||||
loans | - | 38,001 | 597 | 3,804 | 42,402 |
Bank loans interest | |||||
bearing (*) | 5.58 | 99 | 3,177 | 1,328 | 4,604 |
Lease liabilities | 3.39 | 457 | 1,373 | 2,650 | 4,480 |
38,557 | 5,147 | 7,782 | 51,486 | ||
31 December 2022 | |||||
Non-interest bearing | |||||
loans | - | 42,396 | 725 | 4,703 | 47,824 |
Bank loans interest | |||||
bearing(*) | 5.21 | 403 | 1,832 | 2,000 | 4,235 |
Lease liabilities | 2.64 | 496 | 1,488 | 3,758 | 5,742 |
43,295 | 4,045 | 10,461 | 57,801 |