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 |
||
2024 |
2023 |
|
$’000s |
$’000s |
|
Sales of goods (point in time) |
91,998 |
92,592 |
Services |
16,073 |
14,658 |
Construction contracts (over time) |
9,265 |
9,479 |
117,336 |
116,729 |
Networking |
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 expenses |
(722) |
||||
Loss before tax |
(5,383) |
Networking | Cyber | Diagnostics | Non-core | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Revenues from external customers | 19,800 | 10,346 | 33,342 | 53,241 | 116,729 |
Gross profit | 8,967 | 4,222 | 10,293 | 14,822 | 38,304 |
Operating profit (loss) | (224) | 1,496 | 334 | 1,125 | 2,731 |
Net finance income | 41 | ||||
Profit before tax | 2,772 |
Networking | 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 |
Networking | Cyber | Diagnostics | Non-core | 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 | 1,578 | 4,680 |
Additions to non-current assets | 2,884 | 204 | 1,692 | 2,371 | 7,151 |
Year ended 31 December | 2024 | 2023 |
$’000s | $’000s | |
Networking and cyber products | 17,009 | 24,093 |
Software services | 4,672 | 6,053 |
Diagnostic medical products and services | 38,617 | 33,342 |
Non-core | 57,038 | 53,241 |
117,336 | 116,729 |
Networking | 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 |
Networking | Cyber | Diagnostics | Non-core | Total | |
$’000s | $’000s | $’000s | $’000s | $’000s | |
Sales of goods (point in time) | 16,488 | 775 | 29,793 | 45,536 | 92,592 |
Services (over time) | 3,312 | - | - | - | 3,312 |
Services (point in time) | - | 92 | 3,549 | 7,705 | 11,346 |
Construction contracts (over time) | - | 9,479 | - | - | 9,479 |
19,800 | 10,346 | 33,342 | 53,241 | 116,729 |
$’000s | Revenue from external customers | Non-current assets | ||
2024 | 2023 | 2024 | 2023 | |
Area A | 87,554 | 79,324 | 32,529 | 44,841 |
Area B | 22,654 | 26,535 | 11,061 | 12,607 |
Area C | 7,128 | 10,870 | 2,302 | 2,242 |
Total | 117,336 | 116,729 | 45,892 | 59,690 |
Year ended 31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Direct costs – Components and subcontractors | 75,368 | 76,071 |
Changes in inventory | (435) | (3,565) |
Salaries and related benefits | 2,552 | 2,641 |
Overheads and depreciation | 2,493 | 2,672 |
Other expenses | 558 | 606 |
80,536 | 78,425 |
Year ended 31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Salaries and related benefits | 12,750 | 12,000 |
Commissions | 612 | 603 |
Outside services | 494 | 395 |
Advertising and sales promotion | 972 | 1,174 |
Overheads and depreciation | 3,055 | 2,674 |
Travelling and other expenses | 1,699 | 1,415 |
19,582 | 18,261 |
Year ended 31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Salaries and related benefits | 7,347 | 7,797 |
Professional services(*) | 1,896 | 2,462 |
Overheads and depreciation | 1,637 | 1,729 |
Other expenses | 1,910 | 2,036 |
12,790 | 14,024 | |
(*) Including auditors’ remuneration for audit | ||
services | 327 | 332 |
Year ended 31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Salaries and related benefits | 2,704 | 2,824 |
Components and subcontractors | 1,655 | 1,264 |
Overheads and depreciation | 623 | 536 |
Other expenses | 194 | 321 |
Government grants | (540) | (502) |
4,636 | 4,443 |
Year ended 31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Wages and salaries | 24,411 | 22,954 |
Share-based payments | 942 | 2,308 |
25,353 | 25,262 |
Year ended 31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Impairment of goodwill (1) and intangible assets | 6,809 | - |
Gain from disposal of property | (263) | (83) |
Change in liabilities | (2,074) | (860) |
Amortisation of intangible assets | 84 | 94 |
Other | (103) | (306) |
4,453 | (1,155) |
Year ended 31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Interest on bank deposits and other | 421 | 1,028 |
Gain on financial assets at FVTPL | 244 | 301 |
665 | 1,329 |
Year ended 31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Interest on loans and bank fees | (643) | (605) |
Interest expense on liabilities | (744) | (683) |
(1,387) | (1,288) |
Year ended 31 December |
||
2024 |
2023 |
|
$’000s |
$’000s |
|
Current tax |
(1,307) |
(1,008) |
Tax on previous years |
(474) |
20 |
Deferred tax (note 29) |
53 |
212 |
(1,728) |
(776) |
Year ended 31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Profit (loss) before tax | (5,383) | 2,772 |
Tax expense at the Israeli statutory corporate income tax rate of 23% | (1,238) | 619 |
Current year losses for which no deferred tax assets were recognised | 1,653 | 622 |
Differences between statutory tax in Israel (23%) and subsidiaries tax rate | 699 | (246) |
Impairment of goodwill and intangible assets | 479 | - |
Tax losses utilised in current period for which no deferred tax assets have | (123) | (204) |
been recognised | ||
Deferred tax assets recognised | -- | (199) |
Tax on previous years | 474 | (20) |
Other | (216) | 204 |
Tax expenses for the year | 1,728 | 776 |
Year ended 31 December | ||
2024 | 2023 | |
Earnings (loss) from continuing operations for the purposes of basic and | (7,498) | 1,181 |
diluted earnings per share ($’000s) attributable to Owners of the Company | ||
Loss from discontinued operations for the purposes of basic and diluted | (14,798) | (1,374) |
earnings per share ($’000s) attributable to Owners of the Company | ||
Number of shares | ||
Weighted average number of ordinary shares for the purposes of basic | 436,259,446 | 436,051,454 |
earnings per share | ||
Effect of dilutive potential ordinary shares | 1,192,389 | 766,993 |
Weighted average number of ordinary shares for the purposes of | ||
calculation of diluted earnings per share | 437,451,835 | 436,818,447 |
Year ended 31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Interest-bearing deposits | 174 | 281 |
Financial assets at FVTPL | 5,498 | 8,144 |
5,672 | 8,425 |
31 December | ||
2024 | 2023 | |
Trade and other receivables | $’000s | $’000s |
Trade receivable account | 19,384 | 21,806 |
Prepaid expenses & Deposits | 3,438 | 3,898 |
Construction contracts (see following table) | 1,298 | 2,528 |
Government authorities | 1,478 | 1,217 |
Other debtors | 4,016 | 1,770 |
29,614 | 31,219 |
31 December | ||
2024 | 2023 | |
Construction contracts | $’000s | $’000s |
Composition: | ||
Cumulative costs incurred | 18,212 | 18,232 |
In addition - Recognised profits | 1,111 | 2,306 |
Less accounts submitted to project customers | (18,025) | (18,010) |
1,298 | 2,528 |
31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Raw materials | 5,132 | 7,537 |
Work-in-progress | 2,373 | 3,864 |
Finished goods | 25,205 | 26,826 |
32,710 | 38,227 |
31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Revenues | 3,238 | 6,101 |
Expenses* | 13,962 | 7,412 |
Loss from valuation of fair value less costs to sell | 4,065 | - |
Pre-tax loss for the year attributable to discontinued operations | (14,789) | (1,311) |
Tax expenses | 9 | 63 |
Loss for the year attributable to discontinued operations | (14,798) | (1,374) |
Other comprehensive income (expenses) for the year | (941) | 264 |
Total comprehensive loss for the year | (15,739) | (1,110) |
Provider of | Total | ||
Eco-med | genetic tests | $’000s | |
Trade and other receivables | 1,136 | 705 | 1,841 |
Property, plant and equipment | - | 17 | 17 |
Right-of-use assets | 1,209 | - | 1,209 |
Goodwill | - | 1,593 | 1,593 |
Total assets classified as held for sale | 2,345 | 2,315 | 4,660 |
Trade and other payables | 835 | 902 | 1,737 |
Current maturities of lease liabilities | 286 | - | 286 |
Long-term liabilities | 36 | - | 36 |
Long-term lease liabilities | 919 | - | 919 |
Total liabilities associated with assets classified as held for sale | 2,076 | 902 | 2,978 |
Land & | Plant and | Motor | Furniture | Leasehold | ||
($’000s) | buildings | equipment | vehicles | & fittings | improvements | Total |
Cost | ||||||
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 |
Disposals | (17) | (340) | (135) | (21) | (176) | (689) |
Effect of translation adjustment | 322 | 376 | 169 | 158 | 15 | 1,040 |
At 1 January 2024 | 7,225 | 23,071 | 2,448 | 4,346 | 4,118 | 41,208 |
Additions | - | 330 | 320 | 128 | 89 | 867 |
Disposal | (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 31 December 2024 | 6,010 | 20,473 | 2,121 | 3,501 | 3,810 | 35,915 |
Furniture | ||||||
Land and | Plant and | Motor | and | Leasehold | Total | |
($’000s) | buildings | equipment | vehicles | fittings | improvements | |
Accumulated depreciation | ||||||
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 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 31 December 2024 | 2,159 | 15,015 | 1,363 | 3,404 | 1,958 | 23,899 |
Carrying amount | ||||||
At 31 December 2024 | 3,851 | 5,458 | 758 | 97 | 1,852 | 12,016 |
At 31 December 2023 | 4,804 | 7,848 | 968 | 235 | 2,196 | 16,051 |
31 December 2024 | 31 December 2023 | |||
At amortised cost | Fair value | At amortised cost | Fair value | |
$’000s | $’000s | $’000s | $’000s | |
Italy | 548 | 953 | 612 | 1,014 |
($’000s) | Plant and equipment | Buildings | Motor vehicles | Total |
Cost | ||||
At 1 January 2023 | 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 |
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 |
($’000s) | Plant and equipment | Buildings | Motor vehicles | Total |
Accumulated depreciation | ||||
At 1 January 2023 | 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 |
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 |
Carrying amount | ||||
At 31 December 2024 | 1,226 | 2,259 | 693 | 4,178 |
At 31 December 2023 | 717 | 3,146 | 488 | 4,351 |
2024 | 2023 | |
$’000s | $’000s | |
Interest expense on lease liabilities | 296 | 192 |
Expense relating to short-term leases | 926 | 978 |
2024 | 2023 | |
$’000s | $’000s | |
Balance at 1 January | 12,763 | 12,583 |
Impairment losses for the year | (7,726) | - |
Classified as held for sale (1) | (1,593) | - |
Foreign exchange difference | (100) | 180 |
Balance at 31 December | 3,344 | 12,763 |
Customer Relationships | ||||
and Backlog | Technology | Other | Total | |
$’000s | $’000s | $’000s | $’000s | |
Cost | ||||
As at 1 January 2023 | 11,385 | 18,258 | 1,637 | 31,280 |
Additions from internal development | - | 2,782 | - | 2,782 |
Effect of translation adjustments | 362 | 196 | (27) | 531 |
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 31 December 2024 | 10,064 | 21,555 | 1,293 | 32,912 |
Accumulated amortisation | ||||
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 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 31 December 2024 | 10,024 | 13,617 | 1,267 | 24,908 |
Carrying amount | ||||
At 31 December 2024 | 40 | 7,938 | 26 | 8,004 |
At 31 December 2023 | 41 | 7,967 | 11 | 8,019 |
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% |
2024 | 2023 | |
$’000s | $’000s | |
As at 1 January 2024 | 17,894 | 15,555 |
Additions | 1,378 | 2,456 |
Equity Profit (loss) | (345) | (822) |
Effect of translation adjustments | (1,125) | 705 |
At 31 December 2024 | 17,802 | 17,894 |
Losses carried | |||
forward | Other | Total | |
$’000s | $’000s | $’000s | |
At 1 January 2023 | 3,362 | – | 3,362 |
Change for the period | – | 135 | 135 |
Effect of translation adjustments | 10 | – | 10 |
At 1 January 2024 | 3,372 | 135 | 3,507 |
Change for the period | – | 14 | 14 |
Effect of translation adjustments | (15) | (8) | (23) |
At 31 December 2024 | 3,357 | 141 | 3,498 |
Intangible | Tangible assets | ||
assets | and other | Total | |
$’000s | $’000s | $’000s | |
At 1 January 2023 | 54 | 66 | 120 |
Change for the period | (11) | (66) | (77) |
Effect of translation adjustments | (4) | - | (4) |
At 1 January 2024 | 39 | - | 39 |
Change for the period | (39) | - | (39) |
Effect of translation adjustments | - | - | - |
At 31 December 2024 | - | - | - |
31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Trade creditors | 20,896 | 22,532 |
Salary accruals | 5,431 | 6,219 |
VAT and other tax | 2,136 | 2,580 |
Provision | 123 | 115 |
Liability for acquisition | 658 | 2,788 |
Other creditors and accruals | 7,447 | 7,428 |
36,691 | 41,662 |
31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Long-term bank credit | - | 1,328 |
- | 1,328 |
31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Liability to the office of the chief scientist | 2,088 | 2,319 |
Government institutions, contingencies and others | 4,500 | 1,130 |
6,588 | 3,449 |
Open | Cash flow from finance | Foreign exchange | Close | |
balance | activities, net | differences | balance | |
2024 | $’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 |
Open | Cash flow from (used in) | Foreign exchange | Close | |
balance | finance 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 |
2024 | 2023 | |
$’000s | $’000s | |
Balance as at 1 January | 4,480 | 5,742 |
Cash payments | (2,395) | (2,327) |
Other (mainly additions) | 3,640 | 1,201 |
Classified as held for sale | (1,204) | - |
Foreign exchange impact | (131) | (136) |
Balance as at 31 December | 4,390 | 4,480 |
31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Maturity analysis | ||
Year 1 | 2,032 | 1,830 |
Year 2 | 1,161 | 1,279 |
Year 3 | 663 | 729 |
Year 4 | 377 | 442 |
Onwards | 157 | 200 |
4,390 | 4,480 |
Ordinary shares of NIS 0.01 each (number of shares) | ||
2024 | 2023 | |
Authorised: | 1,000,000,000 | 1,000,000,000 |
Issued and fully paid: | 441,026,659 | 440,684,134 |
Held in treasury | (4,495,000) | (4,495,000) |
Net | 436,531,659 | 436,189,134 |
Year ended 31 December | ||
2024 | 2023 | |
$’000s | $’000s | |
Operating profit (loss) from continuing operations | (4,661) | 2,731 |
Adjustments for: | ||
Amortisation of intangible assets | 680 | 622 |
Depreciation of property, plant and equipment and investment property | 4,288 | 4,058 |
Gain on sale of property, plant and equipment | (263) | (20) |
Impairment of goodwill and other assets | 6,809 | - |
Share-based payments expenses | 942 | 2,518 |
Increase in retirement benefit obligation | 16 | 24 |
Operating cash flow before movements in working capital | 7,811 | 9,933 |
Increase in inventories | (521) | (2,676) |
Decrease (increase) in receivables | (1,197) | 3,438 |
Decrease in payables expense | (2,630) | (3,903) |
Effects of exchange rate changes on the balance sheet | (1,777) | 1,337 |
Cash from operations | 1,686 | 8,129 |
Income taxes paid | (1,291) | (694) |
Interest paid | (663) | (666) |
Interest received | 421 | 632 |
Net cash from continuing operating activities | 153 | 7,401 |
Net cash from discontinued operating activities | (1,806) | (2,392) |
2024 | 2023 | |||
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 | 25,655,400 | 0.2619 | 5,481,200 | 0.2976 |
Granted during the year | 5,125,397 | 0.1973 | 20,174,200 | 0.2522 |
Forfeited during the year | (853,631) | 0.2327 | - | - |
Exercised during the year | - | - | - | - |
Outstanding at the end of the year | 29,927,166 | 0.2517 | 25,655,400 | 0.2619 |
Exercisable at the end of the year | 11,511,600 | 0.2742 | 5,406,200 | 0.2871 |
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 |
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 | |
2024 | 2023 | |
Outstanding at beginning of year | 1,799,705 | 2,190,359 |
Granted during the year | - | - |
Forfeited during the year | (288,773) | (240,644) |
Exercised during the year | (342,525) | (150,010) |
Outstanding at the end of the year | 1,168,407 | 1,799,705 |
2024 | 2023 | |
Discount rate(s) | 5.42% | 5.13% |
Expected rate(s) of salary increase | 3-4% | 3-4% |
Expected inflation rate | 2.52% | 2.59% |
Employee turnover rate | 7.50% | 8% |
2024 | 2023 | |
$’000s | $’000s | |
Current service cost | 204 | 163 |
Net interest expenses | 24 | 22 |
Components of defined benefit costs recognised in profit or loss | 228 | 185 |
2024 | 2023 | |
$’000s | $’000s | |
Return on plan assets (excluding amounts included in net interest | ||
expense) | 103 | (23) |
Actuarial gains and losses arising from changes in financial assumptions | 0 | 4 |
Actuarial gains and losses arising from other | 89 | 24 |
Components of defined benefit costs recognised in other comprehensive | ||
income | 14 | 5 |
2024 | 2023 | |
$’000s | $’000s | |
Present value of funded defined benefit obligation | 1,668 | 1,581 |
Fair value of plan assets | (1,013) | (983) |
Net liability | 655 | 598 |
2024 | 2023 | |
$’000s | $’000s | |
Opening defined benefit obligation | 1,581 | 1,665 |
Current service cost | 204 | 163 |
Interest cost | 58 | 56 |
Remeasurement gains arising from changes in financial assumptions | 89 | (29) |
Benefits paid | (242) | (197) |
Exchange rate differences | (22) | (77) |
Closing defined benefit obligation | 1,668 | 1,581 |
2024 | 2023 | |
$’000s | $’000s | |
Opening fair value of plan assets | 983 | 1,128 |
Interest income | 34 | 34 |
Remeasurements gains/(losses) return on plan assets (excluding | ||
amounts included in net interest expense) | 103 | (24) |
Contributions from the employer | 34 | 33 |
Benefits paid | (135) | (153) |
Exchange rate differences | (6) | (35) |
Closing fair value of plan assets | 1,013 | 983 |
2024 | 2023 | |
$’000s | $’000s | |
Short- and long-term employee benefits | 1,179 | 1,596 |
Share-based payments | 841 | 2,128 |
2,020 | 3,724 |
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 |
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 |
Liabilities | Assets | |||
2024 | 2023 | 2024 | 2023 | |
$’000s | $’000s | $’000s | $’000s | |
EUR | 22,975 | 18,650 | 16,583 | 13,376 |
NIS | 8,837 | 4,173 | 9,210 | 12,962 |
RON | 4,356 | 4,451 | 15,469 | 14,744 |
MDL | 7,878 | 5,803 | 6,241 | 4,884 |
GBP | 459 | 419 | 53 | 92 |
Other | 1,663 | 1,879 | 1,371 | 1,256 |
2024 | 2023 | |
$’000s | $’000s | |
NIS Impact | (9) | 796 |
EUR Impact | 50 | (10) |
GBP Impact | (4) | 1 |
2024 | 2023 | |
$’000s | $’000s | |
NIS Impact | 46 | 83 |
EUR Impact | (690) | (518) |
MDL Impact | (164) | (92) |
GBP Impact | (37) | (33) |
RON Impact | 1,111 | 1,029 |
Other Currencies Impact | (29) | (63) |
Weighted average | |||||
effective interest | 3 months to | ||||
rate | 0-3 months | 1 year | 1-5 years | Total | |
% | $’000s | $’000s | $’000s | $’000s | |
31 December 2024 | |||||
Non-interest bearing | |||||
loans | - | 33,863 | 351 | 4,125 | 38,339 |
Bank loans interest | |||||
bearing (*) | 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 | ||
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 |