XML 57 R48.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Business combinations (Tables)
12 Months Ended
Mar. 31, 2024
Disclosure of detailed information about business combination [abstract]  
Schedule of the purchase price allocation

The following table presents the purchase price allocation:

 

 

 

Capco

 

 

Ampion

 

 

Edgile

 

 

LeanSwift

 

Net assets

 

1,138

 

 

1,126

 

 

1,289

 

 

186

 

Fair value of property, plant and equipment

 

 

647

 

 

 

35

 

 

 

17

 

 

 

9

 

Fair value of right-of-use assets

 

 

2,882

 

 

 

74

 

 

 

-

 

 

 

-

 

Fair value of customer-related intangibles

 

 

24,273

 

 

 

1,748

 

 

 

1,717

 

 

 

63

 

Fair value of marketing-related intangibles

 

 

8,083

 

 

 

460

 

 

 

1,160

 

 

 

111

 

Deferred tax liabilities on intangible assets

 

 

(9,383

)

 

 

(663

)

 

 

-

 

 

 

(49

)

Total

 

27,640

 

 

2,780

 

 

4,183

 

 

320

 

Goodwill

 

 

81,890

 

 

 

6,322

 

 

 

12,993

 

 

 

1,305

 

Total purchase price

 

109,530

 

 

9,102

 

 

17,176

 

 

1,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Assets include:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

4,278

 

 

855

 

 

907

 

 

145

 

Fair value of acquired trade receivables included in net assets

 

 

6,167

 

 

 

1,074

 

 

 

819

 

 

 

201

 

Gross contractual amount of acquired trade receivables

 

 

6,181

 

 

 

1,074

 

 

 

819

 

 

 

217

 

Less: Allowance for lifetime expected credit loss

 

 

(14

)

 

 

-

 

 

 

-

 

 

 

(16

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount included in general and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Transaction costs

 

358

 

 

49

 

 

152

 

 

88

 

The following table presents the purchase price allocation:

 

 

 

CAS Group

 

 

Rizing

 

Net assets

 

532

 

 

3,850

 

Fair value of property, plant and equipment

 

 

-

 

 

 

373

 

Fair value of right-of-use assets

 

 

-

 

 

 

201

 

Fair value of customer-related intangibles

 

 

1,708

 

 

 

3,894

 

Fair value of marketing-related intangibles

 

 

-

 

 

 

482

 

Deferred tax liabilities on intangible assets

 

 

-

 

 

 

(1,750

)

Total

 

2,240

 

 

7,050

 

Goodwill

 

 

3,347

 

 

 

36,780

 

Total purchase price

 

5,587

 

 

43,830

 

 

 

 

 

 

 

 

Net Assets include:

 

 

 

 

 

 

Cash and cash equivalents

 

127

 

 

2,114

 

Fair value of acquired trade receivables included in net assets

 

 

452

 

 

 

3,220

 

Gross contractual amount of acquired trade receivables

 

 

452

 

 

 

3,233

 

Less: Allowance for lifetime expected credit loss

 

 

-

 

 

 

(13

)

 

 

 

 

 

 

 

Amount included in general and administrative expenses:

 

 

 

 

 

 

Transaction costs

 

19

 

 

99

 

 

 

Aggne

 

Net assets

 

194

 

Fair value of property, plant and equipment

 

 

374

 

Fair value of right-of-use assets

 

 

33

 

Fair value of customer-related intangibles

 

 

556

 

Fair value of marketing-related intangibles

 

 

390

 

Deferred tax liabilities on intangible assets

 

 

(367

)

Total

 

1,180

 

Goodwill

 

 

4,817

 

Share of non-controlling interests

 

 

(472

)

Total purchase price

 

5,525

 

 

 

 

 

Net Assets include:

 

 

 

Cash and cash equivalents

 

153

 

Fair value of acquired trade receivables included in net assets

 

 

113

 

Gross contractual amount of acquired trade receivables

 

 

113

 

Less: Allowance for lifetime expected credit loss

 

 

-

 

 

 

 

 

Amount included in general and administrative expenses:

 

 

 

Transaction costs

 

31