XML 55 R48.htm IDEA: XBRL DOCUMENT v3.25.1
Business combinations (Tables)
12 Months Ended
Mar. 31, 2025
Disclosure of detailed information about business combination [abstract]  
Schedule of the Purchase Price Allocation

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

 

The following table presents the purchase price allocation:

 

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

 

Net assets

 

173

 

Fair value of property, plant and equipment

 

 

9

 

Fair value of customer-related intangibles

 

 

1,896

 

Deferred tax liabilities on intangible assets

 

 

(566

)

Total

 

1,512

 

Goodwill

 

 

1,324

 

Total purchase price

 

2,836

 

 

 

 

 

Net Assets include:

 

 

 

Cash and cash equivalents

 

113

 

Fair value of acquired trade receivables included in net assets

 

 

215

 

Gross contractual amount of acquired trade receivables

 

 

215

 

Less: Allowance for lifetime expected credit loss

 

 

-

 

 

 

 

 

Amount included in general and administrative expenses:

 

 

 

Transaction costs

 

45