XML 57 R40.htm IDEA: XBRL DOCUMENT v3.25.0.1
LEASES (Tables)
12 Months Ended
Dec. 31, 2024
Leases [Abstract]  
Schedule of ROU assets

The following table includes ROU assets included on the balance sheet at December 31, 2024 and 2023:

 

 

ROU Assets

 

 

 

Cost

 

 

Accumulated depreciation

 

 

Net book value

 

At January 1, 2023

 

 

48,061

 

 

 

(17,571

)

 

 

30,490

 

Disposals

 

 

(2,667

)

 

 

2,308

 

 

 

(359

)

Modifications

 

 

3,866

 

 

 

(196

)

 

 

3,670

 

Depreciation expense

 

 

-

 

 

 

(4,312

)

 

 

(4,312

)

Exchange differences

 

 

596

 

 

 

(272

)

 

 

324

 

At December 31, 2023

 

 

49,856

 

 

 

(20,043

)

 

 

29,813

 

Disposals

 

 

(958

)

 

 

958

 

 

 

-

 

Modifications

 

 

572

 

 

 

-

 

 

 

572

 

Depreciation expense

 

 

-

 

 

 

(3,945

)

 

 

(3,945

)

Exchange differences

 

 

(2,113

)

 

 

1,042

 

 

 

(1,071

)

At December 31, 2024

 

 

47,357

 

 

 

(21,988

)

 

 

25,369

 

Schedule of the components of the lease cost

The components of the lease cost for the years ended December 31, 2024 and 2023 were as follows:

 

 

 

 

 

For the year ended December 31,

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

Operating lease cost (1)

 

 

 

 

 

 

 

 

 

 

 

Fixed lease cost

 

 

 

 

6,069

 

 

 

6,688

 

 

 

6,719

 

Sublease income

 

 

 

 

(1,908

)

 

 

(1,393

)

 

 

(344

)

Total operating lease cost

 

 

 

 

4,161

 

 

 

5,295

 

 

 

6,375

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The lease costs, net of sublease income, are reflected in the Consolidated Statements of Operations and Comprehensive Income (Loss) as follows:

 

 

 

 

 

 

 

 

For the year ended December 31,

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

Cost of goods sold

 

 

 

 

4,183

 

 

 

4,427

 

 

 

4,647

 

Selling and marketing

 

 

 

 

269

 

 

 

793

 

 

 

1,356

 

General and administrative

 

 

 

 

(304

)

 

 

(113

)

 

 

107

 

Technology and development

 

 

 

 

13

 

 

 

188

 

 

 

265

 

Total operating lease cost

 

 

 

 

4,161

 

 

 

5,295

 

 

 

6,375

 

Schedule of lease liabilities

The following table includes lease liabilities included on the balance sheet at December 31, 2024 and 2023:

 

 

 

Lease Liability

 

 

 

2024

 

 

2023

 

At January 1,

 

 

33,456

 

 

 

33,423

 

Disposals

 

 

-

 

 

 

(406

)

Modifications

 

 

572

 

 

 

3,866

 

Accretion

 

 

2,129

 

 

 

2,272

 

Repayment of lease liabilities

 

 

(5,339

)

 

 

(5,942

)

Exchange differences

 

 

(1,137

)

 

 

243

 

At December 31,

 

 

29,681

 

 

 

33,456

 

Current lease liabilities

 

 

5,619

 

 

 

5,255

 

Long-term lease liabilities

 

 

24,062

 

 

 

28,201

 

Schedule of maturities of operating lease liabilities

The following table includes maturities of operating lease liabilities at December 31, 2024:

 

2025

 

 

5,812

 

2026

 

 

5,303

 

2027

 

 

4,324

 

2028

 

 

4,135

 

2029

 

 

3,771

 

Thereafter

 

 

16,196

 

Total

 

 

39,541

 

Total lease liability

 

 

29,681

 

Difference between undiscounted cash flows and lease liability

 

 

9,860