XML 18 R3.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2022
Dec. 31, 2021
Current assets    
Cash and cash equivalents $ 219,167,000 $ 246,078,000
Restricted cash 25,879,000 33,145,000
Trade accounts receivable, net of allowances of $10,529 and $10,911 147,398,000 127,980,000
Loans receivable, net of allowances of $11,938 and $2,064 15,385,000 8,907,000
Related party receivable 10,676,000 20,172,000
Other assets and prepaid expenses 46,621,000 50,759,000
Total current assets 465,126,000 487,041,000
Non-current assets    
Other assets and prepaid expenses 69,784,000 82,406,000
Loans receivable, net of allowances of $473 1,185,000 0
Lease right-of-use assets 22,428,000 27,240,000
Property and equipment, net 15,532,000 17,285,000
Intangible assets, net 91,500,000 85,723,000
Goodwill 138,637,000 122,426,000
Total non-current assets 339,066,000 335,080,000
TOTAL ASSETS 804,192,000 822,121,000
Current liabilities    
Accounts payable and accrued expenses 58,024,000 51,577,000
Travel accounts payable 287,426,000 263,530,000
Related party payable 37,472,000 34,772,000
Short-term debt and other financial liabilities 29,931,000 16,283,000
Deferred revenue 23,348,000 13,556,000
Other liabilities 114,221,000 79,014,000
Contingent liabilities 7,982,000 9,156,000
Lease liabilities 6,081,000 6,938,000
Total current liabilities 564,485,000 474,826,000
Non-current liabilities    
Other liabilities 20,845,000 38,545,000
Contingent liabilities 30,593,000 25,281,000
Long-term debt and other financial liabilities 5,119,000 10,400,000
Lease liabilities 17,151,000 20,937,000
Related party liability 125,000,000 125,000,000
Total non-current liabilities 198,708,000 220,163,000
TOTAL LIABILITIES 763,193,000 694,989,000
Redeemable non-controlling interest 0 2,596,000
TOTAL MEZZANINE EQUITY 168,149,000 158,861,000
SHAREHOLDERS’ (DEFICIT)    
Common stock [1] 287,553,000 279,932,000
Additional paid-in capital 323,706,000 350,200,000
Other reserves (728,000) (728,000)
Accumulated other comprehensive loss (16,092,000) (18,065,000)
Accumulated losses (643,322,000) (574,801,000)
Treasury Stock (78,267,000) (68,267,000)
Total Shareholders’ (Deficit) (127,150,000) (31,729,000)
TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ (DEFICIT) 804,192,000 822,121,000
Series A Non-convertible Preferred Shares    
Non-current liabilities    
Non-convertible and convertible preferred shares 121,449,000 109,565,000
Series B Convertible Preferred Shares    
Non-current liabilities    
Non-convertible and convertible preferred shares $ 46,700,000 $ 46,700,000
[1]
(1)
Represents 72,316 shares (in thousands) issued as of December 31, 2022 and 71,246 shares (in thousands) issued as of December 31, 2021. See Note 27.