XML 94 R79.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisitions - Preliminary purchase price allocation (Details) - USD ($)
$ in Thousands
Jun. 30, 2022
Jun. 01, 2022
Oct. 01, 2020
Aug. 20, 2020
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Recognized amounts of assets acquired and liabilities assumed:              
Goodwill         $ 138,637 $ 122,426 $ 123,217
Koin              
Consideration:              
Purchase price paid       $ 977      
Redeemable non-controlling interest:       2,655      
Recognized amounts of assets acquired and liabilities assumed:              
Cash and cash equivalents       322      
Restricted cash       4      
Trade accounts receivable       1,194      
Lease right-of-use assets       177      
Intangible assets       743      
Property, plant and equipment       99      
Other assets and prepaid expenses       66      
Total assets acquired       2,605      
Accounts payable and accrued expenses       1,721      
Short-term debt       1,250      
Lease liabilities       178      
Contingent liabilities       19      
Taxes payable       684      
Deferred tax liabilities       253      
Other liabilities       479      
Total liabilities assumed       4,584      
Total net liabilities assumed       1,979      
Goodwill       $ 5,611      
Best Day Group              
Consideration:              
Total consideration as of acquisition date     $ 10,288        
Recognized amounts of assets acquired and liabilities assumed:              
Cash and cash equivalents     5,404        
Restricted cash     2,763        
Trade accounts receivable     9,122        
Related party receivable     2,337        
Lease right-of-use assets     7,415        
Intangible assets     51,758        
Property, plant and equipment     8,836        
Deferred tax assets     12,851        
Seller indemnification     11,814        
Other assets and prepaid expenses     33,446        
Total assets acquired     145,746        
Accounts payable and accrued expenses     7,948        
Travel accounts payable     82,170        
Related party payable     266        
Short-term and long-term debt     10,618        
Lease liabilities     7,955        
Contingent liabilities     24,205        
Deferred revenue     775        
Taxes payable     36,059        
Deferred tax liabilities     11,015        
Promissory notes issued     13,928        
Other liabilities     16,534        
Total liabilities assumed     211,473        
Total net liabilities assumed     65,727        
Goodwill     75,895        
Best Day Group | Previously Reported              
Consideration:              
Fair value of contingent consideration payable     8,642        
Total consideration as of acquisition date     10,168        
Best Day Group | Contingent Consideration Payable October 1, 2024 | Previously Reported              
Consideration:              
Fair value of contingent consideration payable     $ 1,526        
Viajanet              
Consideration:              
Purchase price paid $ 9,355 $ 9,355          
Fair value of contingent consideration payable   4,616          
Total consideration as of acquisition date   13,971          
Recognized amounts of assets acquired and liabilities assumed:              
Cash and cash equivalents   2,337          
Trade accounts receivable   1,004          
Intangible assets   7,868          
Property, plant and equipment   769          
Seller indemnification   7,956          
Other assets and prepaid expenses   1,070          
Total assets acquired   21,004          
Accounts payable and accrued expenses   2,054          
Travel accounts payable   6,861          
Contingent liabilities   8,139          
Deferred tax liabilities   2,212          
Other liabilities   490          
Total liabilities assumed   19,756          
Total net liabilities assumed   (1,248)          
Goodwill   $ 12,723