XML 46 R102.htm IDEA: XBRL DOCUMENT v3.20.1
Note 16 - Financial Asset and Liabilities - Sensitivities Analysis (Details)
$ in Thousands
Dec. 31, 2019
USD ($)
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 20% [member]  
Statement Line Items [Line Items]  
Preferred shares $ 65,529
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 22% [member]  
Statement Line Items [Line Items]  
Preferred shares 61,957
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 24% [member]  
Statement Line Items [Line Items]  
Preferred shares 57,991
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 26% [member]  
Statement Line Items [Line Items]  
Preferred shares 55,572
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 28% [member]  
Statement Line Items [Line Items]  
Preferred shares 52,715
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 34,739
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 39,657
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 44,570
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 49,479
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares 54,383
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 33,870
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 38,734
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 43,598
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 48,462
Preferred shares, DLOM of 5% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares 53,327
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 20% [member]  
Statement Line Items [Line Items]  
Preferred shares 32,151
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 22% [member]  
Statement Line Items [Line Items]  
Preferred shares 31,332
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 24% [member]  
Statement Line Items [Line Items]  
Preferred shares 30,552
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 26% [member]  
Statement Line Items [Line Items]  
Preferred shares 29,809
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 28% [member]  
Statement Line Items [Line Items]  
Preferred shares 29,101
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 37,011
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 37,787
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 38,558
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 39,327
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares 40,092
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 39,194
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 39,919
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 40,645
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 41,371
Preferred shares, DLOM of 5% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares 42,097
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 20% [member]  
Statement Line Items [Line Items]  
Preferred shares 62,080
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 22% [member]  
Statement Line Items [Line Items]  
Preferred shares 58,696
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 24% [member]  
Statement Line Items [Line Items]  
Preferred shares 54,939
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 26% [member]  
Statement Line Items [Line Items]  
Preferred shares 52,647
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 28% [member]  
Statement Line Items [Line Items]  
Preferred shares 49,941
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 32,910
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 37,570
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 42,225
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 46,875
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares 51,521
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 32,087
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 36,696
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 41,304
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 45,912
Preferred shares, DLOM of 10% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares 50,520
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 20% [member]  
Statement Line Items [Line Items]  
Preferred shares 30,008
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 22% [member]  
Statement Line Items [Line Items]  
Preferred shares 29,243
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 24% [member]  
Statement Line Items [Line Items]  
Preferred shares 28,515
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 26% [member]  
Statement Line Items [Line Items]  
Preferred shares 27,822
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 28% [member]  
Statement Line Items [Line Items]  
Preferred shares 27,161
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 34,544
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 35,268
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 35,988
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 36,705
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares 37,419
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 36,581
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 37,258
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 37,935
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 38,613
Preferred shares, DLOM of 10% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares 39,290
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 20% [member]  
Statement Line Items [Line Items]  
Preferred shares 58,631
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 22% [member]  
Statement Line Items [Line Items]  
Preferred shares 55,435
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 24% [member]  
Statement Line Items [Line Items]  
Preferred shares 51,887
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 26% [member]  
Statement Line Items [Line Items]  
Preferred shares 49,722
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Probability weighted expected return model [member] | WACC of 28% [member]  
Statement Line Items [Line Items]  
Preferred shares 47,166
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 31,082
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 35,482
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 39,879
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 44,271
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Option pricing model [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares 48,659
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 30,305
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 34,657
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 39,009
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 43,361
Preferred shares, DLOM of 15% [member] | Opay Digital Services Limited [member] | Current value method [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares 47,713
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 20% [member]  
Statement Line Items [Line Items]  
Preferred shares 27,864
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 22% [member]  
Statement Line Items [Line Items]  
Preferred shares 27,154
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 24% [member]  
Statement Line Items [Line Items]  
Preferred shares 26,479
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 26% [member]  
Statement Line Items [Line Items]  
Preferred shares 25,835
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Probability weighted expected return model [member] | WACC of 28% [member]  
Statement Line Items [Line Items]  
Preferred shares 25,221
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 32,076
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 32,749
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 33,417
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 34,083
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Option pricing model [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares 34,746
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (400) [member]  
Statement Line Items [Line Items]  
Preferred shares 33,968
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (450) [member]  
Statement Line Items [Line Items]  
Preferred shares 34,597
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (500) [member]  
Statement Line Items [Line Items]  
Preferred shares 35,226
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (550) [member]  
Statement Line Items [Line Items]  
Preferred shares 35,855
Preferred shares, DLOM of 15% [member] | StarMaker Inc. [member] | Current value method [member] | Value of the equity in millions (600) [member]  
Statement Line Items [Line Items]  
Preferred shares $ 36,484