XML 183 R162.htm IDEA: XBRL DOCUMENT v3.22.2.2
Summary of significant accounting policies (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2022
Dec. 31, 2021
Summary of significant accounting policies    
Schedule of of amounts recognised as of acquisition date for each major class of assets acquired and liabilities assumed

    

Fair value recognized on

 

acquisition, January 31, 2022,

 

Lightmap Ltd

Assets

 

  

Property and equipment

 

68

Intangible assets

 

17,664

Right-of-use assets

 

230

Indemnification asset

 

3,043

Trade and other receivables

 

2,375

Cash and cash equivalents

 

1,555

Prepaid tax

 

383

 

25,318

Liabilities

 

  

Lease liabilities

 

(230)

Trade and other payables

 

(2,185)

Provisions for non-income tax risks

 

(1,381)

Tax liability

 

(1,721)

 

(5,517)

Total identifiable net assets at fair value

 

19,801

Goodwill arising on acquisition

 

47,408

NCI

 

Purchase consideration transferred

 

67,209

    

Fair value
recognized

    

Fair value
recognized

    

Fair value
recognized

    

Fair value
recognized

on acquisition,
February 3, 2021

on acquisition,
February 3, 2021,

on acquisition,
April 5 2021,

on acquisition,
December 9, 2021,

Nexters Studio LLC

Nexters Online LLC

NHW Ltd

Game Positive LLC

Assets

 

  

 

  

 

  

 

  

Property and equipment

 

390

 

85

 

 

71

Intangible assets

 

38

 

14

 

 

Right-of-use assets

 

1,164

 

395

 

 

Trade and other receivables

 

656

 

80

 

15

 

48

Other assets

 

91

 

27

 

 

59

Cash and cash equivalents

 

26

 

4

 

1

 

82

Prepaid tax

 

28

 

 

 

12

 

2,393

 

605

 

16

 

272

Liabilities

 

  

 

  

 

  

 

  

Deferred tax liability

 

(4)

 

(16)

 

 

Lease liabilities – current

 

(1,164)

 

(395)

 

 

Trade and other payables

 

(1,415)

 

(218)

 

 

(159)

Tax liability

 

 

(4)

 

 

 

(2,583)

 

(633)

 

 

(159)

Total identifiable net assets at fair value

 

(190)

 

(28)

 

16

 

113

Goodwill/(negative goodwill) arising on acquisition

 

1,274

 

191

 

8

 

(79)

NCI

 

 

 

 

(33)

Purchase consideration transferred

 

1,084

 

163

 

24

 

1

Schedule of net cash flow in acquisition

Analysis of cash flows on acquisition:

    

  

    

  

   

  

    

  

Net cash acquired with the subsidiary

 

26

 

4

 

1

 

82

Cash paid

 

(1,084)

 

(163)

 

(24)

 

(1)

Net cash flow in acquisition

 

(1,058)

 

(159)

 

(23)

 

81

Schedule of acquisition-date fair value of each major class of consideration transferred

Consideration transferred

    

  

Cash

 

55,667

Share consideration

 

3,158

Deferred share consideration

 

8,384

Total fair value of consideration

 

67,209

 
Schedule of reconciliation of carrying amount of goodwill

Cost

    

  

Balance at January 1, 2022

 

1,501

Acquisition through business combination

 

47,408

Translation reserve

 

(195)

Balance at March 31, 2022

 

48,714