XML 208 R187.htm IDEA: XBRL DOCUMENT v3.22.2.2
Use of judgements and estimates - Investments in equity accounted associates (Details)
$ / shares in Units, $ in Thousands
3 Months Ended
Mar. 31, 2022
USD ($)
$ / shares
MX Capital Limited | Target pay back on marketing investments  
Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, liabilities [line items]  
Term of increase in input parameters 30 days
Term of decrease in input parameters 30 days
Change in fair value of founders earn-outs by increase in input parameters $ 1,168
Change in fair value of founders earn-outs by decrease in input parameters 676
Change in fair value of sellers earn-outs by increase in input parameters 301
Change in fair value of sellers earn-outs by decrease in input parameters 499
Change in fair value of call options by increase in input parameters 268
Change in fair value of call options by decrease in input parameters 385
Change in fair value of put options by increase in input parameters (66)
Change in fair value of put options by decrease in input parameters $ 2
MX Capital Limited | WACC  
Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, liabilities [line items]  
Percentage of increase in input parameters 3.00%
Percentage of decrease in input parameters 3.00%
Change in fair value of founders earn-outs by increase in input parameters $ 485
Change in fair value of founders earn-outs by decrease in input parameters 525
Change in fair value of sellers earn-outs by increase in input parameters 800
Change in fair value of sellers earn-outs by decrease in input parameters 878
Change in fair value of call options by increase in input parameters 412
Change in fair value of call options by decrease in input parameters 501
Change in fair value of put options by increase in input parameters 33
Change in fair value of put options by decrease in input parameters $ 42
MX Capital Limited | Multiples  
Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, liabilities [line items]  
Percentage of increase in input parameters 5.00%
Percentage of decrease in input parameters 5.00%
Change in fair value of call options by increase in input parameters $ 2,573
Change in fair value of call options by decrease in input parameters 2,042
Change in fair value of put options by increase in input parameters 141
Change in fair value of put options by decrease in input parameters $ 49
MX Capital Limited | Sigma  
Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, liabilities [line items]  
Par value of increase in input parameters | $ / shares $ 0.03
Par value of of decrease in input parameters | $ / shares $ 0.03
Change in fair value of founders earn-outs by increase in input parameters $ 127
Change in fair value of founders earn-outs by decrease in input parameters 254
Change in fair value of sellers earn-outs by increase in input parameters 675
Change in fair value of sellers earn-outs by decrease in input parameters 684
Change in fair value of call options by increase in input parameters 562
Change in fair value of call options by decrease in input parameters 548
Change in fair value of put options by increase in input parameters 197
Change in fair value of put options by decrease in input parameters $ 202
Castcrown Ltd | Target pay back on marketing investments  
Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, liabilities [line items]  
Term of increase in input parameters 30 days
Term of decrease in input parameters 30 days
Change in fair value of call options by increase in input parameters $ 826
Change in fair value of call options by decrease in input parameters $ 419
Castcrown Ltd | WACC  
Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, liabilities [line items]  
Percentage of increase in input parameters 3.00%
Percentage of decrease in input parameters 3.00%
Change in fair value of call options by increase in input parameters $ 651
Change in fair value of call options by decrease in input parameters $ 747
Castcrown Ltd | Multiples  
Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, liabilities [line items]  
Percentage of increase in input parameters 5.00%
Percentage of decrease in input parameters 5.00%
Change in fair value of call options by increase in input parameters $ 516
Change in fair value of call options by decrease in input parameters $ 185
Castcrown Ltd | Sigma  
Disclosure of sensitivity analysis of fair value measurement to changes in unobservable inputs, liabilities [line items]  
Percentage of decrease in input parameters 0.04%
Par value of increase in input parameters | $ / shares $ 0.04
Change in fair value of call options by increase in input parameters $ 588
Change in fair value of call options by decrease in input parameters $ 712