XML 54 R33.htm IDEA: XBRL DOCUMENT v3.22.2.2
Financial instruments - fair values and risk management
3 Months Ended 12 Months Ended
Mar. 31, 2022
Dec. 31, 2021
Financial instruments - fair values and risk management    
Financial instruments - fair values and risk management

25.

Financial instruments — fair values and risk management

A.

Accounting classifications

The following table shows the carrying amounts of financial assets and financial liabilities as at March 31, 2022 and December 31, 2021. For all the Group’s financial assets and financial liabilities their carrying amounts are reasonable approximations of their fair values.

Financial assets are as follows:

    

March 31, 2022

    

December 31, 2021

Financial assets at amortized cost

 

  

 

  

Trade receivables

 

45,201

 

41,675

Cash and cash equivalents

 

83,704

 

142,802

Loans receivable

 

10,149

 

123

Total

 

139,054

 

184,600

    

March 31, 2022

    

December 31, 2021

Financial assets measured at fair value

 

  

 

  

Call option assets

 

11,619

 

Total

 

11,619

 

Financial liabilities are as follows:

    

March 31, 2022

    

December 31, 2021

Financial liabilities not measured at fair value

 

  

 

  

Lease liabilities

 

2,421

 

1,934

Trade and other payables

 

33,356

 

26,573

Total

 

35,777

 

28,507

    

March 31, 2022

    

December 31, 2021

Financial liabilities measured at fair value

 

  

 

  

Put option liability

 

14,141

 

Founders earn-out liabilities

 

5,046

 

Sellers earn-out liabilities

 

12,522

 

Share warrant obligations

 

14,620

 

22,029

Total

 

46,329

 

22,029

B.

Financial risk management

The Company’s Board of Directors has overall responsibility for the establishment and oversight of the Group’s risk management framework.

The Group’s risk management policies are established to identify and analyse the risks faced by the Group, to set appropriate risk limits and controls, and monitor risks and adherence to limits. Risk management policies and systems are reviewed regularly to reflect changes in market conditions and in the Group’s activities.

The Group has exposure to the following risk arising from financial instruments:

(i)Credit risk

Credit risk arises when a failure by counterparties to discharge their obligations could reduce the amount of future cash inflows from financial assets on hand at the reporting date. The Group’s credit risk arises predominantly from trade receivables and is concentrated around key platforms, through which the Group is distributing online games. As at March 31, 2022 and December 31, 2021 the largest debtor of the Group constituted 40% and 30% of the Group’s Trade and other receivables and the 3 largest debtors of the Group constituted 76% and 74% of the Group’s Trade and other receivable respectively.

Credit risk related to trade receivables is considered insignificant, since almost all sales are generated through major companies, with consistently high credit ratings. These distributors pay the Group monthly, based on sales to the end users. Payments are made within 3 months after the sale to the end customer. The distributors take full responsibility for tracking and accounting of end customer sales and send to the Group monthly reports that show amounts to be paid. The Group does not have any material overdue or impaired accounts receivable.

The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:

    

March 31, 2022

    

December 31, 2021

Loans receivables

 

10,149

 

123

Trade receivables

 

45,201

 

41,675

Cash and cash equivalents

 

83,704

 

142,802

Expected credit loss assessment for corporate customers as at March 31, 2022 and December 31, 2021

The Group allocates each exposure a credit risk grade based on data that is determined to be predictive of the risk of loss (including but not limited to external ratings, audited financial statements, management accounts, and cash flows projections) and applying experienced credit judgement.

Loans receivables

Loans receivables are provided to equity-accounted associate and the Company’s employees. The Group considers that its loans have low credit risk based on fact the loans are secured with the pledge. Therefore, no impairment allowance was recognized as at March 31, 2022.

Trade and other receivables

The ECL allowance in respect of Trade and other receivables is determined on the basis of the lifetime expected credit losses (“LTECL”). The Group uses the credit rating for each of the large debtors where available or makes its own judgement as to the credit quality of its debtors based on their most recent financial reporting or the rating assigned to their country of incorporation. After assigning the credit rating to each of the debtors the Group determines the probability of default (“PD”) and loss given default (“LGD”) based on the data published by the internationally recognized rating agencies. The determined amounts of allowances for ECL for each of the debtors are then adjusted for the forecasted macroeconomic factors, which include the forecasted unemployment rate in each of the countries where the debtors are incorporated and forecasted growth rate of the global gaming market from publicly available sources. ECL in respect of Trade and other receivables is insignificant as at March 31, 2022 and December 31, 2021.

Cash and cash equivalents

The cash and cash equivalents are held with financial institutions, which are rated CCC- to A- based on Fitch’s ratings.

Impairment on cash and cash equivalents has been measured on a 12-month expected loss basis and reflects the short maturities of the exposures. The Group considers that its cash and cash equivalents have low credit risk based on the external credit ratings of the counterparties. Therefore, no impairment allowance was recognized as at March 31, 2022 and December 31, 2021.

(ii)Liquidity risk

Liquidity risk is the risk that the Group will encounter difficulty in meeting the obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The Group’s objective when managing liquidity is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when they are due, under both normal and stressed conditions without incurring unacceptable losses or risking damage to the Group’s reputation.

The Group monitors the level of expected cash inflows on trade and other receivables together with expected cash outflows on trade and other payables.

The following are the contractual maturities of financial liabilities at the reporting date. The amounts are gross and undiscounted and include contractual interest payments and exclude the impact of netting agreements.

    

Carrying

    

Contractual 

    

3 months 

    

Between 312 

    

Between 1

March 31, 2022

amounts

cash flows

or less

months

years

Nonderivative financial liabilities

Lease liabilities

 

2,421

 

2,513

 

803

 

811

 

899

Trade and other payables

 

33,356

 

33,356

 

33,356

 

 

 

35,777

 

35,869

 

34,159

 

811

 

899

    

    

    

    

    

    

    

    

    

    

 

Carrying 

 

Contractual 

 

3 months 

 

Between 312 

 

Between 1

December 31, 2021

amounts

cash flows

or less

months

years

Nonderivative financial liabilities

 

  

 

  

 

  

 

  

 

  

Lease liabilities

 

1,934

 

1,942

 

313

 

453

 

1,176

Trade and other payables

 

26,573

 

26,573

 

26,573

 

 

 

28,507

 

28,515

 

26,886

 

453

 

1,176

The Group recognized financial liabilities arising from financial instruments measured at fair value with contractual maturities till years of 2026/2027 (see the amounts disclosed in Note 25.A).

(iii)Market risk

Market risk is the risk that changes in market prices, such as foreign exchange rates and/or equity prices will affect the Group’s income or the value of its holdings of financial instruments.

The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimizing the return.

a.Currency risk

Currency risk is the risk that the value of financial instruments will fluctuate due to changes in foreign exchange rates. Currency risk arises when future commercial transactions and recognized assets and liabilities are denominated in a currency that is not the Group’s functional currency. The Group is exposed to foreign exchange risk arising from various currency exposures primarily with respect to the Euro and the Russian Ruble. The Group’s management monitors the exchange rate fluctuations on a continuous basis and acts accordingly.

The Group’s exposure to foreign currency risk was as follows:

March 31, 2022

    

Euro

    

Russian Ruble

Assets

 

  

 

  

Loans receivable

 

161

 

2

Trade and other receivables

 

7,779

 

3,804

Cash and cash equivalents

 

16,308

 

3,049

 

24,248

 

6,855

Liabilities

 

  

 

  

Lease liabilities

 

(1,483)

 

(938)

Trade and other payables

 

(12,184)

 

(2,500)

 

(13,667)

 

(3,438)

Net exposure

 

10,581

 

3,417

December 31, 2021

Euro

Russian Ruble

Assets

 

  

 

  

Loans receivable

 

123

 

Trade and other receivables

 

9,493

 

3,571

Cash and cash equivalents

 

33,297

 

621

 

42,913

 

4,192

Liabilities

 

  

 

  

Lease liabilities

 

(1,795)

 

(139)

Trade and other payables

 

(4,701)

 

(1,092)

 

(6,496)

 

(1,231)

Net exposure

 

36,417

 

2,961

Sensitivity analysis

A reasonably possible 10% strengthening or weakening of the United States Dollar against the following currencies at March 31, 2022 and December 31, 2021 would have increased (decreased) equity and profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.

    

Strengthening of

Weakening of US$

March 31, 2022

US$by 10%

    

by 10 %

Euro

 

(1,058)

 

1,058

Russian Ruble

 

(342)

 

342

 

(1,400)

 

1,400

Strengthening of

Weakening of US$

December 31, 2021

 

US$by 10%

 

by 10%

Euro

 

(3,642)

 

3,642

Russian Ruble

 

(296)

 

296

 

(3,938)

 

3,938

28.   Financial instruments fair values and risk management

A.

Accounting classifications

The following table shows the carrying amounts of financial assets and financial liabilities as at December 31, 2021 and December 31, 2020. For all the Group’s financial assets and financial liabilities their carrying amounts are reasonable approximations of their fair values.

The comparative data for the year ended December 31, 2020 was corrected in these consolidated financial statements as stated in Note 4.

Financial assets are as follows:

December 31, 

December 31, 

2020,

As previously reported,

    

2021

    

restated*

    

December 31, 2020

Financial assets at amortized cost

  

  

  

Trade receivables

 

41,675

 

30,720

 

30,909

Cash and cash equivalents

 

142,802

 

84,557

 

84,557

Loans receivable

 

123

 

8

 

8

Total

184,600

 

115,285

 

115,474

*For further information, see Note 4 (Accounting judgments, estimates and assumptions — “Correction of errors”).

Financial liabilities are as follows:

December 31, 

December 31, 

2020,

As previously reported,

    

2021

    

restated*

    

December 31, 2020

Financial liabilities not measured at fair value

 

  

 

  

 

  

Loans from shareholders

 

 

49

 

49

Lease liabilities

 

1,934

 

1,111

 

1,111

Trade and other payables

 

26,573

 

17,214

 

19,599

Total

28,507

 

18,374

 

20,759

    

December 31, 2021

    

December 31, 2020

Financial liabilities measured at fair value

 

  

 

  

Share warrant obligations

 

22,029

 

Total

 

22,029

 

*For further information, see Note 4 (Accounting judgments, estimates and assumptions — “Correction of errors”).

B.

Financial risk management

The Company’s Board of Directors has overall responsibility for the establishment and oversight of the Group’s risk management framework.

The Group’s risk management policies are established to identify and analyze the risks faced by the Group, to set appropriate risk limits and controls, and monitor risks and adherence to limits. Risk management policies and systems are reviewed regularly to reflect changes in market conditions and in the Group’s activities.

The Group has exposure to the following risk arising from financial instruments:

(i)

Credit risk

Credit risk arises when a failure by counterparties to discharge their obligations could reduce the amount of future cash inflows from financial assets on hand at the reporting date. The Group’s credit risk arises predominantly from trade receivables and is concentrated around key platforms, through which the Group is distributing online games. As at December 31, 2021 and December 31, 2020 the largest debtor of the Group constituted 30% and 28% of the Group’s Trade and other receivables and the 3 largest debtors of the Group constituted 74% and 73% of the Group’s Trade and other receivable respectively.

Credit risk related to trade receivables is considered insignificant, since almost all sales are generated through major companies, with consistently high credit ratings. These distributors pay the Group monthly, based on sales to the end users. Payments are made within 3 months after the sale to the end customer. The distributors take full responsibility for tracking and accounting of end customer sales and send to the Group monthly reports that show amounts to be paid. The Group does not have any material overdue or impaired accounts receivable.

The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:

December 31, 

As previously

December 31, 

2020,

reported,

2021

restated*

December 31, 2020

Loans receivables

 

123

 

8

 

8

Trade receivables

 

41,675

 

30,720

 

30,909

Cash and cash equivalents

 

142,802

 

84,557

 

84,557

Expected credit loss assessment for corporate customers as at December 31, 2021 and December 31, 2020

The Group allocates each exposure a credit risk grade based on data that is determined to be predictive of the risk of loss (including but not limited to external ratings, audited financial statements, management accounts, and cash flows projections) and applying experienced credit judgement.

Trade and other receivables

The ECL allowance in respect of Trade and other receivables is determined on the basis of the lifetime expected credit losses (“LTECL”). The Group uses the credit rating for each of the large debtors where available or makes its own judgement as to the credit quality of its debtors based on their most recent financial reporting or the rating assigned to their country of incorporation. After assigning the credit rating to each of the debtors the Group determines the probability of default (“PD”) and loss given default (“LGD”) based on the data published by the internationally recognized rating agencies. The determined amounts of allowances for ECL for each of the debtors are then adjusted for the forecasted macroeconomic factors, which include the forecasted unemployment rate in each of the countries where the debtors are incorporated and forecasted growth rate of the global gaming market from publicly available sources. ECL in respect of Trade and other receivables is insignificant as at December 31, 2021 and December 31, 2020.

Cash and cash equivalents

The cash and cash equivalents are held with financial institutions, which are rated B- to A based on Fitch’s ratings.

Impairment on cash and cash equivalents has been measured on a 12-month expected loss basis and reflects the short maturities of the exposures. The Group considers that its cash and cash equivalents have low credit risk based on the external credit ratings of the counterparties. Therefore, no impairment allowance was recognized as at December 31, 2021 and December 31, 2020.

(ii)

Liquidity risk

Liquidity risk is the risk that the Group will encounter difficulty in meeting the obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The Group’s objective when managing liquidity is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when they are due, under both normal and stressed conditions without incurring unacceptable losses or risking damage to the Group’s reputation.

The Group monitors the level of expected cash inflows on trade and other receivables together with expected cash outflows on trade and other payables.

The following are the contractual maturities of financial liabilities at the reporting date. The amounts are gross and undiscounted and include contractual interest payments and exclude the impact of netting agreements.

Carrying 

Contractual

3 months 

Between 

Between 

December 31, 2021

    

amounts

    

 cash flows

    

or less

    

3 – 12 months

    

1 – 5 years

Non-derivative financial liabilities

 

  

 

  

 

  

 

  

 

  

Lease liabilities

 

1,934

 

1,942

 

313

 

453

 

1,176

Trade and other payables

 

26,573

 

26,573

 

26,573

 

 

 

28,507

 

28,515

 

26,886

 

453

 

1,176

Carrying 

amounts as

previously

Carrying

Contractual

3 months

Between 

Between 

December 31, 2020

    

reported

    

amounts

    

cash flows

    

or less

    

3 – 12 months

    

1 – 5 years

Non-derivative financial liabilities

 

  

 

  

 

  

 

  

 

  

 

  

Lease liabilities

 

1,111

 

1,111

 

1,167

 

32

 

288

 

847

Trade and other payables

 

19,599

 

17,214

 

17,214

 

17,214

 

 

Loans from shareholders

 

49

 

49

 

49

 

 

49

 

 

20,759

 

18,374

 

18,430

 

17,246

 

337

 

847

(iii)   Market risk

Market risk is the risk that changes in market prices, such as foreign exchange rates and/or equity prices will affect the Group’s income or the value of its holdings of financial instruments.

The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimizing the return.

a.Currency risk

Currency risk is the risk that the value of financial instruments will fluctuate due to changes in foreign exchange rates. Currency risk arises when future commercial transactions and recognized assets and liabilities are denominated in a currency that is not the Group’s functional currency. The Group is exposed to foreign exchange risk arising from various currency exposures primarily with respect to the Euro and the Russian Ruble. The Group’s management monitors the exchange rate fluctuations on a continuous basis and acts accordingly.

The Group’s exposure to foreign currency risk was as follows:

December 31, 2021

    

Euro

    

Russian Ruble

Assets

 

  

 

  

Loans receivable

 

123

 

Trade and other receivables

 

9,493

 

3,571

Cash and cash equivalents

 

33,297

 

621

 

42,913

 

4,192

Liabilities

 

  

 

  

Lease liabilities

 

(1,795)

 

(139)

Trade and other payables

 

(4,701)

 

(1,092)

 

(6,496)

 

(1,231)

Net exposure

 

36,417

 

2,961

December 31, 2020

    

Euro

    

Russian Ruble

Assets

 

  

 

  

Loans receivable

 

8

 

Trade and other receivables

 

9,661

 

2,649

Cash and cash equivalents

 

11,404

 

741

 

21,073

 

3,390

Liabilities

 

  

 

  

Lease liabilities

 

(1,111)

 

Trade and other payables

 

(5,811)

 

(3)

Loans and borrowings

 

(49)

 

 

(6,971)

 

(3)

Net exposure

 

14,102

 

3,387

Sensitivity analysis

A reasonably possible 10% strengthening or weakening of the United States Dollar against the following currencies at December 31, 2021 and December 31, 2020 would have increased (decreased) equity and profit or loss by the amounts shown below.

This analysis assumes that all other variables, in particular interest rates, remain constant.

Strengthening of US$

Weakening of US$ by

December 31, 2021

    

by 10%

     

10%

Euro

 

(3,642)

 

3,642

Russian Ruble

 

(296)

 

296

 

(3,938)

 

3,938

Strengthening of US$

Weakening of US$ by

December 31, 2020

    

 by 10% 

    

 10%

Euro

 

(1,410)

 

1,410

Russian Ruble

 

(339)

 

339

 

(1,749)

 

1,749