XML 68 R60.htm IDEA: XBRL DOCUMENT v3.22.2.2
Use of judgements and estimates - Additional information (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended
Aug. 26, 2021
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Mar. 30, 2022
Dec. 31, 2021
Share warrant obligation              
Number of warrants converted 20,249,993            
Revenue   $ 125,766 $ 109,644 $ 251,837 $ 196,333    
Income tax expense   1,252 325 2,025 524    
Tax liability   3,661   3,661     $ 814
Trade and other payables   18,989   18,989     26,573
Trade and other receivables   46,229   46,229     45,087
Platform commissions   35,388 29,510 68,839 53,990    
Long-term deferred revenue   110,981   110,981     128,074
Deferred revenue   298,326   298,326     294,607
Long-term deferred platform commission fees   105,440   105,440     116,533
Other reserves   169,517   169,517     166,405
Game operation cost   3,310 1,566 6,597 3,795    
General and administrative expense   7,441 $ 3,247 13,680 $ 5,479    
Accumulated deficit   $ (274,434)   $ (274,434)     $ (327,497)
Probability of recognizing tax uncertainties considered to be probable       75.00%      
Probability Of Recognizing Tax Uncertainties Considered To Be Possible       30.00%      
Kismet Acquisition One Corp              
Share warrant obligation              
Number of shares per warrant 1            
Exercise price $ 11.50            
Number of warrants converted 20,250,000            
Castcrown Ltd              
Share warrant obligation              
Tax liability           $ 213  
Trade and other payables           558  
Trade and other receivables           $ 344  
Public Warrants              
Share warrant obligation              
Number of warrants converted 13,499,993            
Private Warrants              
Share warrant obligation              
Number of warrants converted 6,750,000            
Historical volatility for shares, measurement input | Warrants              
Share warrant obligation              
Percentage of increase   10.00%   10.00%      
Percentage of decrease   10.00%   10.00%      
Increase in fair value       $ 2,650      
Decrease in fair value       $ 3,227      
SharePriceMeasurementInput              
Share warrant obligation              
Percentage of increase   10.00%   10.00%      
Percentage of decrease   10.00%   10.00%      
Increase in fair value       $ 3,390      
Decrease in fair value       $ 2,715      
Target PayBack On Marketing Investments Measurement Input | MX Capital Limited              
Share warrant obligation              
Term of increase in input parameters       30 days      
Change in fair value of founders earn-outs by decrease in input parameters       $ 230      
Change in fair value of sellers earn-outs by decrease in input parameters       477      
Change in fair value of call options by decrease in input parameters       20      
Change in fair value of put options by decrease in input parameters       $ 1      
Term of decrease in input parameters       30 days      
Change in fair value of founders earn-outs by increase in input parameters       $ 129      
Change in fair value of sellers earn-outs by increase in input parameters       270      
Change in fair value of call options by increase in input parameters       0      
Change in fair value of put options by increase in input parameters       $ 13      
Target PayBack On Marketing Investments Measurement Input | Castcrown Ltd              
Share warrant obligation              
Term of increase in input parameters       30 days      
Change in fair value of call options by decrease in input parameters       $ 304      
Term of decrease in input parameters       30 days      
Change in fair value of call options by increase in input parameters       $ 568      
Weighted average cost of capital, measurement input              
Share warrant obligation              
Specific Discount Rate On Specific Risks   10.5   10.5      
Number of consecutive years       30 years      
Risk-free rate , measurement input | MX Capital Limited              
Share warrant obligation              
Percentage of increase   10.00%   10.00%      
Percentage of decrease   10.00%   10.00%      
Change in fair value of founders earn-outs by decrease in input parameters       $ 6      
Change in fair value of sellers earn-outs by decrease in input parameters       77      
Change in fair value of call options by decrease in input parameters       4      
Change in fair value of put options by decrease in input parameters       1      
Change in fair value of founders earn-outs by increase in input parameters       6      
Change in fair value of sellers earn-outs by increase in input parameters       78      
Change in fair value of call options by increase in input parameters       4      
Change in fair value of put options by increase in input parameters       $ 1      
Risk-free rate , measurement input | Castcrown Ltd              
Share warrant obligation              
Percentage of increase   10.00%   10.00%      
Percentage of decrease   10.00%   10.00%      
Change in fair value of call options by decrease in input parameters       $ 212      
Change in fair value of call options by increase in input parameters       $ 10      
Revenue multiple, measurement input | MX Capital Limited              
Share warrant obligation              
Percentage of increase   10.00%   10.00%      
Percentage of decrease   10.00%   10.00%      
Change in fair value of call options by decrease in input parameters       $ 557      
Change in fair value of put options by decrease in input parameters       50      
Change in fair value of call options by increase in input parameters       1,279      
Change in fair value of put options by increase in input parameters       $ 751      
Revenue multiple, measurement input | Castcrown Ltd              
Share warrant obligation              
Percentage of increase   10.00%   10.00%      
Percentage of decrease   10.00%   10.00%      
Change in fair value of call options by decrease in input parameters       $ 925      
Change in fair value of call options by increase in input parameters       $ 796      
Sigma Measurement Input | MX Capital Limited              
Share warrant obligation              
Percentage of increase   10.00%   10.00%      
Percentage of decrease   10.00%   10.00%      
Change in fair value of founders earn-outs by decrease in input parameters       $ 200      
Change in fair value of sellers earn-outs by decrease in input parameters       244      
Change in fair value of call options by decrease in input parameters       20      
Change in fair value of put options by decrease in input parameters       86      
Change in fair value of founders earn-outs by increase in input parameters       71      
Change in fair value of sellers earn-outs by increase in input parameters       366      
Change in fair value of call options by increase in input parameters       20      
Change in fair value of put options by increase in input parameters       $ 89      
Sigma Measurement Input | Castcrown Ltd              
Share warrant obligation              
Percentage of increase   10.00%   10.00%      
Percentage of decrease   10.00%   10.00%      
Change in fair value of call options by decrease in input parameters       $ 571      
Change in fair value of call options by increase in input parameters       $ 463      
Investee Specific Risks Measurement Input              
Share warrant obligation              
Specific Discount Rate On Specific Risks   5   5      
Useful Life Measurement Input              
Share warrant obligation              
Number of consecutive years       4 years      
Royalty Rate Measurement Input              
Share warrant obligation              
Net bookings for two consecutive years (as a percent)       26.00%      
Royalty Rate Measurement Input | Minimum.              
Share warrant obligation              
Net bookings for two consecutive years (as a percent)       19.00%      
Royalty Rate Measurement Input | Maximum.              
Share warrant obligation              
Net bookings for two consecutive years (as a percent)       40.00%      
Failure Rate Measurement Input              
Share warrant obligation              
Number of consecutive years       2 years      
Failure Rate Measurement Input | Minimum.              
Share warrant obligation              
Net bookings for two consecutive years (as a percent)       20.00%      
Failure Rate Measurement Input | Maximum.              
Share warrant obligation              
Net bookings for two consecutive years (as a percent)       21.05%