XML 126 R103.htm IDEA: XBRL DOCUMENT v3.23.2
Investments in equity accounted associates (Details)
$ in Thousands
12 Months Ended
Jan. 27, 2022
USD ($)
company
Dec. 31, 2022
USD ($)
Mar. 30, 2022
USD ($)
Feb. 04, 2022
USD ($)
Disclosure of associates [line items]        
Discount rate (in percent)   30.00%    
EV/Bookings multiple   1.2    
Enterprise Value EBITDA Multiple   8.6    
MX Capital Limited        
Disclosure of associates [line items]        
Percentage of shares acquired (in percent) 48.80%      
Consideration $ 15,000      
Put and call option to obtain full control (as a percent) 100.00%      
Further earn-out payments $ 35,000      
Fair value of sellers earn-outs $ 2,297      
Put and call option to obtain full control (as a percent) 100.00%      
Fair Value Of Symmetric Option Assets $ 2,623      
Fair Value Of Symmetric Option Liability 9,810      
Further consideration $ 100,000      
Fair value of founders earn-outs       $ 258
Goodwill impairment   $ 0    
Recoverable amount of the CGU   $ 0    
Period applied to cash flow projections   3 years    
Discount rate (in percent)   19.30%    
Impairment charge   $ 15,881    
Percentage of change in EV/EBITDA multiple   10.00%    
Percentage of change in EV/Bookings multiple   10.00%    
Increase in recoverable amount due to change in EV/Bookings multiple   $ 785    
Decrease in recoverable amount due to change in EV/Bookings multiple   0    
Castcrown Limited        
Disclosure of associates [line items]        
Percentage of shares acquired (in percent) 49.50%      
Consideration $ 2,970      
Number of survival RPG titles | company 2      
Put and call option to obtain full control (as a percent) 100.00%      
Additional option premium $ 515      
Derivative asset arising from call option   $ (1,799) $ (1,799)  
Maximum option premium 1,200      
Put and call option to obtain full control (as a percent) 100.00%