XML 77 R52.htm IDEA: XBRL DOCUMENT v3.25.1
Intangible assets and goodwill (Tables)
12 Months Ended
Dec. 31, 2024
Intangible assets and goodwill  
Schedule of reconciliation of carrying amount of Intangible assets

    

Computer 

    

Licenses and

    

software

 

IP rights

Total

Carrying amounts

 

  

Balance at January 1, 2023

 

33

 

12,944

 

12,977

Cost

 

 

 

Balance at January 1, 2023

795

 

17,637

 

18,432

Additions

14

2

16

Disposals

(5)

(1)

(6)

Effect of foreign exchange rates

 

(3)

 

2

 

(1)

Balance at December 31, 2023

801

17,640

18,441

 

  

 

  

 

  

Amortization

 

 

 

Balance at January 1, 2023

 

762

 

4,693

 

5,455

Amortization for the year

21

4,494

4,515

Effect of foreign exchange rates

(5)

(5)

Balance at December 31, 2023

778

9,187

9,965

 

 

 

Carrying amounts

 

Balance at December 31, 2023

 

23

 

8,453

 

8,476

    

Computer

    

Licenses and

    

software

IP rights

Total

Cost

Balance at January 1, 2024

 

801

 

17,640

 

18,441

Additions

 

2

 

93

 

95

Disposals

(2)

(2)

Effect of foreign exchange rates

(2)

(3)

(5)

Balance at December 31, 2024

 

801

 

17,728

 

18,529

Amortization

 

  

 

  

 

  

Balance at January 1, 2024

 

778

 

9,187

 

9,965

Amortization for the year

 

4

 

4,148

 

4,152

Impairment loss

(2)

(2)

Disposals

Effect of foreign exchange rates

(1)

(3)

(4)

Balance at December 31, 2024

 

781

 

13,330

 

14,111

Carrying amounts

Balance at December 31, 2024

 

20

 

4,398

 

4,418

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

 

8,237

Total fair value of consideration

 

67,062

Schedule of fair value of the identifiable assets and liabilities as at the date of acquisition

Fair value recognized on acquisition,

    

January 31, 2022, Cubic Games Studio Ltd

Assets

 

  

Property and equipment

 

68

Intangible assets (Note 4)

 

17,664

Right-of-use assets

 

230

Indemnification asset

3,159

Trade and other receivables

 

2,668

Cash and cash equivalents

 

1,555

Prepaid tax

 

260

 

25,604

Liabilities

 

  

Lease liabilities

 

(230)

Trade and other payables

 

(2,160)

Provisions for non-income tax risks (Note 21)

(1,381)

Tax liability (Note 21)

 

(1,721)

 

(5,492)

Total identifiable net assets at fair value

20,112

Goodwill arising on acquisition

46,950

Purchase consideration transferred

67,062

Schedule of reconciliation of carrying amount of goodwill

Balance at January 1, 2022

    

1,501

Acquisition through business combination

 

46,950

Goodwill impairment

 

(46,947)

Translation reserve

 

332

Balance at December 31, 2022

1,836

Change

Balance at December 31, 2023

1,836

Change

Balance at December 31, 2024

 

1,836