XML 122 R97.htm IDEA: XBRL DOCUMENT v3.25.1
Investments in equity accounted associates (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Dec. 19, 2023
$ / shares
Oct. 23, 2023
€ / shares
Jan. 27, 2022
USD ($)
item
Jan. 31, 2022
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Feb. 04, 2022
USD ($)
Disclosure of associates [line items]                
Loan receivable         $ 0 $ 0    
Loss net of tax since the date of acquisition           1,695    
Share of losses reflected in condensed consolidated statement of profit or loss         515      
Purchase price per share | $ / shares $ 20              
Recoverable amount of the CGU             $ 9,606  
EV/Bookings multiple             1.2  
Enterprise Value EBITDA Multiple             8.6  
Adjusted Option Premium Payable For Call Options         515      
Share purchase agreement with Applife Limited                
Disclosure of associates [line items]                
Purchase price per share | € / shares   € 1            
MX Capital Limited                
Disclosure of associates [line items]                
Percentage of shares acquired (in percent)     48.80% 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          
Further consideration     $ 100,000          
Fair value of founders earn-outs               $ 258
Loss net of tax since the date of acquisition         4,367 17,246    
Share of losses reflected in condensed consolidated statement of profit or loss         2,131 8,416    
Recoverable amount of the CGU             $ 0  
Period applied to cash flow projections             3 years  
Discount rate (in percent)             19.30%  
Impairment charge         0   $ 15,881  
Financial assets           0    
Financial liabilities         15,002      
Amount of minimum consideration payable for non-achievement         15,000      
Castcrown Limited                
Disclosure of associates [line items]                
Percentage of shares acquired (in percent)     49.50% 49.50%        
Consideration     $ 2,970          
Number of survival RPG titles | item     2          
Put and call option to obtain full control (as a percent)     100.00%          
Option premium payable for call option     $ 1,200          
Loss net of tax since the date of acquisition         (9,527)      
Share of losses reflected in condensed consolidated statement of profit or loss         (4,722)      
Profit loss of continuing operations of associates and joint ventures         7,212      
Applife Limited                
Disclosure of associates [line items]                
Share of losses reflected in condensed consolidated statement of profit or loss         $ (312) $ 0