XML 146 R77.htm IDEA: XBRL DOCUMENT v3.25.2
Independent Investigation and Restatement - Consolidated Statement of Profit or Loss (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Schedule of Restatement [Line Items]      
Revenue $ 423,748 $ 403,203 [1] $ 403,739 [1]
Cost of sales (185,772) (168,075) [1] (173,667) [1]
Gross profit 237,976 235,128 [1] 230,072 [1]
Sales and marketing expenses (95,068) (93,007) [1] (80,974) [1]
Administrative expenses (98,279) (104,686) [1] (83,175) [1]
Other income (expenses), net 27,454 (27,622) [1] (80,985) [1]
Operating Profit 72,083 9,813 [1] (15,062) [1]
Finance expense (45,847) (36,161) [1] (89,252) [1]
Net finance (expense) income (26,123) 37,926 [1] (78,839) [1]
Income (loss) before tax 45,960 47,739 [1] (93,901) [1]
Income tax expense (5,617) (11,613) [1] (13,091) [1]
Profit (loss) 40,343 36,126 [1] (106,992) [1]
Remeasurement of net defined benefit liability 244 (222) [2] 504 [2]
Income tax relating to components of other comprehensive income that will not be reclassified to profit or loss 85 107 [2] (191) [2]
Net of Tax 329 (115) [2] 313 [2]
Foreign currency exchange differences on translation of foreign operations 1,182 (3,377) [2] (300) [2]
Other comprehensive income (2,159) (3,492) [2] (738) [2]
Total comprehensive income/(loss) for the year 38,184 32,634 [2] (107,730) [2]
Owners of the parent company 38,193 32,631 [2] (106,013) [2]
Non-controlling interests $ (9) 3 [2] (1,717) [2]
Previously stated      
Schedule of Restatement [Line Items]      
Revenue   409,920 409,742
Cost of sales   (170,351) (174,029)
Gross profit   239,569 235,713
Sales and marketing expenses   (93,566) (83,057)
Administrative expenses   (105,911) (82,187)
Other income (expenses), net   (25,299) (78,991)
Operating Profit   14,793 (8,522)
Finance expense   (36,170) (89,049)
Net finance (expense) income   37,917 (78,636)
Income (loss) before tax   52,710 (87,158)
Income tax expense   (10,170) (13,705)
Profit (loss)   42,540 (100,863)
Remeasurement of net defined benefit liability   (222) 195
Income tax relating to components of other comprehensive income that will not be reclassified to profit or loss   107 (58)
Net of Tax   (115) 137
Foreign currency exchange differences on translation of foreign operations   (5,966) (2,743)
Other comprehensive income   (6,081) (3,357)
Total comprehensive income/(loss) for the year   36,459 (104,220)
Owners of the parent company   36,456 (102,503)
Non-controlling interests   3 (1,717)
Adjustment      
Schedule of Restatement [Line Items]      
Revenue   (6,717) (6,003)
Cost of sales   2,276 362
Gross profit   (4,441) (5,641)
Sales and marketing expenses   559 2,083
Administrative expenses   1,225 (988)
Other income (expenses), net   (2,323) (1,994)
Operating Profit   (4,980) (6,540)
Finance expense   9 (203)
Net finance (expense) income   9 (203)
Income (loss) before tax   (4,971) (6,743)
Income tax expense   (1,443) 614
Profit (loss)   (6,414) (6,129)
Remeasurement of net defined benefit liability   0 309
Income tax relating to components of other comprehensive income that will not be reclassified to profit or loss   0 (133)
Net of Tax   0 176
Foreign currency exchange differences on translation of foreign operations   2,589 2,443
Other comprehensive income   2,589 2,619
Total comprehensive income/(loss) for the year   (3,825) (3,510)
Owners of the parent company   (3,825) (3,510)
Non-controlling interests   $ 0 $ 0
[1] Refer to Note 4. Independent Investigation and Restatement
[2] Refer to Note 4. Independent Investigation and Restatement