XML 157 R131.htm IDEA: XBRL DOCUMENT v3.25.1
Segmental Reporting (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Disclosure Of Operating Segments Line Items      
Revenue $ 377,935 $ 255,702 [1] $ 192,172 [1]
Tax Benefits Revenue 20,860 5,440 [1] 0 [1]
External revenues and income 398,795 261,142 192,172
Inter-segment revenues 0 0 0
Total revenues and income 398,795 261,142 [1] 192,172 [1]
Cost of sales [2] 80,696 52,794 [1] 40,438 [1]
Segment Adjusted EBITDA 326,789 237,195 163,547
Reconciliations of unallocated amounts:      
Headquarter costs [3] (37,774) (30,434) (18,071)
Intersegment loss 100 1,587 2,038
Repayment of contract asset under concession arrangements 0 (14,120) (17,579)
Depreciation and amortization and share based compensation (117,249) (70,766) (50,940)
Other incomes not attributed to segments 3,669 34,681 11,617
Operating profit 175,535 158,143 [1] 90,612 [1]
Finance income 20,439 36,799 [1] 23,341 [1]
Finance expenses (107,844) (68,143) [1] (62,591) [1]
Share in the losses of equity accounted investees (3,350) (330) [1] (306) [1]
Profit (Loss) before income taxes 84,780 126,469 [1] 51,056 [1]
Others      
Disclosure Of Operating Segments Line Items      
Revenue 9,351 8,270 11,113
Tax Benefits Revenue 0 0 0
External revenues and income 9,351 8,270 11,113
Inter-segment revenues 5,569 9,074 9,111
Total revenues and income 14,920 17,344 20,224
Cost of sales [2] 9,470 12,888 13,950
Segment Adjusted EBITDA 4,141 3,035 4,018
Total reportable segments      
Disclosure Of Operating Segments Line Items      
Revenue 368,584 247,432 181,059
Tax Benefits Revenue 20,860 5,440 0
External revenues and income 389,444 252,872 181,059
Inter-segment revenues 0 0 0
Total revenues and income 389,444 252,872 181,059
Cost of sales [2] 70,199 45,652 33,093
Segment Adjusted EBITDA 322,648 234,160 159,529
Total reportable segments | MENA      
Disclosure Of Operating Segments Line Items      
Revenue 155,693 67,687 51,363
Tax Benefits Revenue 0 0 0
External revenues and income 155,693 67,687 51,363
Inter-segment revenues 0 0 0
Total revenues and income 155,693 67,687 51,363
Cost of sales [2] 29,792 13,204 9,697
Segment Adjusted EBITDA 123,724 71,350 57,598
Total reportable segments | Europe      
Disclosure Of Operating Segments Line Items      
Revenue 197,143 177,471 129,696
Tax Benefits Revenue 0 0 0
External revenues and income 197,143 177,471 129,696
Inter-segment revenues 0 0 0
Total revenues and income 197,143 177,471 129,696
Cost of sales [2] 35,450 31,670 23,396
Segment Adjusted EBITDA 165,385 150,677 101,931
Total reportable segments | Western Europe      
Disclosure Of Operating Segments Line Items      
Revenue     0
Tax Benefits Revenue     0
Segment Adjusted EBITDA     0
Total reportable segments | USA      
Disclosure Of Operating Segments Line Items      
Revenue 15,748 2,274  
Tax Benefits Revenue 20,860 5,440  
External revenues and income 36,608 7,714 0
Inter-segment revenues 0 0 0
Total revenues and income 36,608 7,714 0
Cost of sales [2] 4,957 778 0
Segment Adjusted EBITDA 33,539 12,133  
Adjustments      
Disclosure Of Operating Segments Line Items      
Revenue 0 0 0
Tax Benefits Revenue 0 0 0
External revenues and income 0 0 0
Inter-segment revenues (5,569) (9,074) (9,111)
Total revenues and income (5,569) (9,074) (9,111)
Cost of sales [2] 1,027 (5,746) (6,605)
Segment Adjusted EBITDA $ 0 $ 0 $ 0
[1] The Consolidated Statements of Income have been adjusted to present comparable information for the previous years. For additional details please see Note 2R.
[2] Excluding depreciation and amortization.
[3] Including general and administrative and development expenses (excluding depreciation and amortization and share-based compensation