Segmental Reporting (Tables)

12 Months Ended

Dec. 31, 2024

Disclosure of operating segments [abstract]

Disclosure of segmental revenues and results

	For the year ended December 31, 2024
	MENA		Europe		USA		Total reportable segments		Others		Adjustments			Total
	USD in thousands
Revenues		155,693		197,143		15,748		368,584		9,351		-			377,935
Tax benefits		-		-		20,860		20,860		-		-			20,860
External revenues and income		155,693		197,143		36,608		389,444		9,351		-			398,795
Inter-segment revenues		-		-		-		-		5,569		(5,569	)		-
Total revenues and income		155,693		197,143		36,608		389,444		14,920		(5,569	)		398,795
Cost of sales (**)		29,792		35,450		4,957		70,199		9,470		1,027			80,696
Segment adjusted EBITDA		123,724		165,385		33,539		322,648		4,141		-			326,789
Reconciliations of unallocated amounts:
Headquarter costs (*)															(37,774	)
Intersegment profit															100
Depreciation and amortization and share-based compensation															(117,249	)
Other incomes not attributed to segments															3,669
Operating profit															175,535
Finance income															20,439
Finance expenses															(107,844	)
Share in the losses of equity accounted investees															(3,350	)
Profit before income taxes															84,780

(*) Including general and administrative and development expenses (excluding depreciation and amortization and share-based compensation).

(**) Excluding depreciation and amortization.

	For the year ended December 31, 2023
	MENA		Europe		USA		Total reportable segments		Others		Adjustments			Total
	USD in thousands
Revenues		67,687		177,471		2,274		247,432		8,270		-			255,702
Tax benefits		-		-		5,440		5,440		-		-			5,440
External revenues and income		67,687		177,471		7,714		252,872		8,270		-			261,142
Inter-segment revenues		-		-		-		-		9,074		(9,074	)		-
Total revenues and income		67,687		177,471		7,714		252,872		17,344		(9,074	)		261,142
Cost of sales (**)		13,204		31,670		778		45,652		12,888		(5,746	)		52,794
Segment adjusted EBITDA		71,350		150,677		12,133		234,160		3,035		-			237,195
Reconciliations of unallocated amounts:
Headquarter costs (*)															(30,434	)
Intersegment profit															1,587
Repayment of contract asset under concession arrangements															(14,120	)
Depreciation and amortization and share-based compensation															(70,766	)
Other incomes not attributed to segments															34,681
Operating profit															158,143
Finance income															36,799
Finance expenses															(68,143	)
Share in the losses of equity accounted investees															(330	)
Profit before income taxes															126,469

(*) Including general and administrative and development expenses (excluding depreciation and amortization and share-based compensation).

(**) Excluding depreciation and amortization.

	For the year ended December 31, 2022
	MENA		Europe		USA		Total reportable segments		Others		Adjustments			Total
	USD in thousands
Revenues		51,363		129,696		-		181,059		11,113		-			192,172
Tax benefits		-		-		-		-		-		-			-
External revenues and income		51,363		129,696		-		181,059		11,113		-			192,172
Inter-segment revenues		-		-		-		-		9,111		(9,111	)		-
Total revenues and income		51,363		129,696		-		181,059		20,224		(9,111	)		192,172
Cost of sales (**)		9,697		23,396		-		33,093		13,950		(6,605	)		40,438
Segment adjusted EBITDA		57,598		101,931		-		159,529		4,018		-			163,547
Reconciliations of unallocated amounts:
Headquarter costs (*)															(18,071	)
Intersegment profit															2,038
Repayment of contract asset under concession arrangements															(17,579	)
Depreciation and amortization and share-based compensation															(50,940	)
Other incomes not attributed to segments															11,617
Operating profit															90,612
Finance income															23,341
Finance expenses															(62,591	)
Share in the losses of equity accounted investees															(306	)
Profit before income taxes															51,056

(*) Including general and administrative and development expenses (excluding depreciation and amortization and share-based compensation).

(**) Excluding depreciation and amortization.