| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | vi | | | |
| | | | vii | | | |
| | | | viii | | | |
| | | | ix | | | |
| | | | 1 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 68 | | | |
| | | | 87 | | | |
| | | | 106 | | | |
| | | | 112 | | | |
| | | | 114 | | | |
| | | | 122 | | | |
| | | | 125 | | | |
| | | | 127 | | | |
| | | | 130 | | | |
| | | | 140 | | | |
| | | | 143 | | | |
| | | | 146 | | | |
| | | | 147 | | | |
| | | | 148 | | | |
| | | | 148 | | | |
| | | | 148 | | | |
| | | | F-1 | | |
| | |
As of June 30, 2021
|
| |||||||||
|
Actual
|
| |
Pro forma for
Transactions and PIPE |
| ||||||||
|
(US$ in thousands)
|
| |||||||||||
Cash and cash equivalents
|
| | | | 40,898 | | | | | | 52,161 | | |
Total indebtedness
|
| | | | — | | | | | | — | | |
Shareholders’ equity/(deficit) | | | | | | | | | | | | | |
Share capital
|
| | | | 27 | | | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | 45,953 | | |
Reserves
|
| | | | 8,112 | | | | | | 113,089(1) | | |
Accumulated deficit
|
| | | | (193,500) | | | | | | (363,157)(1) | | |
Total shareholders’ equity/(deficit)
|
| | | | (185,361) | | | | | | (204,115) | | |
Total capitalization(2)
|
| | | | (185,361) | | | | | | (204,115) | | |
| | |
Year ended
December 31, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
|
2020(1)
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||||
|
(US$ in thousands, except share
and per share data) |
| |||||||||||||||||||||||
Revenue | | | | | 259,978 | | | | | | 93,811 | | | | | | 196,333 | | | | | | 122,035 | | |
Costs and expenses, excluding depreciation and amortization | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Platform commissions
|
| | | | (75,188) | | | | | | (28,766) | | | | | | (53,990) | | | | | | (35,774) | | |
Game operating cost
|
| | | | (16,402) | | | | | | (14,817) | | | | | | (8,159) | | | | | | (7,251) | | |
Selling and marketing expenses
|
| | | | (165,756) | | | | | | (82,180) | | | | | | (155,472) | | | | | | (73,353) | | |
General and administrative expenses
|
| | | | (2,701) | | | | | | (1,701) | | | | | | (7,638) | | | | | | (563) | | |
Total costs and expenses, excluding depreciation and amortization
|
| | | | (260,047) | | | | | | (127,464) | | | | | | (225,259) | | | | | | (116,941) | | |
Depreciation and amortization
|
| | | | (561) | | | | | | (286) | | | | | | (1,068) | | | | | | (232) | | |
Income/(loss) from operations
|
| | | | (630) | | | | | | (33,939) | | | | | | (29,994) | | | | | | 4,862 | | |
Net finance income/(costs)
|
| | | | 1,778 | | | | | | 240 | | | | | | (1,247) | | | | | | (354) | | |
Income/(loss) before income tax
|
| | | | 1,148 | | | | | | (33,699) | | | | | | (31,241) | | | | | | 4,508 | | |
Income tax expense
|
| | | | (862) | | | | | | (7) | | | | | | (554) | | | | | | (389) | | |
Income/(loss) for the period net of tax
|
| | | | 286 | | | | | | (33,706) | | | | | | (31,795) | | | | | | 4,119 | | |
Other comprehensive income/(loss)
|
| | | | 15 | | | | | | (3) | | | | | | (250) | | | | | | 2 | | |
Total comprehensive income/(loss) for the period net of tax
|
| | | | 301 | | | | | | (33,709) | | | | | | (32,045) | | | | | | 4,121 | | |
Earnings/(loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings/(loss) per share, US$(2)
|
| | | | 14 | | | | | | (1,685) | | | | | | (1,590) | | | | | | 206 | | |
| | |
As of
December 31, |
| |
As of
June 30, 2021 |
| ||||||||||||
|
2020(1)
|
| |
2019
|
| ||||||||||||||
|
(US$ in thousands)
|
| |||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Property and equipment
|
| | | | 171 | | | | | | 62 | | | | | | 946 | | |
Intangible assets
|
| | | | 76 | | | | | | 336 | | | | | | 128 | | |
Goodwill
|
| | | | — | | | | | | — | | | | | | 1,473 | | |
Deferred platform commission fees
|
| | | | 89,562 | | | | | | 37,122 | | | | | | 105,227 | | |
Right-of-use assets
|
| | | | 1,044 | | | | | | 71 | | | | | | 1,921 | | |
Deferred tax assets
|
| | | | — | | | | | | — | | | | | | 17 | | |
Total non-current assets
|
| | | | 90,853 | | | | | | 37,591 | | | | | | 109,712 | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Trade and other receivables
|
| | | | 32,974 | | | | | | 24,789 | | | | | | 64,882 | | |
Loans receivable
|
| | | | 8 | | | | | | 521 | | | | | | 282 | | |
Cash and cash equivalents
|
| | | | 84,557 | | | | | | 17,565 | | | | | | 40,898 | | |
Prepaid tax
|
| | | | 3,137 | | | | | | — | | | | | | 3,083 | | |
Total current assets
|
| | | | 120,676 | | | | | | 42,875 | | | | | | 109,145 | | |
Total assets
|
| | | | 211,529 | | | | | | 80,466 | | | | | | 218,857 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 27 | | | | | | 27 | | | | | | 27 | | |
Other reserves
|
| | | | 8,289 | | | | | | 8,106 | | | | | | 8,112 | | |
Accumulated deficit
|
| | | | (111,451) | | | | | | (56,702) | | | | | | (193,500) | | |
Total equity
|
| | | | (103,135) | | | | | | (48,569) | | | | | | (185,361) | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Long-term loans
|
| | | | — | | | | | | 45 | | | | | | — | | |
Lease liabilities – non-current
|
| | | | 818 | | | | | | 21 | | | | | | 568 | | |
Long-term deferred revenue
|
| | | | 78,985 | | | | | | 22,951 | | | | | | 105,597 | | |
Total non-current liabilities
|
| | |
|
79,803
|
| | | |
|
23,017
|
| | | | | 106,165 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Short term loans
|
| | | | 49 | | | | | | 3,983 | | | | | | — | | |
Lease liabilities – current
|
| | | | 293 | | | | | | 49 | | | | | | 1,274 | | |
Trade and other payables
|
| | | | 19,502 | | | | | | 14,467 | | | | | | 36,424 | | |
| | |
As of
December 31, |
| |
As of
June 30, 2021 |
| ||||||||||||
|
2020(1)
|
| |
2019
|
| ||||||||||||||
|
(US$ in thousands)
|
| |||||||||||||||||
Tax liability
|
| | | | 306 | | | | | | 291 | | | | | | 534 | | |
Deferred revenue
|
| | | | 214,711 | | | | | | 87,228 | | | | | | 259,821 | | |
Total current liabilities
|
| | | | 234,861 | | | | | | 106,018 | | | | | | 298,053 | | |
Total liabilities
|
| | | | 314,664 | | | | | | 129,035 | | | | | | 404,218 | | |
Total liabilities and shareholders’ equity
|
| | | | 211,529 | | | | | | 80,466 | | | | | | 218,857 | | |
|
| | |
Year ended
December 31, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
|
2020(1)
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||||
|
(US$ in thousands)
|
| |||||||||||||||||||||||
Operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Income/(loss) for the period net of tax
|
| | | | 286 | | | | | | (33,706) | | | | | | (31,795) | | | | | | 4,119 | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 561 | | | | | | 286 | | | | | | 1,068 | | | | | | 232 | | |
Share-based payments expense
|
| | | | 299 | | | | | | 4,584 | | | | | | 705 | | | | | | 24 | | |
Net finance costs/(income) excluding bank charges
|
| | | | (1,953) | | | | | | (327) | | | | | | 1,128 | | | | | | 273 | | |
Income tax expense
|
| | | | 862 | | | | | | 7 | | | | | | 554 | | | | | | 389 | | |
| | | | | 55 | | | | | | (29,156) | | | | | | (28,340) | | | | | | 5,037 | | |
Changes in working capital | | | | | | | | | | | | | | | | | | | | | | | | | |
(Increase) in deferred platform commissions
|
| | | | (52,440) | | | | | | (23,448) | | | | | | (15,665) | | | | | | (25,950) | | |
Increase in deferred revenue
|
| | | | 183,517 | | | | | | 75,099 | | | | | | 71,722 | | | | | | 85,840 | | |
(Increase) in trade and other receivables
|
| | | | (7,490) | | | | | | (20,443) | | | | | | (31,602) | | | | | | (14,677) | | |
Increase/(decrease) in trade and other payables
|
| | | | 939 | | | | | | 13,103 | | | | | | 14,721 | | | | | | (3,535) | | |
| | | | | 124,526 | | | | | | 44,311 | | | | | | 39,176 | | | | | | 41,678 | | |
Income tax (paid)
|
| | | | (3,978) | | | | | | (200) | | | | | | (30) | | | | | | — | | |
Interest received/(paid)
|
| | | | 19 | | | | | | — | | | | | | — | | | | | | (7) | | |
Net cash flows generated from operating activities
|
| | | | 120,622 | | | | | | 14,955 | | | | | | 10,806 | | | | | | 46,708 | | |
Investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of intangible assets
|
| | | | — | | | | | | (83) | | | | | | (90) | | | | | | — | | |
Acquisition of property and equipment
|
| | | | (147) | | | | | | (19) | | | | | | (449) | | | | | | (49) | | |
Acquisition of subsidiary net of cash acquired
|
| | | | — | | | | | | — | | | | | | (1,240) | | | | | | — | | |
Loans granted
|
| | | | — | | | | | | (338) | | | | | | (282) | | | | | | — | | |
Proceeds from repayment of loans
|
| | | | 508 | | | | | | 95 | | | | | | 8 | | | | | | 179 | | |
Net cash flows generated from/(used in) investing activities
|
| | | | 361 | | | | | | (345) | | | | | | (2,053) | | | | | | 130 | | |
Financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year ended
December 31, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
|
2020(1)
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||||
|
(US$ in thousands)
|
| |||||||||||||||||||||||
Payments of lease liabilities
|
| | | | (367) | | | | | | (31) | | | | | | (940) | | | | | | (242) | | |
Interest on lease
|
| | | | — | | | | | | — | | | | | | (50) | | | | | | (27) | | |
Proceeds from borrowings
|
| | | | — | | | | | | 6,500 | | | | | | — | | | | | | — | | |
Repayment of borrowings
|
| | | | (3,980) | | | | | | (2,418) | | | | | | (49) | | | | | | (3,980) | | |
Interest paid
|
| | | | (17) | | | | | | (85) | | | | | | — | | | | | | — | | |
Dividends paid and distributions to shareholders
|
| | | | (51,683) | | | | | | (4,122) | | | | | | (50,534) | | | | | | (8,187) | | |
Net cash flows used in financing activities
|
| | | | (56,047) | | | | | | (156) | | | | | | (51,573) | | | | | | (12,436) | | |
Net increase in cash and cash equivalents for the period
|
| | | | 64,936 | | | | | | 14,454 | | | | | | (42,820) | | | | | | 34,402 | | |
Cash and cash equivalents at the beginning of the period
|
| | | | 17,565 | | | | | | 3,073 | | | | | | 84,557 | | | | | | 17,565 | | |
Effect of changes in exchange rates on cash held
|
| | | | 2,056 | | | | | | 38 | | | | | | (839) | | | | | | 523 | | |
Cash and cash equivalents at the end of the period
|
| | | | 84,557 | | | | | | 17,565 | | | | | | 40,898 | | | | | | 52,490 | | |
Statement of Operations Data:
|
| |
For the Period
from June 3, 2020 (inception) through December 31, 2020 |
| |
For the Six
Months ended June 30, 2021 |
| |
For the Period
from June 3, 2020 (inception) through June 30, 2020 |
| |||||||||
| | |
US$
|
| |||||||||||||||
Revenue
|
| | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | (2,982,055) | | | | | | (3,341,103) | | | | | | (10,220) | | |
Basic and diluted net loss per share
|
| | | | 0.00 | | | | | | (0.50) | | | | | | (0.00) | | |
Weighted average shares outstanding of ordinary shares – redeemable, basic and diluted
|
| | | | 25,000,000 | | | | | | 25,000,000 | | | | | | — | | |
Balance Sheet Data:
|
| |
As of
December 31, 2020 |
| |
As of June 30,
2021 |
| ||||||
| | |
US$
|
| |||||||||
Current Assets
|
| | | | 1,171,210 | | | | | | 364,058 | | |
Investments held in trust account
|
| | | | 250,064,076 | | | | | | 250,087,787 | | |
Total assets
|
| | | | 251,235,286 | | | | | | 250,451,845 | | |
Total liabilities
|
| | | | 16,978,722 | | | | | | 19,536,384 | | |
Value of ordinary shares subject to possible redemption
|
| | | | 229,256,560 | | | | | | 225,915,460 | | |
Total shareholders’ equity
|
| | | | 5,000,004 | | | | | | 5,000,001 | | |
| | |
Number of
Ordinary Shares |
| |
Percentage of
Ordinary Shares |
| ||||||
Kismet’s public shareholders
|
| | | | 3,188,758 | | | | | | 1.6% | | |
Sponsor
|
| | | | 11,750,000 | | | | | | 6.0% | | |
Nexters Global shareholders
|
| | | | 176,584,343 | | | | | | 89.9% | | |
PIPE Investors
|
| | | | 5,000,000 | | | | | | 2.5% | | |
Total | | | | | 196,523,101 | | | | | | 100% | | |
| | |
Nexters
Global (Historical) |
| |
Kismet
(Historical) |
| | | | | | | |
IFRS
Conversion Adjustments |
| | | | | | | |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||
|
(US$ in thousands, except as indicated otherwise)
|
| |||||||||||||||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment
|
| | | | 946 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946 | | |
Intangible assets
|
| | | | 128 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128 | | |
Goodwill
|
| | | | 1,473 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,473 | | |
Long-term deferred platform comission fees
|
| | | | 105,227 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105,227 | | |
Right-of-use assets
|
| | | | 1,921 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,921 | | |
Deferred tax asset
|
| | | | 17 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17 | | |
Other non-current assets
|
| | | | | | | | | | | | | | |
|
A
|
| | | | | 250,088 | | | | |
|
F
|
| | | | | (218,191) | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
G
|
| | | | | (31,897) | | | | | | | | |
Investments held in Trust Account
|
| | | | | | | | | | 250,088 | | | | |
|
A
|
| | | | | (250,088) | | | | | | | | | | | | | | | | | | — | | |
Total non-current assets
|
| | | | 109,712 | | | | | | 250,088 | | | | | | | | | | | | — | | | | | | | | | | | | (250,088) | | | | | | 109,712 | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred platform comission fees
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Trade and other receivables
|
| | | | 64,882 | | | | | | 356 | | | | | | | | | | | | | | | | |
|
L
|
| | | | | (140) | | | | | | 65,098 | | |
Loans receivable – current
|
| | | | 282 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282 | | |
Cash and cash equivalents
|
| | | | 40,898 | | | | | | 9 | | | | | | | | | | | | | | | | |
|
G
|
| | | | | 31,897 | | | | | | 52,161 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
H
|
| | | | | (12,246) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
I
|
| | | | | 50,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
J
|
| | | | | 50,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
K
|
| | | | | (46,000) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
L
|
| | | | | (5,274) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
M
|
| | | | | (57,122) | | | | | | | | |
Prepaid tax
|
| | | | 3,083 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,083 | | |
Total current assets
|
| | | | 109,145 | | | | | | 364 | | | | | | | | | | | | — | | | | | | | | | | | | 11,114 | | | | | | 120,623 | | |
Total assets
|
| | | | 218,857 | | | | | | 250,452 | | | | | | | | | | | | — | | | | | | | | | | | | (238,974) | | | | | | 230,335 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nexters Global | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 27 | | | | | | | | | | | | | | | | | | | | | | |
|
N
|
| | | | | (27) | | | | | | — | | |
New share capital of Nexters
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
APIC
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
M
|
| | | | | (57,122) | | | | | | 45,953 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
I
|
| | | | | 50,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
J
|
| | | | | 50,000 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
O
|
| | | | | (6,855) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
N
|
| | | | | 27 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
P
|
| | | | | 9,903 | | | | | | | | |
Reserves
|
| | | | 8,112 | | | | | | | | | | | | | | | | | | | | | | |
|
Q
|
| | | | | 15 | | | | | | 113,089 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
R
|
| | | | | 104,807 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
S
|
| | | | | 156 | | | | | | | | |
Accumulated deficit
|
| | | | (193,500) | | | | | | | | | | | | | | | | | | | | | | |
|
K
|
| | | | | (46,000) | | | | | | (363,157) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
R
|
| | | | | (104,807) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Q
|
| | | | | (148) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
L
|
| | | | | (3,686) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
T
|
| | | | | (14,051) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
H
|
| | | | | (810) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
S
|
| | | | | (156) | | | | | | | | |
Kismet | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred shares, no par value; unlimited shares
authorized; none issued and outstanding |
| | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Nexters
Global (Historical) |
| |
Kismet
(Historical) |
| | | | | | | |
IFRS
Conversion Adjustments |
| | | | | | | |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||
|
(US$ in thousands, except as indicated otherwise)
|
| |||||||||||||||||||||||||||||||||||||||||
Ordinary shares, no par value; unlimited shares
authorized; 9,158,454 and 8,824,344 shares issued and outstanding (excluding 22,591,546 and 22,925,656 shares subject to possible redemption) as of June 30, 2021 and December 31, 2020, respectively |
| | | | | | | | | | 11,323 | | | | |
|
B
|
| | | | | 532 | | | | |
|
P
|
| | | | | (9,903) | | | | | | — | | |
| | | | | | | | | | | | | | | |
|
E
|
| | | | | (462) | | | | |
|
F
|
| | | | | (1,490) | | | | | | | | |
Reserves
|
| | | | | | | | | | | | | | |
|
C
|
| | | | | 57 | | | | |
|
O
|
| | | | | (57) | | | | | | — | | |
Retained earnings
|
| | | | | | | | | | (6,323) | | | | |
|
B
|
| | | | | (532) | | | | |
|
O
|
| | | | | 6,912 | | | | | | — | | |
| | | | | | | | | | | | | | | |
|
C
|
| | | | | (57) | | | | | | | | | | | | | | | | | | | | |
Total equity
|
| | | | (185,361) | | | | | | 5,000 | | | | | | | | | | | | (462) | | | | | | | | | | | | (23,292) | | | | | | (204,115) | | |
Commitments and Contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares, no par value; 22,591,546 and 22,925,656 shares subject to possible redemption at $10.00 per share as of June 30, 2021 and December 31, 2020, respectively
|
| | | | — | | | | | | 225,915 | | | | |
|
D
|
| | | | | (225,915) | | | | | | | | | | | | | | | | | | — | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current liabilities
|
| | | | — | | | | | | | | | | |
|
D
|
| | | | | 225,915 | | | | |
|
F
|
| | | | | (216,701) | | | | | | — | | |
| | | | | | | | | | | | | | | |
|
E
|
| | | | | (9,215) | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | | | | | | | | 8,100 | | | | |
|
E
|
| | | | | 9,677 | | | | |
|
T
|
| | | | | 14,051 | | | | | | 31,827 | | |
Lease liabilities – non-current
|
| | | | 568 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568 | | |
Long-term deferred revenue
|
| | | | 105,597 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105,597 | | |
Deferred underwriting commissions in connection with the IPO
|
| | | | | | | | | | 8,750 | | | | | | | | | | | | | | | | |
|
H
|
| | | | | (8,750) | | | | | | — | | |
Total non-current liabilities
|
| | | | 106,165 | | | | | | 16,850 | | | | | | | | | | | | 226,377 | | | | | | | | | | | | (211,400) | | | | | | 137,992 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short term loans
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | |
|
K
|
| | | | | — | | | | | | — | | |
Lease liabilities – current
|
| | | | 1,274 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,274 | | |
Trade and other payables
|
| | | | 36,424 | | | | | | 2,686 | | | | | | | | | | | | | | | | |
|
H
|
| | | | | (2,686) | | | | | | 34,829 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Q
|
| | | | | 133 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
L
|
| | | | | (1,728) | | | | | | | | |
Tax liability
|
| | | | 534 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 534 | | |
Deferred revenue
|
| | | | 259,821 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259,821 | | |
Total current liabilities
|
| | | | 298,053 | | | | | | 2,686 | | | | | | | | | | | | | | | | | | | | | | | | (4,281) | | | | | | 296,458 | | |
Total liabilities
|
| | | | 404,218 | | | | | | 19,536 | | | | | | | | | | | | 226,377 | | | | | | | | | | | | (215,681) | | | | | | 434,451 | | |
Total liabilities and shareholders’ equity
|
| | | | 218,857 | | | | | | 250,452 | | | | | | | | | | | | 225,915 | | | | | | | | | | | | (238,974) | | | | | | 230,335 | | |
|
| | |
Nexters Global
(Historical) |
| |
Kismet
(Historical) |
| |
IFRS
Conversion Adjustments |
| | | | | | | |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||
|
(US$ in thousands, except as indicated otherwise)
|
| |||||||||||||||||||||||||||||||||||
Revenue | | | | | 196,333 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196,333 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Platform commissions
|
| | | | (53,990) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | (53,990) | | |
Game operation cost
|
| | | | (8,159) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | (8,159) | | |
Selling and marketing expenses
|
| | | | (155,472) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | (155,472) | | |
General and administrative expenses
|
| | | | (7,638) | | | | | | (2,757) | | | | | | | | | | | | | | | | | | | | | | | | (10,395) | | |
Other expenses
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Depreciation and amortization
|
| | | | (1,068) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | (1,068) | | |
Total costs and expenses
|
| | | | (226,327) | | | | | | (2,757) | | | | | | — | | | | | | | | | | | | — | | | | | | (229,084) | | |
(Loss)/income from operations
|
| | | | (29,994) | | | | | | (2,757) | | | | | | — | | | | | | | | | | | | — | | | | | | (32,751) | | |
Net finance income/(expenses)
|
| | | | (1,247) | | | | | | 24 | | | | | | | | | | |
|
II
|
| | | | | (24) | | | | | | (1,247) | | |
Change in fair value of derivative warrant liabilities
|
| | | | — | | | | | | (608) | | | | | | | | | | |
|
JJ
|
| | | | | 4,792 | | | | | | 4,185 | | |
Offering costs associated with issuance
of derivative warrant liabilities |
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Profit before income tax
|
| | | | (31,241) | | | | | | (3,341) | | | | | | — | | | | | | | | | | | | 4,769 | | | | | | (29,813) | | |
Income tax expense
|
| | | | (554) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | (554) | | |
(Loss)/Profit for the year net of tax
|
| | | | (31,795) | | | | | | (3,341) | | | | | | — | | | | | | | | | | | | 4,769 | | | | | | (30,367) | | |
Other comprehensive income/(loss)
|
| | | | (250) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | (250) | | |
Total comprehensive (loss)/profit for the year net of tax
|
| | | | (32,045) | | | | | | (3,341) | | | | | | — | | | | | | | | | | | | 4,769 | | | | | | (30,617) | | |
Profit/(loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings/(loss) per share (US$)
|
| | | | (1,590) | | | | | | (0.1) | | | | | | | | | | | | | | | | | | | | | | | | (0.2) | | |
| | |
Nexters Global
(Historical) |
| |
Kismet
(Historical) |
| | | | | | | |
IFRS
Conversion Adjustments |
| | | | | | | |
Pro Forma
Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||
|
(US$ in thousands, except as indicated otherwise)
|
| |||||||||||||||||||||||||||||||||||||||||
Revenue | | | | | 259,978 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259,978 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Platform commissions
|
| | | | (75,188) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (75,188) | | |
Game operation cost
|
| | | | (16,402) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (16,402) | | |
Selling and marketing expenses
|
| | | | (165,756) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (165,756) | | |
General and administrative expenses
|
| | | | (2,701) | | | | | | (808) | | | | |
|
AA
|
| | | | | (26) | | | | |
|
DD
|
| | | | | (3,546) | | | | | | (8,670) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EE
|
| | | | | (810) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FF
|
| | | | | (593) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
GG
|
| | | | | (187) | | | | | | | | |
Other expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
HH
|
| | | | | (104,807) | | | | | | (104,807) | | |
Depreciation and amortization
|
| | | | (561) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (561) | | |
Total costs and expenses
|
| | | | (260,608) | | | | | | (808) | | | | | | | | | | | | (26) | | | | | | | | | | | | (109,942) | | | | | | (371,384) | | |
(Loss)/income from operations
|
| | | | (630) | | | | | | (808) | | | | | | | | | | | | (26) | | | | | | | | | | | | (109,942) | | | | | | (111,406) | | |
Net finance income/(expenses)
|
| | | | 1,778 | | | | | | 64 | | | | | | | | | | | | | | | | |
|
II
|
| | | | | (64) | | | | | | 1,778 | | |
Change in fair value of derivative warrant liabilities
|
| | | | | | | | | | (2,228) | | | | |
|
BB
|
| | | | | (9,677) | | | | |
|
JJ
|
| | | | | (18,843) | | | | | | (30,747) | | |
Offering costs associated with issuance of
derivative warrant liabilities |
| | | | | | | | | | (11) | | | | |
|
CC
|
| | | | | (532) | | | | | | | | | | | | | | | | | | (543) | | |
Profit before income tax
|
| | | | 1,148 | | | | | | (2,982) | | | | | | | | | | | | (10,234) | | | | | | | | | | | | (128,850) | | | | | | (140,918) | | |
Income tax expense
|
| | | | (862) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (862) | | |
(Loss)/Profit for the year net of tax
|
| | | | 286 | | | | | | (2,982) | | | | | | | | | | | | (10,234) | | | | | | | | | | | | (128,850) | | | | | | (141,780) | | |
Other comprehensive income/(loss)
|
| | | | 15 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15 | | |
Total comprehensive (loss)/profit for the year net of tax
|
| | | | 301 | | | | | | (2,982) | | | | | | | | | | | | (10,234) | | | | | | | | | | | | (128,850) | | | | | | (141,765) | | |
Profit/(loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings/(loss) per share (US$)
|
| | | | 14 | | | | | | (0.1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.7) | | |
| | |
Actual redemption
|
| |||
|
Shares
|
| |
in $ millions
|
| ||
Kismet’s existing public shareholders
|
| |
3 188 758
|
| | | |
The Sponsor
|
| |
11 750 000
|
| | | |
Total Nexters shares to be issued to Kismet shareholders
|
| |
14 938 758
|
| | | |
Estimated pre-money market value per share at June 30, 2021
|
| |
$10.38
|
| | | |
Fair value of shares issued
|
| | | | |
155,027
|
|
Effect of Deferred Shares on the fair value of shares issued
|
| | | | |
(12,397)
|
|
Fair value of the shares to be issued less effect of the Deferred Shares
|
| | | | |
142,630
|
|
Net assets of Kismet at June 30, 2021
|
| | | | |
61,551
|
|
Effect of accounting for fair value of warrants
|
| | | | |
(23,727)
|
|
Net assets of Kismet at June 30, 2021 incl. effect of fair value of warrants
|
| | | | |
37,823
|
|
Difference – being IFRS 2 charge for listing services
|
| | | | |
104,807
|
|
(US$ in thousands, except as indicated otherwise)
|
| |
Pro Forma
Combined |
| |||
Pro forma weighted average number of shares outstanding – basic and diluted
|
| | | | 196,743,101 | | |
Ordinary shares issued to the Nexters Global shareholders(1)
|
| | | | 176,584,343 | | |
Ordinary shares issued to the Sponsor
|
| | | | 11,750,000 | | |
Ordinary shares issued to the PIPE Investors
|
| | | | 5,000,000 | | |
Ordinary shares issued to the Kismet’s existing public shareholders
|
| | | | 3,188,758 | | |
Options to be vested on the consummation of Transactions
|
| | | | 220,000 | | |
Six months ended June 30, 2021 | | | | | | | |
Net income (loss)
|
| | | | (30,367) | | |
Basic and diluted earnings/(loss) per share (US$)
|
| | | | (0.15) | | |
Year ended December 31, 2020 | | | | | | | |
Net income (loss)
|
| | | | (141,780) | | |
Basic and diluted earnings/(loss) per share (US$)
|
| | | | (0.72) | | |
| | |
H1 2019
|
| |
H2 2019
|
| |
H1 2020
|
| |
H2 2020
|
| |
H1 2021
|
| |||||||||||||||
Monthly Payer Conversion
|
| | | | 4.7% | | | | | | 4.3% | | | | | | 4.4% | | | | | | 5.9% | | | | | | 5.2% | | |
| | |
Year ended
December 31, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
|
2020(1)
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||||
|
(US$ in thousands, except share
and per share data) |
| |||||||||||||||||||||||
Revenue | | | | | 259,978 | | | | | | 93,811 | | | | | | 196,333 | | | | | | 122,035 | | |
Costs and expenses, excluding depreciation and amortization | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Platform commissions
|
| | | | (75,188) | | | | | | (28,766) | | | | | | (53,990) | | | | | | (35,774) | | |
Game operating cost
|
| | | | (16,402) | | | | | | (14,817) | | | | | | (8,159) | | | | | | (7,251) | | |
Selling and marketing expenses
|
| | | | (165,756) | | | | | | (82,180) | | | | | | (155,472) | | | | | | (73,353) | | |
General and administrative expenses
|
| | | | (2,701) | | | | | | (1,701) | | | | | | (7,638) | | | | | | (563) | | |
Total costs and expenses, excluding depreciation and amortization
|
| | | | (260,047) | | | | | | (127,464) | | | | | | (225,259) | | | | | | (116,941) | | |
Depreciation and amortization
|
| | | | (561) | | | | | | (286) | | | | | | (1,068) | | | | | | (232) | | |
Income/(loss) from operations
|
| | | | (630) | | | | | | (33,939) | | | | | | (29,994) | | | | | | 4,862 | | |
Net finance income/(costs)
|
| | | | 1,778 | | | | | | 240 | | | | | | (1,247) | | | | | | (354) | | |
Income/(loss) before income tax
|
| | | | 1,148 | | | | | | (33,699) | | | | | | (31,241) | | | | | | 4,508 | | |
Income tax expense
|
| | | | (862) | | | | | | (7) | | | | | | (554) | | | | | | (389) | | |
Income/(loss) for the period net of tax
|
| | | | 286 | | | | | | (33,706) | | | | | | (31,795) | | | | | | 4,119 | | |
Other comprehensive income/(loss)
|
| | | | 15 | | | | | | (3) | | | | | | (250) | | | | | | 2 | | |
Total comprehensive income/(loss) for the period net of tax
|
| | | | 301 | | | | | | (33,709) | | | | | | (32,045) | | | | | | 4,121 | | |
| | |
Year ended
December 31, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
|
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||||
DAUs (in thousands)(1)
|
| | | | 896 | | | | | | 618 | | | | | | 1,086 | | | | | | 956 | | |
MAUs (in millions)(2)
|
| | | | 5.7 | | | | | | 4.1 | | | | | | 6.8 | | | | | | 6.5 | | |
MPUs (in thousands)(3)
|
| | | | 284 | | | | | | 183 | | | | | | 357 | | | | | | 284 | | |
Monthly Payer Conversion(4)
|
| | | | 5.0% | | | | | | 4.4% | | | | | | 5.2% | | | | | | 4.4% | | |
ABPPU (US$)(5)
|
| | | | 125 | | | | | | 75 | | | | | | 120 | | | | | | 118 | | |
Bookings (US$ in thousands)(6)
|
| | | | 443,495 | | | | | | 168,910 | | | | | | 268,055 | | | | | | 207,875 | | |
| | |
Six months ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
Variance
|
| |||||||||||||||
| | |
(US$ in thousands)
|
| |
(US$ in thousands)
|
| |
(%)
|
| |||||||||||||||
Revenue | | | | | 196,333 | | | | | | 122,035 | | | | | | 74,298 | | | | | | 60.9 | | |
Costs and expenses, excluding depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Platform commissions
|
| | | | (53,990) | | | | | | (35,774) | | | | | | (18,216) | | | | | | 50.9 | | |
Game operating cost
|
| | | | (8,159) | | | | | | (7,251) | | | | | | (908) | | | | | | 12.5 | | |
Selling and marketing expenses
|
| | | | (155,472) | | | | | | (73,353) | | | | | | (82,119) | | | | | | 112.0 | | |
General and administrative expenses
|
| | | | (7,638) | | | | | | (563) | | | | | | (7,075) | | | | | | N/M | | |
Total costs and expenses, excluding depreciation and amortization
|
| | | | (225,259) | | | | | | (116,941) | | | | | | (108,318) | | | | | | 92.6 | | |
Depreciation and amortization
|
| | | | (1,068) | | | | | | (232) | | | | | | (836) | | | | | | 360.3 | | |
Income/(loss) from operations
|
| | | | (29,994) | | | | | | 4,862 | | | | | | (34,856) | | | | | | 716.9 | | |
Net finance (costs)
|
| | | | (1,247) | | | | | | (354) | | | | | | (893) | | | | | | 252.3 | | |
Income/(loss) before income tax
|
| | | | (31,241) | | | | | | 4,508 | | | | | | (35,749) | | | | | | 793.0 | | |
Income tax expense
|
| | | | (554) | | | | | | (389) | | | | | | (165) | | | | | | 42.4 | | |
Income/(loss) for the period net of tax
|
| | | | (31,795) | | | | | | 4,119 | | | | | | (35,914) | | | | | | 871.9 | | |
Other comprehensive income/(loss)
|
| | | | (250) | | | | | | 2 | | | | | | (252) | | | | | | N/M | | |
Total comprehensive income/(loss) for the
period net of tax |
| | | | (32,045) | | | | | | 4,121 | | | | | | (36,166) | | | | | | N/M | | |
| | |
Six months ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
Variance
|
| |||||||||||||||
| | |
(US$ in thousands)
|
| |
(US$ in thousands)
|
| |
(%)
|
| |||||||||||||||
Revenue by type: | | | | | | | | | | | | | | | | | | | | | | | | | |
In-game purchases
|
| | | | 185,481 | | | | | | 114,427 | | | | | | 71,054 | | | | | | 62.1 | | |
Advertising
|
| | | | 10,852 | | | | | | 7,608 | | | | | | 3,244 | | | | | | 42.6 | | |
Total | | | | | 196,333 | | | | | | 122,035 | | | | | | 74,298 | | | | | | 60.9 | | |
| | |
Six months ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
Variance
|
| |||||||||||||||
| | |
(US$ in thousands)
|
| |
(US$ in thousands)
|
| |
(%)
|
| |||||||||||||||
Revenue by geographic location of player: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States
|
| | | | 63,793 | | | | | | 48,650 | | | | | | 15,143 | | | | | | 31.1 | | |
Europe
|
| | | | 44,589 | | | | | | 27,665 | | | | | | 16,924 | | | | | | 61.2 | | |
Former Soviet Union(1)
|
| | | | 25,539 | | | | | | 18,635 | | | | | | 6,904 | | | | | | 37.0 | | |
Asia
|
| | | | 45,066 | | | | | | 17,035 | | | | | | 28,031 | | | | | | 164.5 | | |
Other
|
| | | | 17,346 | | | | | | 10,050 | | | | | | 7,296 | | | | | | 72.6 | | |
Total | | | | | 196,333 | | | | | | 122,035 | | | | | | 74,298 | | | | | | 60.9 | | |
|
| | |
Year ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2020(1)
|
| |
2019
|
| |
Variance
|
| |||||||||||||||
| | |
(US$ in thousands)
|
| |
(US$ in thousands)
|
| |
(%)
|
| |||||||||||||||
Revenue | | | | | 259,978 | | | | | | 93,811 | | | | | | 166,167 | | | | | | 177.1 | | |
Costs and expenses, excluding depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Platform commissions
|
| | | | (75,188) | | | | | | (28,766) | | | | | | (46,422) | | | | | | 161.4 | | |
Game operating cost
|
| | | | (16,402) | | | | | | (14,817) | | | | | | (1,585) | | | | | | 10.7 | | |
Selling and marketing expenses
|
| | | | (165,756) | | | | | | (82,180) | | | | | | (83,576) | | | | | | 101.7 | | |
General and administrative expenses
|
| | | | (2,701) | | | | | | (1,701) | | | | | | (1,000) | | | | | | 58.8 | | |
Total costs and expenses, excluding depreciation and amortization
|
| | | | (260,047) | | | | | | (127,464) | | | | | | (132,583) | | | | | | 104.0 | | |
Depreciation and amortization
|
| | | | (561) | | | | | | (286) | | | | | | (275) | | | | | | 96.2 | | |
Loss from operations
|
| | | | (630) | | | | | | (33,939) | | | | | | 33,309 | | | | | | (98.1) | | |
Net finance income
|
| | | | 1,778 | | | | | | 240 | | | | | | 1,538 | | | | | | 640.8 | | |
Income/(loss) before income tax
|
| | | | 1,148 | | | | | | (33,699) | | | | | | 34,847 | | | | | | (103.4) | | |
Income tax expense
|
| | | | (862) | | | | | | (7) | | | | | | (855) | | | | | | N/M | | |
Income/(loss) for the year net of tax
|
| | | | 286 | | | | | | (33,706) | | | | | | 33,992 | | | | | | (100.9) | | |
Other comprehensive income/(loss)
|
| | | | 15 | | | | | | (3) | | | | | | 18 | | | | | | (600.0) | | |
Total comprehensive income/(loss) for the year net of tax
|
| | | | 301 | | | | | | (33,709) | | | | | | 34,010 | | | | | | (100.8) | | |
| | |
Year ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2020(1)
|
| |
2019
|
| |
Variance
|
| |||||||||||||||
| | |
(US$ in thousands)
|
| |
(US$ in thousands)
|
| |
(%)
|
| |||||||||||||||
Revenue by type: | | | | | | | | | | | | | | | | | | | | | | | | | |
In-game purchases
|
| | | | 244,919 | | | | | | 89,169 | | | | | | 155,750 | | | | | | 174.7 | | |
Advertising
|
| | | | 15,059 | | | | | | 4,642 | | | | | | 10,417 | | | | | | 224.4 | | |
Total | | | | | 259,978 | | | | | | 93,811 | | | | | | 166,167 | | | | | | 177.1 | | |
Revenue by geographic location of player: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States
|
| | | | 97,123 | | | | | | 38,066 | | | | | | 59,057 | | | | | | 155.1 | | |
Europe
|
| | | | 61,276 | | | | | | 22,956 | | | | | | 38,320 | | | | | | 166.9 | | |
Former Soviet Union(2)
|
| | | | 38,841 | | | | | | 19,008 | | | | | | 19,833 | | | | | | 104.3 | | |
Asia
|
| | | | 42,233 | | | | | | 7,671 | | | | | | 34,562 | | | | | | 450.6 | | |
Other
|
| | | | 20,505 | | | | | | 6,110 | | | | | | 14,395 | | | | | | 235.6 | | |
Total | | | | | 259,978 | | | | | | 93,811 | | | | | | 166,167 | | | | | | 177.1 | | |
| | |
Year ended
December 31, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
|
2020(1)
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||||
|
(US$ in thousands)
|
| |||||||||||||||||||||||
Operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Income/(loss) for the period net of tax
|
| | | | 286 | | | | | | (33,706) | | | | | | (31,795) | | | | | | 4,119 | | |
Adjustments for:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 561 | | | | | | 286 | | | | | | 1,068 | | | | | | 232 | | |
Share-based payments expense
|
| | | | 299 | | | | | | 4,584 | | | | | | 705 | | | | | | 24 | | |
Net finance costs/(income) excluding bank charges
|
| | | | (1,953) | | | | | | (327) | | | | | | 1,128 | | | | | | 273 | | |
Income tax expense
|
| | | | 862 | | | | | | 7 | | | | | | 554 | | | | | | 389 | | |
| | | | | 55 | | | | | | (29,156) | | | | | | (28,340) | | | | | | 5,037 | | |
Changes in working capital | | | | | | | | | | | | | | | | | | | | | | | | | |
(Increase) in deferred platform commissions
|
| | | | (52,440) | | | | | | (23,448) | | | | | | (15,665) | | | | | | (25,950) | | |
Increase in deferred revenue
|
| | | | 183,517 | | | | | | 75,099 | | | | | | 71,722 | | | | | | 85,840 | | |
(Increase) in trade and other receivables
|
| | | | (7,490) | | | | | | (20,443) | | | | | | (31,602) | | | | | | (14,677) | | |
Increase/(decrease) in trade and other payables
|
| | | | 939 | | | | | | 13,103 | | | | | | 14,721 | | | | | | (3,535) | | |
| | | | | 124,526 | | | | | | 44,311 | | | | | | 39,176 | | | | | | 41,678 | | |
Income tax (paid)
|
| | | | (3,978) | | | | | | (200) | | | | | | (30) | | | | | | — | | |
Interest received/(paid)
|
| | | | 19 | | | | | | — | | | | | | — | | | | | | (7) | | |
Net cash flows generated from operating activities
|
| | | | 120,622 | | | | | | 14,955 | | | | | | 10,806 | | | | | | 46,708 | | |
Investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of intangible assets
|
| | | | — | | | | | | (83) | | | | | | (90) | | | | | | — | | |
Acquisition of property and equipment
|
| | | | (147) | | | | | | (19) | | | | | | (449) | | | | | | (49) | | |
Acquisition of subsidiary net of cash acquired
|
| | | | — | | | | | | — | | | | | | (1,240) | | | | | | — | | |
Loans granted
|
| | | | — | | | | | | (338) | | | | | | (282) | | | | | | — | | |
Proceeds from repayment of loans
|
| | | | 508 | | | | | | 95 | | | | | | 8 | | | | | | 179 | | |
Net cash flows generated from/(used in) investing activities
|
| | | | 361 | | | | | | (345) | | | | | | (2,053) | | | | | | 130 | | |
Financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Payments of lease liabilities
|
| | | | (367) | | | | | | (31) | | | | | | (940) | | | | | | (242) | | |
Interest on lease
|
| | | | — | | | | | | — | | | | | | (50) | | | | | | (27) | | |
Proceeds from borrowings
|
| | | | — | | | | | | 6,500 | | | | | | — | | | | | | — | | |
Repayment of borrowings
|
| | | | (3,980) | | | | | | (2,418) | | | | | | (49) | | | | | | (3,980) | | |
| | |
Year ended
December 31, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
|
2020(1)
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||||
|
(US$ in thousands)
|
| |||||||||||||||||||||||
Interest paid
|
| | | | (17) | | | | | | (85) | | | | | | — | | | | | | — | | |
Dividends paid and distributions to shareholders
|
| | | | (51,683) | | | | | | (4,122) | | | | | | (50,534) | | | | | | (8,187) | | |
Net cash flows used in financing activities
|
| | | | (56,047) | | | | | | (156) | | | | | | (51,573) | | | | | | (12,436) | | |
Net increase in cash and cash equivalents for the period
|
| | | | 64,936 | | | | | | 14,454 | | | | | | (42,820) | | | | | | 34,402 | | |
Cash and cash equivalents at the beginning of the period
|
| | | | 17,565 | | | | | | 3,073 | | | | | | 84,557 | | | | | | 17,565 | | |
Effect of changes in exchange rates on cash held
|
| | | | 2,056 | | | | | | 38 | | | | | | (839) | | | | | | 523 | | |
Cash and cash equivalents at the end of the period
|
| | | | 84,557 | | | | | | 17,565 | | | | | | 40,898 | | | | | | 52,490 | | |
Non-derivative financial liabilities
|
| |
Payments due by period(1)
|
| |||||||||||||||||||||||||||
|
Carrying
amounts |
| |
Contractual
cash flows |
| |
3 months
or less |
| |
Between
3 – 12 months |
| |
Between
1 – 5 years |
| |||||||||||||||||
Obligations under leases
|
| | | | 1,842 | | | | | | 1,897 | | | | | | 551 | | | | | | 753 | | | | | | 593 | | |
Trade and other payables
|
| | | | 36,424 | | | | | | 36,424 | | | | | | 36,424 | | | | | | — | | | | | | — | | |
| | | | | 38,266 | | | | | | 38,321 | | | | | | 36,975 | | | | | | 753 | | | | | | 593 | | |
| | |
For the year ended
December 31, 2020 |
| |
For the six months ended
June 30, 2021 |
| | ||||||||||||||||||||
|
Euro
|
| |
Russian Ruble
|
| |
Euro
|
| |
Russian Ruble
|
| | ||||||||||||||||
| | |
$
|
| |
$
|
| | ||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Loans receivable
|
| | | | 8 | | | | | | — | | | | | | 182 | | | | | | — | | | | ||
Trade and other receivables
|
| | | | 9,661 | | | | | | 2,649 | | | | | | 10,936 | | | | | | 3,163 | | | | ||
Cash and cash equivalents
|
| | | | 11,404 | | | | | | 741 | | | | | | 18,551 | | | | | | 1,309 | | | | ||
| | | | | 21,073 | | | | | | 3,390 | | | | | | 29,669 | | | | | | 4,472 | | | | ||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Lease liabilities
|
| | | | (1,111) | | | | | | — | | | | | | (875) | | | | | | (967) | | | | ||
Trade and other payables
|
| | | | (5,811) | | | | | | (3) | | | | | | (1,766) | | | | | | (1,573) | | | | ||
Loans and borrowings
|
| | | | (49) | | | | | | — | | | | | | — | | | | | | — | | | | ||
| | | | | (6,971) | | | | | | (3) | | | | | | (2,641) | | | | | | (2,540) | | | | | |
Net exposure
|
| | | | 14,102 | | | | | | 3,387 | | | | | | 27,028 | | | | | | 1,932 | | | |
| | |
As of December 31, 2020
|
| | | | | | | | | | | | | |||||||||
|
Strengthening of
USD by 10% |
| |
Weakening of
USD by 10% |
| |
Strengthening of
USD by 10% |
| |
Weakening of
USD by 10% |
| ||||||||||||||
| | |
$
|
| |
$
|
| ||||||||||||||||||
Euro
|
| | | | (1,410) | | | | | | 1,410 | | | | | | (2,703) | | | | | | 2,703 | | |
Russian Ruble
|
| | | | (339) | | | | | | 339 | | | | | | (193) | | | | | | 193 | | |
| | | | | (1,749) | | | | | | 1,749 | | | | | | (2,896) | | | | | | 2,896 | | |
|
2010
|
| | The Company’s story dates back to 2010 when the future friends and founders of the Company first met. At that time, Andrey Fadeev (co-founder and CEO of Nexters Global) was running Progrestar, a social games development studio, and Boris Gertsovskiy (co-founder of Nexters Global) was shaping his plans on starting a game business. | |
|
2012
|
| | Boris Gertsovskiy became the president of Crazy Bit, a social games development studio. Progrestar and Crazy Bit began their partnership and both teams moved to new offices in the same office center. The studios held regular mutual events and shared best practices. | |
|
2013
|
| | Progrestar released Throne Rush, a strategy game which later became one of the most popular social games on Facebook and VK. Later that year, Throne Rush became a part of the new company’s portfolio. | |
|
2014
|
| | Andrey and Boris decided to combine efforts and continue their gaming business under a new brand: “Nexters.” | |
| | | | Island Experiment, the Company’s first casual game was released on social networks. | |
|
2016
|
| | The Company began to grow its presence with a new office in Cyprus and launched Hero Wars, an action RPG which became a blockbuster with dozens of millions fans around the world. | |
|
2018
|
| | The Company took a strategic decision to switch its focus on mobile platforms and started scaling mobile versions of its games. | |
| | | | Igor and Dmitriy Buchman, founders of Playrix, a global top three mobile gaming company, acquired shares at Nexters Global. | |
|
2019
|
| | The Company drove an almost four times growth in Bookings and total install base within a year and was ranked as one of top ten mobile game developer in Europe, based on in-game purchases net of platform fees between January and December 2019, according to data provided by AppMagic. | |
|
2020
|
| | The Company expanded on the international market and became one of the top five independent mobile games developer in Europe (excluding developers owned and controlled by other companies active in the gaming market), based on in-game purchases net of platform fees between January and November 2020, according to data provided by AppMagic. | |
| | | | U.S. share became the largest and now exceeds one-third of the Nexter Global’s revenue, while the total install base reached almost 100 million players. | |
|
2021
|
| | On January 31, 2021, Kismet announced it would combine with Nexters Global. | |
| | | | On July 28, 2021, the Company officially released Chibi Island, a new farm and adventure mobile game. | |
| | | | On August 26, 2021, we completed the Transactions. | |
| Genre: | | |
RPG
|
| | | |
| Launch: | | | 2016 | | |
|
|
| Rating5: | | | 4.5/5 | | |||
|
DAUs (in thousands)6:
|
| | 983 | | |||
| MAUs (in millions)7: | | | 6.4 | | |||
|
MPUs (in thousands)8:
|
| | 339 | | |||
| Monthly Payer Conversion9: | | | 5.3% | | |||
| ABPPU10: | | |
$125/month ($175 /month
from the web platform)
|
| |||
|
|
|
| Genre: | | | Turn-based strategy | | |
|
|
| Launch: | | | 2013 | | |||
| Rating11: | | | 4.5/5 on Google Play and 4.4/5 on the Apple App Store | |
| Genre: | | | Simulation, adventure | | |
|
|
| Launch: | | | 2014 | | |||
| Rating12: | | | 4/5 on Google Play and 3.7/5 on the Apple App Store | |
| Genre: | | | Farming game with expeditions (adventures) | | | | |
| Core loop mechanics: | | |
Classic farming cycle
Energy-based expeditions Building cycle |
| |
|
|
| Current status: | | | Live on Android and iOS | | |||
| Launch: | | | 2021 | | |||
| Similarities with Hero Wars: | | |
Strong focus on social mechanics in the game (co-op, PvP)
Live ops & diverse in-game event system |
|
| Genre: | | | Farming game with expeditions (adventures) | | | ||
| Core loop mechanics: | | |
Classic farming cycle
Energy-based expeditions Building cycle |
| | ||
| Current status: | | |
Fine-tuning various aspects,
content production before soft launch |
| |
|
|
| Expected timeline: | | | Third quarter 2021: soft launch, polishing intro and farming mechanics | | |||
| Similarities with Hero Wars: | | |
Focus on payment offers, bundles
and an adaptive offer recommendation system Focus on community |
|
| Genre: | | | Expeditions with match 3, or tile-matching game | | | ||
| Core loop mechanics: | | | Earn stars in match 3 and use those stars as energy in expeditions | | |
|
|
| Current status: | | | Creating content before soft launch | | |||
| Expected timeline: | | |
Third quarter 2021: soft launch
Fourth quarter 2021: launch |
| |||
| Similarities with Hero Wars: | | |
Adoption of new types of gameplay (mini-games) and connect them with core mechanics
Creating a platform rather than a game Charismatic and complex characters |
|
Name
|
| |
Age
|
| |
Title
|
|
Andrey Fadeev | | |
36
|
| | Chief Executive Officer, Co-Founder and Director | |
Alexander Karavaev | | |
46
|
| | Chief Financial Officer | |
Anton Reinhold | | |
35
|
| | Chief Operating Officer | |
Roman Safiyulin | | |
31
|
| | Chief Corporate Development Officer | |
Andrey Akimov | | |
39
|
| | Chief Communication Officer | |
Andrey Kuznetsov | | |
30
|
| | Chief Investment Officer | |
Boris Gertsovskiy | | |
43
|
| | Co-Founder and Director | |
Dmitrii Bukhman | | |
36
|
| | Director | |
Igor Bukhman | | |
39
|
| | Director | |
Ivan Tavrin | | |
44
|
| | Director (Chairman) | |
Natasha Braginsky Mounier | | |
52
|
| | Director | |
Andrew Sheppard | | |
44
|
| | Director | |
Redemption Date
(period to expiration of warrants) |
| |
Fair Market Value of Ordinary Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≤10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
Beneficial Owners
|
| |
Number of
Ordinary Shares(1) |
| |
Percentage of
Ordinary Shares(2) |
| ||||||
Directors and Executive Officers | | | | | | | | | | | | | |
Andrey Fadeev (Director and Chief Executive Officer)
|
| | | | 39,790,076 | | | | | | 20.2% | | |
Boris Gertsovskiy (Director)
|
| | | | 39,790,076 | | | | | | 20.2% | | |
Dmitrii Bukhman(3) (Director)
|
| | | | 37,200,700 | | | | | | 18.9% | | |
Igor Bukhman(3) (Director)
|
| | | | 37,200,700 | | | | | | 18.9% | | |
Ivan Tavrin(4) (Director)
|
| | | | 17,875,000 | | | | | | 8.8% | | |
Natasha Braginsky Mounier (Director)
|
| | | | — | | | | | | — | | |
Andrew Sheppard (Director)
|
| | | | — | | | | | | — | | |
Alexander Karavaev(5) (Chief Financial Officer)
|
| | | | 106,382 | | | | | | * | | |
Anton Reinhold (Chief Operating Officer)
|
| | | | 3,531,686 | | | | | | 1.8% | | |
Roman Safiyulin (Chief Corporate Development Officer)
|
| | | | — | | | | | | — | | |
Andrey Akimov (Chief Communication Officer)
|
| | | | — | | | | | | — | | |
Andrey Kuznetsov (Chief Investment Officer)
|
| | | | — | | | | | | — | | |
All Nexters directors and executive officers as a group
(12 individuals) |
| | | | 175,494,620 | | | | | | 86.6% | | |
Other 5% Shareholders | | | | | | | | | | | | | |
—
|
| | | | — | | | | | | — | | |
Name of Selling
Securityholder |
| |
Ordinary Shares
|
| |
Warrants
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
Owned Before the Offering(1) |
| |
Shares
Owned Before the Offering (%)(2) |
| |
Shares
to be Sold |
| |
Shares
Owned After the Offering(1) |
| |
Shares
Owned After the Offering (%) |
| |
Warrants
Owned Before the Offering |
| |
Warrants
Owned Before the Offering (%)(3) |
| |
Warrants
to be Sold |
| |
Warrants
Owned After the Offering |
| |
Warrants
Owned After the Offering (%) |
| ||||||||||||||||||||||||||||||||
PIPE Investors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mubadala Investment Company(4)
|
| | | | 3,312,500 | | | | | | 1.7% | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | 812,500 | | | | | | 4.0% | | | | | | 812,500 | | | | | | — | | | | | | — | | |
VPE FUND I LP(5)
|
| | | | 3,312,500 | | | | | | 1.7% | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | 812,500 | | | | | | 4.0% | | | | | | 812,500 | | | | | | — | | | | | | — | | |
Sponsor | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kismet Sponsor Limited(6)
|
| | | | 17,875,000 | | | | | | 8.8% | | | | | | 11,750,000 | | | | | | — | | | | | | — | | | | | | 6,125,000 | | | | | | 30.2% | | | | | | 6,125,000 | | | | | | — | | | | | | — | | |
Company Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrey Chiriskiy(7)
|
| | | | 6,180,452 | | | | | | 3.1% | | | | | | 6,180,452 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Aleksandr Ivanov(8)
|
| | | | 3,531,686 | | | | | | 1.8% | | | | | | 3,531,686 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Georgii Kondratev(9)
|
| | | | 1,765,843 | | | | | | 0.9% | | | | | | 1,765,843 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tatiana Kostrikova(10)
|
| | | | 1,765,843 | | | | | | 0.9% | | | | | | 1,765,843 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nidelor Limited(11)
|
| | | | 1,765,843 | | | | | | 0.9% | | | | | | 1,765,843 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Aleksandr Morozov(12)
|
| | | | 176,584 | | | | | | 0.1% | | | | | | 176,584 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dmitrii Philippov(13)
|
| | | | 353,168 | | | | | | 0.2% | | | | | | 353,168 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vladimir Suchkov(14)
|
| | | | 1,765,843 | | | | | | 0.9% | | | | | | 1,765,843 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Anton Reinhold(15)
|
| | | | 3,531,686 | | | | | | 1.8% | | | | | | 3,531,686 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nikolay Yastrebov(16)
|
| | | | 1,765,843 | | | | | | 0.9% | | | | | | 1,765,843 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 47,102,791 | | | | | | 23.1% | | | | | | 39,352,791 | | | | | | — | | | | | | — | | | | | | 7,750,000 | | | | | | 38.3% | | | | | | 7,750,000 | | | | | | — | | | | | | — | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 26,546.90 | | |
FINRA filing fee
|
| | | $ | 69,356.19 | | |
Printing and engraving expenses
|
| | | $ | 100,000 | | |
Legal fees and expenses
|
| | | $ | 150,000 | | |
Accounting fees and expenses
|
| | | $ | 38,500 | | |
Total
|
| | | $ | 384,403.09 | | |
| | |
Page No.
|
| |||
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
Unaudited Interim Condensed Consolidated Financial Statements | | | |||||
| | | | F-56 | | | |
| | | | F-57 | | | |
| | | | F-58 | | | |
| | | | F-59 | | | |
| | | | F-60 | | |
| | |
Page No.
|
| |||
Audited Financial Statements | | | |||||
| | | | F-85 | | | |
Financial Statements: | | | | | | | |
| | | | F-86 | | | |
| | | | F-87 | | | |
| | | | F-88 | | | |
| | | | F-89 | | | |
| | | | F-90 | | | |
Unaudited Interim Condensed Financial Statements | | | |||||
| | | | F-112 | | | |
| | | | F-113 | | | |
| | | | F-114 | | | |
| | | | F-115 | | | |
| | | | F-116 | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | |
| | |
NOTE
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | |
Property and equipment
|
| |
14
|
| | | | 171 | | | | | | 62 | | |
Intangible assets
|
| |
15
|
| | | | 76 | | | | | | 336 | | |
Deferred platform commission fees
|
| |
23
|
| | | | 89,562 | | | | | | 37,122 | | |
Right-of-use assets
|
| |
17
|
| | | | 1,044 | | | | | | 71 | | |
Total non-current assets
|
| | | | | | | 90,853 | | | | | | 37,591 | | |
Current assets | | | | | | | | | | | | | | | | |
Trade and other receivables
|
| |
18
|
| | | | 33,163 | | | | | | 24,789 | | |
Loans receivable
|
| |
16
|
| | | | 8 | | | | | | 521 | | |
Cash and cash equivalents
|
| |
19
|
| | | | 84,557 | | | | | | 17,565 | | |
Prepaid tax
|
| | | | | | | 3,137 | | | | | | — | | |
Total current assets
|
| | | | | | | 120,865 | | | | | | 42,875 | | |
Total assets
|
| | | | | | | 211,718 | | | | | | 80,466 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | |
Share capital
|
| |
20
|
| | | | 27 | | | | | | 27 | | |
Other reserves
|
| | | | | | | 8,289 | | | | | | 8,106 | | |
Accumulated deficit
|
| | | | | | | (111,070) | | | | | | (56,702) | | |
Total equity
|
| | | | | | | (102,754) | | | | | | (48,569) | | |
Non-current liabilities | | | | | | | | | | | | | | | | |
Long-term loans
|
| |
22
|
| | | | — | | | | | | 45 | | |
Lease liabilities – non-current
|
| |
17
|
| | | | 818 | | | | | | 21 | | |
Long-term deferred revenue
|
| |
23
|
| | | | 78,985 | | | | | | 22,951 | | |
Total non-current liabilities
|
| | | | | | | 79,803 | | | | | | 23,017 | | |
Current liabilities | | | | | | | | | | | | | | | | |
Short-term loans
|
| |
22
|
| | | | 49 | | | | | | 3,983 | | |
Lease liabilities – current
|
| |
17
|
| | | | 293 | | | | | | 49 | | |
Trade and other payables
|
| |
21
|
| | | | 19,599 | | | | | | 14,467 | | |
Tax liability
|
| | | | | | | 17 | | | | | | 291 | | |
Deferred revenue
|
| |
23
|
| | | | 214,711 | | | | | | 87,228 | | |
Total current liabilities
|
| | | | | | | 234,669 | | | | | | 106,018 | | |
Total liabilities
|
| | | | | | | 314,472 | | | | | | 129,035 | | |
Total liabilities and shareholders’ equity
|
| | | | | | | 211,718 | | | | | | 80,466 | | |
| | |
NOTE
|
| |
2020
|
| |
2019
|
| ||||||
Revenue
|
| |
7
|
| | |
|
259,516
|
| | | |
|
93,811
|
| |
Costs and expenses, excluding depreciation and amortization | | | | | | | | | | | | | | | | |
Cost of revenue: | | | | | | | | | | | | | | | | |
Platform commissions
|
| | | | | | | (75,188) | | | | | | (28,766) | | |
Game operation cost
|
| |
8
|
| | | | (16,402) | | | | | | (14,817) | | |
Selling and marketing expenses
|
| |
9
|
| | | | (165,756) | | | | | | (82,180) | | |
General and administrative expenses
|
| |
10
|
| | | | (2,701) | | | | | | (1,701) | | |
Total costs and expenses, excluding depreciation and amortization
|
| | | | | | | (260,047) | | | | | | (127,464) | | |
Depreciation and amortization
|
| |
14, 15, 17
|
| | | | (561) | | | | | | (286) | | |
Loss from operations
|
| | | | | | | (1,092) | | | | | | (33,939) | | |
Net finance income
|
| |
11
|
| | | | 1,778 | | | | | | 240 | | |
Income/(loss) before income tax
|
| | | | | | | 686 | | | | | | (33,699) | | |
Income tax expense
|
| |
12
|
| | | | (18) | | | | | | (7) | | |
Income/(loss) for the year net of tax
|
| | | | | | | 668 | | | | | | (33,706) | | |
Other comprehensive income/(loss)
|
| | | | | | | 15 | | | | | | (3) | | |
Total comprehensive income/(loss) for the year net of tax
|
| | | | | | | 683 | | | | | | (33,709) | | |
Earnings/(loss) per share: | | | | | | | | | | | | | | | | |
Basic and diluted earnings/(loss) per share, US$
|
| |
6
|
| | | | 33 | | | | | | (1,685) | | |
|
Andrey Fadeev
Chief Executive Officer |
| |
Alexander Karavaev
Chief Financial Officer |
|
| | |
NOTE
|
| |
Number of
shares outstanding |
| |
Share
capital |
| |
Other
reserves |
| |
Accumulated
deficit |
| |
Total
|
| ||||||||||||||||||
Balance at January 1, 2019
|
| | | | | | | | | | 20,000 | | | | | | 27 | | | | | | 3,404 | | | | | | (18,777) | | | | | | (15,346) | | |
Loss for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (33,706) | | | | |
|
(33,706)
|
| |
Other comprehensive loss
|
| | | | | | | | | | — | | | | | | | | | | | | | | | | | | (3) | | | | |
|
(3)
|
| |
Total comprehensive loss for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (33,709) | | | | | | (33,709) | | |
Equity contribution from shareholders
|
| | | | 22 | | | | | | — | | | | | | — | | | | | | 108 | | | | | | — | | | | |
|
108
|
| |
Share-based payments
|
| | | | 27 | | | | | | — | | | | | | — | | | | | | 4,594 | | | | | | (10) | | | | |
|
4,584
|
| |
Distribution and dividends
|
| | | | 13 | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,206) | | | | |
|
(4,206)
|
| |
Total transactions with shareholders
|
| | | | | | | | | | — | | | | | | — | | | | | | 4,702 | | | | | | (4,216) | | | | | | 486 | | |
Balance at December 31, 2019
|
| | | | | | | | | | 20,000 | | | | | | 27 | | | | | | 8,106 | | | | | | (56,702) | | | | | | (48,569) | | |
Balance at January 1, 2020
|
| | | | | | | | | | 20,000 | | | | | | 27 | | | | | | 8,106 | | | | | | (56,702) | | | | | | (48,569) | | |
Income for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 668 | | | | |
|
668
|
| |
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 15 | | | | |
|
15
|
| |
Total comprehensive income for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 683 | | | | | | 683 | | |
Share-based payments
|
| | | | 27 | | | | | | — | | | | | | — | | | | | | 183 | | | | | | (1,437) | | | | |
|
(1,254)
|
| |
Distribution and dividends
|
| | | | 13 | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,614) | | | | | | (53,614) | | |
Total transactions with shareholders
|
| | | | | | | | | | — | | | | | | — | | | | | | 183 | | | | | | (55,051) | | | | | | (54,868) | | |
Balance at December 31, 2020
|
| | | | | | | | | | 20,000 | | | | | | 27 | | | | | | 8,289 | | | | | | (111,070) | | | | | | (102,754) | | |
| | |
NOTE
|
| |
2020
|
| |
2019
|
| |||||||||
Operating activities | | | | | | | | | | | | | | | | | | | |
Income/(loss) for the year net of tax
|
| | | | | | | | | | 668 | | | | | | (33,706) | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 14,15,17 | | | | | | 561 | | | | | | 286 | | |
Share-based payments expense
|
| | | | 27 | | | | | | 299 | | | | | | 4,584 | | |
Net finance income excluding bank charges
|
| | | | 11 | | | | | | (1,953) | | | | | | (327) | | |
Income tax expense
|
| | | | 12 | | | | | | 18 | | | | | | 7 | | |
| | | | | | | | | | | (407) | | | | | | (29,156) | | |
Changes in working capital: | | | | | | | | | | | | | | | | | | | |
Increase in deferred platform commissions
|
| | | | 23 | | | | | | (52,440) | | | | | | (23,448) | | |
Increase in deferred revenue
|
| | | | 23 | | | | | | 183,517 | | | | | | 75,099 | | |
Increase in trade and other receivables
|
| | | | | | | | | | (7,679) | | | | | | (20,443) | | |
Increase in trade and other payables
|
| | | | | | | | | | 1,036 | | | | | | 13,103 | | |
| | | | | | | | | | | 124,434 | | | | | | 44,311 | | |
Income tax paid
|
| | | | | | | | | | (3,423) | | | | | | (200) | | |
Interest received
|
| | | | | | | | | | 19 | | | | | | — | | |
Net cash flows generated from operating activities
|
| | | | | | | | | | 120,623 | | | | | | 14,955 | | |
Investing activities | | | | | | | | | | | | | | | | | | | |
Acquisition of intangible assets
|
| | | | 15 | | | | | | — | | | | | | (83) | | |
Acquisition of property and equipment
|
| | | | 14 | | | | | | (147) | | | | | | (19) | | |
Loans granted
|
| | | | 16 | | | | | | — | | | | | | (338) | | |
Proceeds from repayment of loans
|
| | | | 16 | | | | | | 508 | | | | | | 95 | | |
Net cash flows generated from/(used in) investing activities
|
| | | | | | | | | | 361 | | | | | | (345) | | |
Financing activities | | | | | | | | | | | | | | | | | | | |
Payments of lease liabilities
|
| | | | 17 | | | | | | (367) | | | | | | (31) | | |
Proceeds from borrowings
|
| | | | 22 | | | | | | — | | | | | | 6,500 | | |
Repayment of borrowings
|
| | | | 22 | | | | | | (3,980) | | | | | | (2,418) | | |
Interest paid
|
| | | | 22 | | | | | | (17) | | | | | | (85) | | |
Dividends paid and distributions to shareholders
|
| | | | 13 | | | | | | (51,683) | | | | | | (4,122) | | |
Net cash flows used in financing activities
|
| | | | | | | | | | (56,047) | | | | | | (156) | | |
Net increase in cash and cash equivalents for the year
|
| | | | | | | | | | 64,937 | | | | | | 14,454 | | |
Cash and cash equivalents at the beginning of the year
|
| | | | | | | | | | 17,565 | | | | | | 3,073 | | |
Effect of changes in exchange rates on cash held
|
| | | | | | | | | | 2,055 | | | | | | 38 | | |
Cash and cash equivalents at the end of the year
|
| | |
|
19
|
| | | | | 84,557 | | | | | | 17,565 | | |
| | |
2020
|
| |
2019
|
| ||||||
Income/(loss) for the year net of tax attributable to ordinary equity holders of the parent for basic earnings
|
| | | | 668 | | | | | | (33,706) | | |
Weighted average number of ordinary shares for basic and diluted earnings per share
|
| | | | 20,000 | | | | | | 20,000 | | |
Earnings/(loss) per share: | | | | | | | | | | | | | |
Earnings/(loss) attributable to ordinary equity holders of the parent, US$
|
| | | | 33 | | | | | | (1,685) | | |
| | |
2020
|
| |
2019
|
| ||||||
In-game purchases
|
| | | | 244,457 | | | | | | 89,169 | | |
Advertising
|
| | | | 15,059 | | | | | | 4,642 | | |
Total | | | | | 259,516 | | | | | | 93,811 | | |
| | |
2020
|
| |
2019
|
| ||||||
Geographic location | | | | | | | | | | | | | |
US
|
| | | | 96,950 | | | | | | 38,066 | | |
Europe
|
| | | | 61,167 | | | | | | 22,956 | | |
FSU*
|
| | | | 38,772 | | | | | | 19,008 | | |
Asia
|
| | | | 42,158 | | | | | | 7,671 | | |
Other
|
| | | | 20,469 | | | | | | 6,110 | | |
Total | | | | | 259,516 | | | | | | 93,811 | | |
| | |
2020
|
| |
2019
|
| ||||||
Technical support services
|
| | | | (15,373) | | | | | | (14,169) | | |
Employee benefits expenses
|
| | | | (1,029) | | | | | | (648) | | |
| | | | | (16,402) | | | | | | (14,817) | | |
| | |
2020
|
| |
2019
|
| ||||||
Advertising costs
|
| | | | (164,929) | | | | | | (81,814) | | |
Employee benefits expenses
|
| | | | (827) | | | | | | (366) | | |
| | | | | (165,756) | | | | | | (82,180) | | |
| | |
2020
|
| |
2019
|
| ||||||
Employee benefits expenses
|
| | | | (1,045) | | | | | | (1,002) | | |
Professional fees
|
| | | | (1,473) | | | | | | (278) | | |
Other operating expenses
|
| | | | (183) | | | | | | (421) | | |
| | | | | (2,701) | | | | | | (1,701) | | |
| | |
2020
|
| |
2019
|
| ||||||
Interest income
|
| | | | 7 | | | | | | 12 | | |
Foreign exchange gain
|
| | | | 1,991 | | | | | | 411 | | |
Finance income – total
|
| | | | 1,998 | | | | | | 423 | | |
Interest expense
|
| | | | (45) | | | | | | (96) | | |
Bank charges
|
| | | | (175) | | | | | | (87) | | |
Finance costs – total
|
| | | | (220) | | | | | | (183) | | |
Net finance income
|
| | | | 1,778 | | | | | | 240 | | |
| | |
2020
|
| |
2019
|
| ||||||
Income/(loss) before tax
|
| | | | 686 | | | | | | (33,699) | | |
Tax calculated at the applicable tax rates
|
| | | | (86) | | | | | | 4,212 | | |
Effect of different tax rates in other countries
|
| | | | (8) | | | | | | (5) | | |
Tax effect of expenses not deductible for tax purposes and non-taxable income
|
| | | | 645 | | | | | | 1,134 | | |
Tax effect of deductions under special tax regimes
|
| | | | (758) | | | | | | (4,126) | | |
Unrecognized deferred tax asset resulting from loss carryforward
|
| | | | — | | | | | | (1,220) | | |
Tax effect of tax losses brought forward
|
| | | | 189 | | | | | | — | | |
Special contribution defense fund
|
| | | | — | | | | | | (2) | | |
Income tax expense
|
| | | | (18) | | | | | | (7) | | |
| | |
Dividends
|
| |||
January 1, 2019
|
| | | | — | | |
Dividends declared, per share US$210
|
| | | | 4,206 | | |
Dividends paid
|
| | | | (4,122) | | |
December 31, 2019
|
| | | | 84 | | |
January 1, 2020
|
| | | | 84 | | |
Dividends declared, per share US$2,681
|
| | | | 53,614 | | |
Dividends paid
|
| | | | (51,683) | | |
Foreign exchange loss
|
| | | | 577 | | |
December 31, 2020
|
| | | | 2,592 | | |
| | |
Computer
hardware |
| |
Furniture,
fixtures and office equipment |
| |
Total
|
| |||||||||
Cost | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2019
|
| | | | 45 | | | | | | 51 | | | | | | 96 | | |
Additions
|
| | | | 19 | | | | | | — | | | | | | 19 | | |
Balance at December 31, 2019
|
| | | | 64 | | | | | | 51 | | | | | | 115 | | |
Depreciation | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2019
|
| | | | 14 | | | | | | 19 | | | | | | 33 | | |
Depreciation for the year
|
| | | | 10 | | | | | | 10 | | | | | | 20 | | |
Balance at December 31, 2019
|
| | | | 24 | | | | | | 29 | | | | | | 53 | | |
Carrying amounts | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2019
|
| | | | 40 | | | | | | 22 | | | | | | 62 | | |
| | |
Computer
hardware |
| |
Furniture,
fixtures and office equipment |
| |
Total
|
| |||||||||
Cost | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2020
|
| | | | 64 | | | | | | 51 | | | | | | 115 | | |
Additions
|
| | | | 47 | | | | | | 100 | | | | | | 147 | | |
Balance at December 31, 2020
|
| | | | 111 | | | | | | 151 | | | | | | 262 | | |
Depreciation | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2020
|
| | | | 24 | | | | | | 29 | | | | | | 53 | | |
Depreciation for the year
|
| | | | 18 | | | | | | 20 | | | | | | 38 | | |
Balance at December 31, 2020
|
| | | | 42 | | | | | | 49 | | | | | | 91 | | |
Carrying amounts | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2020
|
| | | | 69 | | | | | | 102 | | | | | | 171 | | |
| | |
Computer
software |
| |||
Cost | | | | | | | |
Balance at January 1, 2019
|
| | | | 688 | | |
Additions
|
| | | | 83 | | |
Balance at December 31, 2019
|
| | | | 771 | | |
Amortization | | | | | | | |
Balance at January 1, 2019
|
| | | | 199 | | |
Amortization for the year
|
| | | | 236 | | |
Balance at December 31, 2019
|
| | | | 435 | | |
Carrying amounts | | | | | | | |
Balance at December 31, 2019
|
| | | | 336 | | |
Cost | | | | | | | |
Balance at January 1, 2020
|
| | | | 771 | | |
Balance at December 31, 2020
|
| | | | 771 | | |
Amortization | | | | | | | |
Balance at January 1, 2020
|
| | | | 435 | | |
Amortization for the year
|
| | | | 260 | | |
Balance at December 31, 2020
|
| | | | 695 | | |
Carrying amounts | | | | | | | |
Balance at December 31, 2020
|
| | | | 76 | | |
| | |
2020
|
| |
2019
|
| ||||||
Balance at January 1
|
| | | | 521 | | | | | | 272 | | |
New loans granted
|
| | | | — | | | | | | 338 | | |
Repayments of principal
|
| | | | (508) | | | | | | (95) | | |
Interest charged
|
| | | | 7 | | | | | | 12 | | |
Interest received
|
| | | | (19) | | | | | | — | | |
Foreign exchange gain / (loss)
|
| | | | 7 | | | | | | (6) | | |
Balance at December 31
|
| | | | 8 | | | | | | 521 | | |
| | |
Right-of-use
assets |
| |
Lease
liabilities |
| ||||||
Balance at January 1, 2019
|
| | | | — | | | | | | — | | |
Additions
|
| | | | 101 | | | | | | 101 | | |
Depreciation
|
| | | | (30) | | | | | | — | | |
Interest expense
|
| | | | — | | | | | | 1 | | |
Payments
|
| | | | — | | | | | | (31) | | |
Effect of foreign exchange rates
|
| | | | — | | | | | | (1) | | |
Balance at December 31, 2019
|
| | | | 71 | | | | | | 70 | | |
Lease liabilities – current
|
| | | | | | | | | | 49 | | |
Lease liabilities – non-current
|
| | | | | | | | | | 21 | | |
| | |
Right-of-use
assets |
| |
Lease
liabilities |
| ||||||
Balance at January 1, 2020
|
| | | | 71 | | | | | | 70 | | |
Additions
|
| | | | 1,236 | | | | | | 1,236 | | |
Depreciation
|
| | | | (263) | | | | | | — | | |
Interest expense
|
| | | | — | | | | | | 26 | | |
Payments
|
| | | | — | | | | | | (367) | | |
Effect of foreign exchange rates
|
| | | | — | | | | | | 146 | | |
Balance at December 31, 2020
|
| | | | 1,044 | | | | | | 1,111 | | |
Lease liabilities – current
|
| | | | | | | | | | 293 | | |
Lease liabilities – non-current
|
| | | | | | | | | | 818 | | |
| | |
2020
|
| |
2019
|
| ||||||
Expense relating to short-term leases
|
| | | | 9 | | | | | | 20 | | |
Expense relating to leases of low-value assets
|
| | | | — | | | | | | 8 | | |
Interest expense on lease liabilities
|
| | | | 26 | | | | | | 1 | | |
| | | | | 35 | | | | | | 29 | | |
| | |
2020
|
| |
2019
|
| ||||||
Cash outflow for leases excluding exemptions
|
| | | | 367 | | | | | | 31 | | |
Cash outflow for short-term and low-value leases
|
| | | | 5 | | | | | | 28 | | |
Total cash outflow for leases
|
| | | | 372 | | | | | | 59 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Trade receivables
|
| | | | 30,909 | | | | | | 23,767 | | |
Deposits and prepayments
|
| | | | 2,045 | | | | | | 910 | | |
Other receivables
|
| | | | 209 | | | | | | 112 | | |
Total | | | | | 33,163 | | | | | | 24,789 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Current accounts
|
| | | | 84,538 | | | | | | 17,550 | | |
Bank deposits
|
| | | | 19 | | | | | | 15 | | |
Total | | | | | 84,557 | | | | | | 17,565 | | |
Currency
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
United States Dollars
|
| | | | 72,412 | | | | | | 12,925 | | |
Euro
|
| | | | 11,404 | | | | | | 3,916 | | |
Russian Ruble
|
| | | | 741 | | | | | | 724 | | |
Total | | | | | 84,557 | | | | | | 17,565 | | |
| | |
December 31, 2019
Number of shares |
| |
December 31, 2019
US$ |
| ||||||
Ordinary shares of €1 each
|
| | | | — | | | | | | — | | |
Class A shares of €1 each
|
| | | | 19,040 | | | | | | 25,379 | | |
Class B shares of €1 each
|
| | | | 960 | | | | | | 1,280 | | |
| | | | | 20,000 | | | | | | 26,659 | | |
Issued and fully paid | | | | | | | | | | | | | |
Balance at January 1, 2019
|
| | | | 20,000 | | | | | | 26,659 | | |
Balance at December 31, 2019
|
| | | | 20,000 | | | | | | 26,659 | | |
| | |
December 31, 2020
Number of shares |
| |
December 31, 2020
US$ |
| ||||||
Ordinary shares of €1 each
|
| | | | — | | | | | | — | | |
Class A shares of €1 each
|
| | | | 18,940 | | | | | | 25,246 | | |
Class B shares of €1 each
|
| | | | 1,060 | | | | | | 1,413 | | |
| | | | | 20,000 | | | | | | 26,659 | | |
Issued and fully paid | | | | | | | | | | | | | |
Balance at January 1, 2020
|
| | | | 20,000 | | | | | | 26,659 | | |
Balance at December 31, 2020
|
| | | | 20,000 | | | | | | 26,659 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Trade payables
|
| | | | 9,793 | | | | | | 13,006 | | |
Provision for indirect taxes
|
| | | | 3,850 | | | | | | 941 | | |
Dividends payable
|
| | | | 2,592 | | | | | | 84 | | |
Accrued salaries, bonuses, vacation pay and related taxes
|
| | | | 2,050 | | | | | | 183 | | |
Other payables
|
| | | | 1,314 | | | | | | 253 | | |
Total | | | | | 19,599 | | | | | | 14,467 | | |
| | |
2020
|
| |
2019
|
| ||||||
Balance at January 1
|
| | | | 4,028 | | | | | | 45 | | |
Additions
|
| | | | — | | | | | | 6,500 | | |
Repayments
|
| | | | (3,980) | | | | | | (2,418) | | |
Interest paid
|
| | | | (17) | | | | | | (85) | | |
Change from financing cashflows
|
| | | | (3,997) | | | | | | 3,997 | | |
Discount on low-interest loans from shareholders
|
| | | | — | | | | | | (108) | | |
Interest accrued
|
| | | | 19 | | | | | | 95 | | |
Foreign exchange gain
|
| | | | (1) | | | | | | (1) | | |
Balance at December 31
|
| | | | 49 | | | | | | 4,028 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Loans and borrowings | | | | | | | | | | | | | |
Short-term loan from shareholder
|
| | | | 49 | | | | | | 3,983 | | |
Long-term loan from shareholder
|
| | | | — | | | | | | 45 | | |
| | | | | 49 | | | | | | 4,028 | | |
| | |
2019
|
| |||
Liabilities | | | | | | | |
January 1, 2019
|
| | | | 35,080 | | |
Deferred during the year
|
| | | | 130,830 | | |
Released to profit or loss
|
| | | | (55,731) | | |
December 31, 2019
|
| | | | 110,179 | | |
Current portion
|
| | | | 87,228 | | |
Non-current portion
|
| | | | 22,951 | | |
Assets | | | | | | | |
January 1, 2019
|
| | | | 13,674 | | |
Deferred during the year
|
| | | | 42,176 | | |
Released to profit or loss
|
| | | | (18,728) | | |
December 31, 2019
|
| | | | 37,122 | | |
| | |
2020
|
| |||
Liabilities | | | | | | | |
January 1, 2020
|
| | | | 110,179 | | |
Deferred during the year
|
| | | | 343,114 | | |
Released to profit or loss
|
| | | | (159,597) | | |
December 31, 2020
|
| | | | 293,696 | | |
Current portion
|
| | | | 214,711 | | |
Non-current portion
|
| | | | 78,985 | | |
Assets | | | | | | | |
January 1, 2020
|
| | | | 37,122 | | |
Deferred during the year
|
| | | | 101,877 | | |
Released to profit or loss
|
| | | | (49,437) | | |
December 31, 2020
|
| | | | 89,562 | | |
| | |
2020
|
| |
2019
|
| ||||||
Directors’ and other members of key management’s remuneration
|
| | | | 557 | | | | | | 411 | | |
| | | | | 557 | | | | | | 411 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Loan to Boris Gertsovsky
|
| | | | 8 | | | | | | 521 | | |
| | | | | 8 | | | | | | 521 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Short-term loan from IDSB Holding Limited
|
| | | | — | | | | | | 3,983 | | |
Short-term loan from Boris Gertsovsky
|
| | | | 49 | | | | | | — | | |
Long-term loan from Boris Gertsovsky
|
| | | | — | | | | | | 45 | | |
| | | | | 49 | | | | | | 4,028 | | |
Name
|
| |
Ownership
Interest December 31, 2020 % |
| |
Ownership
Interest December 31, 2019 % |
| ||||||
Topland Management Ltd
|
| | | | 100 | | | | | | 100 | | |
Flow Research S.L.
|
| | | | 100 | | | | | | 100 | | |
| | |
Note
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
Financial assets at amortized cost
|
| | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 18 | | | | | | 30,909 | | | | | | 23,767 | | |
Cash and cash equivalents
|
| | | | 19 | | | | | | 84,557 | | | | | | 17,565 | | |
Loans receivable
|
| | | | 16 | | | | | | 8 | | | | | | 521 | | |
Total | | | | | | | | | | | 115,474 | | | | | | 41,853 | | |
| | | | | | | | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Financial liabilities not measured at fair value
|
| | | | | | | | | | | | | | | | | | |
Loans from shareholders
|
| | | | 22 | | | | | | 49 | | | | | | 4,028 | | |
Lease liabilities
|
| | | | 17 | | | | | | 1,111 | | | | | | 70 | | |
Trade and other payables
|
| | | | 21 | | | | | | 19,599 | | | | | | 14,467 | | |
Total | | | | | | | | | | | 20,759 | | | | | | 18,565 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Loans receivables from related parties
|
| | | | 8 | | | | | | 521 | | |
Trade receivables
|
| | | | 30,909 | | | | | | 23,767 | | |
Cash and cash equivalents
|
| | | | 84,557 | | | | | | 17,565 | | |
December 31, 2020
|
| |
Carrying
amounts |
| |
Contractual
cash flows |
| |
3 months
or less |
| |
Between
3 – 12 months |
| |
Between
1 – 5 years |
| |||||||||||||||
Non-derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations under leases
|
| | | | 1,111 | | | | | | 1,167 | | | | | | 32 | | | | | | 288 | | | | | | 847 | | |
Trade and other payables
|
| | | | 19,599 | | | | | | 19,599 | | | | | | 19,599 | | | | | | — | | | | | | — | | |
Loans from shareholders
|
| | | | 49 | | | | | | 49 | | | | | | — | | | | | | 49 | | | | | | — | | |
| | | | | 20,759 | | | | | | 20,815 | | | | | | 19,631 | | | | | | 337 | | | | | | 847 | | |
December 31, 2019
|
| |
Carrying
amounts |
| |
Contractual
cash flows |
| |
3 months
or less |
| |
Between
3 – 12 months |
| |
Between
1 – 5 years |
| |||||||||||||||
Non-derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations under leases
|
| | | | 70 | | | | | | 71 | | | | | | 13 | | | | | | 37 | | | | | | 21 | | |
Trade and other payables
|
| | | | 14,467 | | | | | | 14,467 | | | | | | 14,467 | | | | | | — | | | | | | — | | |
Loans from shareholders
|
| | | | 4,028 | | | | | | 4,047 | | | | | | — | | | | | | 4,000 | | | | | | 47 | | |
| | | | | 18,565 | | | | | | 18,585 | | | | | | 14,480 | | | | | | 4,037 | | | | | | 68 | | |
December 31, 2020
|
| |
Euro
|
| |
Russian
Ruble |
| ||||||
Assets | | | | | | | | | | | | | |
Loans receivable
|
| | | | 8 | | | | | | — | | |
Trade and other receivables
|
| | | | 9,661 | | | | | | 2,649 | | |
Cash and cash equivalents
|
| | | | 11,404 | | | | | | 741 | | |
| | | | | 21,073 | | | | | | 3,390 | | |
Liabilities | | | | | | | | | | | | | |
Lease liabilities
|
| | | | (1,111) | | | | | | — | | |
Trade and other payables
|
| | | | (5,811) | | | | | | (3) | | |
Loans and borrowings
|
| | | | (49) | | | | | | — | | |
| | | | | (6,971) | | | | | | (3) | | |
Net exposure
|
| | |
|
14,102
|
| | | |
|
3,387
|
| |
December 31, 2019
|
| |
Euro
|
| |
Russian
Ruble |
| ||||||
Assets | | | | | | | | | | | | | |
Loans receivable
|
| | | | 521 | | | | | | — | | |
Trade and other receivables
|
| | | | 9,380 | | | | | | 1,882 | | |
Cash and cash equivalents
|
| | | | 3,916 | | | | | | 724 | | |
| | | | | 13,817 | | | | | | 2,606 | | |
Liabilities | | | | | | | | | | | | | |
Lease liabilities
|
| | | | (70) | | | | | | — | | |
Trade and other payables
|
| | | | (469) | | | | | | (63) | | |
Loans and borrowings
|
| | | | (45) | | | | | | — | | |
| | | | | (584) | | | | | | (63) | | |
Net exposure
|
| | | | 13,233 | | | | | | 2,543 | | |
December 31, 2020
|
| |
Strengthening of
USD by 10% |
| |
Weakening of
USD by 10% |
| ||||||
Euro
|
| | | | (1,410) | | | | | | 1,410 | | |
Russian Ruble
|
| | | | (339) | | | | | | 339 | | |
| | | | | (1,749) | | | | | | 1,749 | | |
December 31, 2019
|
| |
Strengthening of
USD by 10% |
| |
Weakening of
USD by 10% |
| ||||||
Euro
|
| | | | (1,323) | | | | | | 1,323 | | |
Russian Ruble
|
| | | | (254) | | | | | | 254 | | |
| | | | | (1,577) | | | | | | 1,577 | | |
Class of shares
|
| |
Grant Date
|
| |
No. of options granted
|
| |
Vesting
period |
| |
Vesting
conditions |
| ||||||
Class A
|
| | | | 10.01.2016 | | | | | | 1,100 | | | |
2016 – 2019
|
| |
Service condition
|
|
Class B
|
| | | | 01.01.2019 | | | | | | 660 | | | |
2019
|
| |
Service condition
|
|
Class B complex vesting
|
| | | | 01.01.2019 | | | | | | 1,300 | | | |
2027
|
| |
Service condition,
performance non- market condition |
|
Complex conditional upon listing
|
| | | | 18.11.2020 | | | | | | —* | | | |
2021
|
| |
Service condition,
performance non- market condition |
|
Total share options granted as at
December 31, 2020 |
| | | | | | | | | | 3,060 | | | |
—
|
| |
—
|
|
| | |
2020
|
| |
2019
|
| ||||||
Class A
|
| | | | — | | | | | | 20 | | |
Class B
|
| | | | — | | | | | | 3,704 | | |
Class B complex vesting
|
| | | | 169 | | | | | | 919 | | |
Complex vesting conditional upon listing
|
| | | | 130 | | | | | | — | | |
Total recorded expenses
|
| | | | 299 | | | | | | 4,643 | | |
therein recognized: | | | | | | | | | | | | | |
within Game operating cost
|
| | | | 85 | | | | | | 4,163 | | |
within General and administrative expenses
|
| | | | 214 | | | | | | 480 | | |
| | |
Number of
options |
| |
Total FV of
options* at grant date |
| ||||||
Outstanding as at December 31, 2015
|
| | | | — | | | | | | — | | |
Granted
|
| | | | 1,100 | | | | | | 1,613 | | |
Vested
|
| | | | 200 | | | | | | 299 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding as at December 31, 2016
|
| | | | 900 | | | | | | 1,314 | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | 840 | | | | | | 1,234 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding as at December 31, 2017
|
| | | | 60 | | | | | | 80 | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding as at December 31, 2018
|
| | | | 60 | | | | | | 80 | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | 60 | | | | | | 80 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding as at December 31, 2019
|
| | | | — | | | | | | — | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding as at December 31, 2020
|
| | | | — | | | | | | — | | |
| | |
Vesting date (year ended December 31)
|
| |||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
|
Expected term, in years
|
| |
3.1
|
| |
—
|
| |
0.6
|
| |
0.1
|
|
Expected volatility
|
| |
45.0%
|
| |
—
|
| |
38.6%
|
| |
35.1%
|
|
Risk free interest rate
|
| |
1.5%
|
| |
—
|
| |
1.1%
|
| |
0.7%
|
|
Dividend yield*
|
| |
3.6%
|
| |
—
|
| |
3.6%
|
| |
3.6%
|
|
FV at grant date per option
|
| |
US$1,341
|
| |
—
|
| |
US$1,469
|
| |
US$1,495
|
|
Discount for Lack of Marketability
|
| |
7.8%
|
| |
—
|
| |
7.8%
|
| |
7.8%
|
|
| | |
Number of
options |
| |
Total FV of
options* at grant date |
| ||||||
Outstanding as at December 31, 2018
|
| | | | — | | | | | | — | | |
Granted
|
| | | | 660 | | | | | | 3,704 | | |
Vested
|
| | | | 660 | | | | | | 3,704 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding as at December 31, 2019
|
| | | | — | | | | | | — | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding as at December 31, 2020
|
| | | | — | | | | | | — | | |
| | |
2019
|
|
Expected term, in years
|
| |
1.0
|
|
Expected volatility
|
| |
39.3%
|
|
Risk free interest rate
|
| |
2.6%
|
|
Dividend yield*
|
| |
7.7%
|
|
FV at grant date per option
|
| |
US$5,612
|
|
Discount for Lack of Marketability
|
| |
8.4%
|
|
Evaluation date (grant date)
|
| |
January 1, 2019
|
|
Equity value, US$ mln
|
| |
132
|
|
Expected volatility
|
| |
41.00%
|
|
Dividend yield
|
| |
6.80%
|
|
Proxy net income indicator
|
| |
0.041201
|
|
Discount for Lack of Marketability*
|
| |
8.40%
|
|
Total FV for 1,300 complex options
|
| |
1,157.20
|
|
| | |
2020
|
| |
2019
|
| ||||||
Expenses in relation to fulfilled condition
|
| | | | 169 | | | | | | 860 | | |
Expenses in relation to yet unfulfilled performance conditions
|
| | | | — | | | | | | 59 | | |
Total recorded expenses
|
| | | | 169 | | | | | | 919 | | |
Evaluation date (grant date)
|
| |
November 18,
2020 |
| |
November 18,
2020 |
|
Vesting period
|
| |
12m
|
| |
8m
|
|
Market price, $
|
| |
9.91
|
| |
9.91
|
|
Strike price, $
|
| |
10.00
|
| |
10.00
|
|
Expected volatility
|
| |
34.8%
|
| |
34.8%
|
|
Dividend yield
|
| |
0.0%
|
| |
0.0%
|
|
Risk-free interest rate
|
| |
0.11%
|
| |
0.11%
|
|
Discount for Lack of Marketability
|
| |
N/A
|
| |
N/A
|
|
FV of option, $
|
| |
1.34
|
| |
1.11
|
|
| | |
2020
|
| |
2019
|
| ||||||
Expenses in relation to yet unfulfilled performance conditions
|
| | | | 130 | | | | | | — | | |
Total recorded expenses
|
| | | | 130 | | | | | | — | | |
| | | | | F-56 | | | |
| | | | | F-57 | | | |
| | | | | F-58 | | | |
| | | | | F-59 | | | |
| | | | | F-60 | | |
| | |
NOTE
|
| |
June 30,
2021 |
| |
December 31,
2020* |
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | |
Property and equipment
|
| |
12
|
| | | | 946 | | | | | | 171 | | |
Intangible assets
|
| | | | | | | 128 | | | | | | 76 | | |
Goodwill
|
| |
3
|
| | | | 1,473 | | | | | | — | | |
Long-term deferred platform commission fees
|
| |
18
|
| | | | 105,227 | | | | | | 89,562 | | |
Right-of-use assets
|
| |
14
|
| | | | 1,921 | | | | | | 1,044 | | |
Deferred tax asset
|
| | | | | | | 17 | | | | | | — | | |
Total non-current assets
|
| | | | | | | 109,712 | | | | | | 90,853 | | |
Current assets | | | | | | | | | | | | | | | | |
Trade and other receivables
|
| |
15
|
| | | | 64,882 | | | | | | 32,974 | | |
Loans receivable
|
| |
13
|
| | | | 282 | | | | | | 8 | | |
Cash and cash equivalents
|
| | | | | | | 40,898 | | | | | | 84,557 | | |
Prepaid tax
|
| | | | | | | 3,083 | | | | | | 3,137 | | |
Total current assets
|
| | | | | | | 109,145 | | | | | | 120,676 | | |
Total assets
|
| | | | | | | 218,857 | | | | | | 211,529 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | 27 | | | | | | 27 | | |
Other reserves
|
| | | | | | | 8,112 | | | | | | 8,289 | | |
Accumulated deficit
|
| | | | | | | (193,500) | | | | | | (111,451) | | |
Total equity
|
| | | | | | | (185,361) | | | | | | (103,135) | | |
Non-current liabilities | | | | | | | | | | | | | | | | |
Lease liabilities – non-current
|
| |
14
|
| | | | 568 | | | | | | 818 | | |
Long-term deferred revenue
|
| |
18
|
| | | | 105,597 | | | | | | 78,985 | | |
Total non-current liabilities
|
| | | | | | | 106,165 | | | | | | 79,803 | | |
Current liabilities | | | | | | | | | | | | | | | | |
Short-term loans
|
| |
17
|
| | | | — | | | | | | 49 | | |
Lease liabilities – current
|
| |
14
|
| | | | 1,274 | | | | | | 293 | | |
Trade and other payables
|
| |
16
|
| | | | 36,424 | | | | | | 19,502 | | |
Tax liability
|
| | | | | | | 534 | | | | | | 306 | | |
Deferred revenue
|
| |
18
|
| | | | 259,821 | | | | | | 214,711 | | |
Total current liabilities
|
| | | | | | | 298,053 | | | | | | 234,861 | | |
Total liabilities
|
| | | | | | | 404,218 | | | | | | 314,664 | | |
Total liabilities and shareholders’ equity
|
| | | | | | | 218,857 | | | | | | 211,529 | | |
| | | | | |
Six months
ended June 30, |
| |
Three months
ended June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
Revenue
|
| |
6
|
| | |
|
196,333
|
| | | |
|
122,035
|
| | | |
|
109,644
|
| | | |
|
63,260
|
| |
Costs and expenses, excluding depreciation and
amortization |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Platform commissions
|
| | | | | | | (53,990) | | | | | | (35,774) | | | | | | (29,510) | | | | | | (18,418) | | |
Game operation cost
|
| |
7
|
| | | | (8,159) | | | | | | (7,251) | | | | | | (4,222) | | | | | | (3,612) | | |
Selling and marketing expenses
|
| |
8
|
| | | | (155,472) | | | | | | (73,353) | | | | | | (90,745) | | | | | | (30,973) | | |
General and administrative expenses
|
| |
9
|
| | | | (7,638) | | | | | | (563) | | | | | | (4,829) | | | | | | (305) | | |
Total costs and expenses, excluding depreciation and
amortization |
| | | | | | | (225,259) | | | | | | (116,941) | | | | | | (129,306) | | | | | | (53,308) | | |
Depreciation and amortization
|
| | | | | | | (1,068) | | | | | | (232) | | | | | | (609) | | | | | | (150) | | |
(Loss)/income from operations
|
| | | | | | | (29,994) | | | | | | 4,862 | | | | | | (20,271) | | | | | | 9,802 | | |
Net finance (costs)/income
|
| | | | | | | (1,247) | | | | | | (354) | | | | | | 633 | | | | | | 816 | | |
(Loss)/income before income tax
|
| | | | | | | (31,241) | | | | | | 4,508 | | | | | | (19,638) | | | | | | 10,618 | | |
Income tax expense
|
| |
10
|
| | | | (554) | | | | | | (389) | | | | | | (370) | | | | | | (209) | | |
(Loss)/income for the period net of tax
|
| | | | | | | (31,795) | | | | | | 4,119 | | | | | | (20,008) | | | | | | 10,409 | | |
Other comprehensive (loss)/income
|
| | | | | | | (250) | | | | | | 2 | | | | | | (199) | | | | | | 3 | | |
Total comprehensive (loss)/income for the period net of
tax |
| | | | | | | (32,045) | | | | | | 4,121 | | | | | | (20,207) | | | | | | 10,412 | | |
(Loss)/earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted (loss)/earnings per share, US$
|
| | | | | | | (1,590) | | | | | | 206 | | | | | | (1,000) | | | | | | 520 | | |
| | |
NOTE
|
| |
Number of
shares outstanding |
| |
Share
capital |
| |
Other
reserves |
| |
Accumulated
deficit |
| |
Total
|
| |||||||||||||||
Balance at January 1, 2020
|
| | | | | | | 20,000 | | | | | | 27 | | | | | | 8,106 | | | | | | (56,702) | | | | | | (48,569) | | |
Income for the period
|
| | | | | | | | | | | | | — | | | | | | — | | | | | | 4,119 | | | | |
|
4,119
|
| |
Other comprehensive income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2 | | | | |
|
2
|
| |
Total comprehensive income for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | |
|
4,121
|
| | | |
|
4,121
|
| |
Share-based payments
|
| |
22
|
| | | | | | | | | | — | | | | | | 24 | | | | | | (306) | | | | |
|
(282)
|
| |
Distribution and dividends
|
| |
11
|
| | | | | | | | | | — | | | | | | — | | | | | | (8,062) | | | | |
|
(8,062)
|
| |
Total transactions with shareholders
|
| | | | | | | — | | | | | | — | | | | | | 24 | | | | | | (8,368) | | | | | | (8,344) | | |
Balance at June 30, 2020
|
| | | | | | | 20,000 | | | | | | 27 | | | | | | 8,130 | | | | | | (60,949) | | | | | | (52,792) | | |
Balance at December 31, 2020, as previously reported
|
| | | | | | | 20,000 | | | | | | 27 | | | | | | 8,289 | | | | | | (111,070) | | | | | | (102,754) | | |
Impact of correction
|
| |
4
|
| | | | — | | | | | | — | | | | | | — | | | | | | (381) | | | | | | (381) | | |
Balance at January 1, 2021
|
| | | | | | | 20,000 | | | | | | 27 | | | | | | 8,289 | | | | | | (111,451) | | | | | | (103,135) | | |
Loss for the period
|
| | | | | | | | | | | | | — | | | | | | — | | | | | | (31,795) | | | | |
|
(31,795)
|
| |
Other comprehensive loss
|
| | | | | | | | | | | | | | | | | | | (250) | | | | | | — | | | | |
|
(250)
|
| |
Total comprehensive loss for the period
|
| | | | | | | — | | | | | | — | | | | |
|
(250)
|
| | | |
|
(31,795)
|
| | | |
|
(32,045)
|
| |
Share-based payments
|
| |
22
|
| | | | | | | | | | — | | | | | | 73 | | | | | | (254) | | | | |
|
(181)
|
| |
Distribution and dividends
|
| |
11
|
| | | | | | | | | | | | | | | | | | | | | | (50,000) | | | | |
|
(50,000)
|
| |
Total transactions with shareholders
|
| | | | | | | — | | | | | | — | | | | | | 73 | | | | | | (50,254) | | | | | | (50,181) | | |
Balance at June 30, 2021
|
| | | | | | | 20,000 | | | | | | 27 | | | | | | 8,112 | | | | | | (193,500) | | | | | | (185,361) | | |
| | |
Note
|
| |
Six months
ended June 30, |
| |
Three months
ended June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
Operating activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss)/income for the period
|
| | | | | | | (31,795)) | | | | | | 4,119 | | | | | | (20,008) | | | | | | 10,409 | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | | | | 1,068 | | | | | | 232 | | | | | | 609 | | | | | | 150 | | |
Share-based payments expense
|
| |
22
|
| | | | 705 | | | | | | 24 | | | | | | 315 | | | | | | 12 | | |
Net finance costs/(income) excluding bank charges
|
| | | | | | | 1,128 | | | | | | 273 | | | | | | (697) | | | | | | (854) | | |
Income tax expense
|
| |
10
|
| | | | 554 | | | | | | 389 | | | | | | 370 | | | | | | 209 | | |
| | | | | | | | (28,340) | | | | | | 5,037 | | | | | | (19,411) | | | | | | 9,926 | | |
Changes in working capital: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Increase) in deferred platform commissions
|
| |
18
|
| | | | (15,665) | | | | | | (25,950) | | | | | | (10,110) | | | | | | (14,101) | | |
Increase in deferred revenue
|
| |
18
|
| | | | 71,722 | | | | | | 85,840 | | | | | | 44,849 | | | | | | 47,140 | | |
(Increase) in trade and other receivables
|
| | | | | | | (31,602) | | | | | | (14,677) | | | | | | (18,299) | | | | | | (2,323) | | |
Increase/(decrease) in trade and other payables
|
| | | | | | | 14,721 | | | | | | (3,535) | | | | | | (4,782) | | | | | | (638) | | |
| | | | | | | | 39,176 | | | | | | 41,678 | | | | | | 11,658 | | | | | | 30,078 | | |
Income tax (paid)/received
|
| | | | | | | (30) | | | | | | — | | | | | | 34 | | | | | | — | | |
Interest paid
|
| | | | | | | — | | | | | | (7) | | | | | | — | | | | | | (7) | | |
Net cash flows generated from/(used in) operating activities
|
| | | | | | | 10,806 | | | | | | 46,708 | | | | | | (7,719) | | | | | | 39,997 | | |
Investing activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of intangible assets
|
| | | | | | | (90) | | | | | | — | | | | | | (32) | | | | | | — | | |
Acquisition of property and equipment
|
| |
12
|
| | | | (449) | | | | | | (49) | | | | | | (323) | | | | | | (37) | | |
Acquisition of subsidiary net of cash acquired
|
| |
3
|
| | | | (1,240) | | | | | | — | | | | | | (23) | | | | | | — | | |
Proceeds from repayment of loans
|
| |
13
|
| | | | 8 | | | | | | 179 | | | | | | — | | | | | | 179 | | |
Loans granted
|
| |
13
|
| | | | (282) | | | | | | — | | | | | | (282) | | | | | | — | | |
Net cash flows (used in)/from investing activities
|
| | | | | | | (2,053) | | | | | | 130 | | | | | | (660) | | | | | | 142 | | |
Financing activities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payments of lease liabilities
|
| |
14
|
| | | | (940) | | | | | | (242) | | | | | | (390) | | | | | | (142) | | |
Interest on lease
|
| |
14
|
| | | | (50) | | | | | | (27) | | | | | | (26) | | | | | | (25) | | |
Repayment of borrowings
|
| |
17
|
| | | | (49) | | | | | | (3,980) | | | | | | (49) | | | | | | 6 | | |
Dividends paid and distribution to shareholders
|
| |
11
|
| | | | (50,534) | | | | | | (8,187) | | | | | | (50,230) | | | | | | (4,947) | | |
Net cash flows used in financing activities
|
| | | | | | | (51,573) | | | | | | (12,436) | | | | | | (50,695) | | | | | | (5,108) | | |
Net (decrease)/increase in cash and cash equivalents for the period
|
| | | | | | | (42,820) | | | | | | 34,402 | | | | | | (59,074) | | | | | | 35,031 | | |
Cash and cash equivalents at the beginning of the period
|
| | | | | | | 84,557 | | | | | | 17,565 | | | | | | 99,912 | | | | | | 17,105 | | |
Effect of changes in exchange rates on cash held
|
| | | | | | | (839) | | | | | | 523 | | | | | | 60 | | | | | | 354 | | |
Cash and cash equivalents at the end of the period
|
| | | | | | | 40,898 | | | | | | 52,490 | | | | | | 40,898 | | | | | | 52,490 | | |
| | |
Fair value recognized
on acquisition, February 3, 2021, NX Studio LLC |
| |
Fair value recognized
on acquisition, February 3, 2021, NX Online LLC |
| |
Fair value recognized
on acquisition, April 5, 2021, NHW Ltd |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Property and equipment
|
| | | | 390 | | | | | | 85 | | | | | | — | | |
Intangible assets
|
| | | | 38 | | | | | | 14 | | | | | | — | | |
Right-of-use assets
|
| | | | 1,164 | | | | | | 395 | | | | | | — | | |
Trade and other receivables
|
| | | | 656 | | | | | | 80 | | | | | | 16 | | |
Other assets
|
| | | | 91 | | | | | | 27 | | | | | | — | | |
Cash and cash equivalents
|
| | | | 26 | | | | | | 4 | | | | | | 1 | | |
Prepaid tax
|
| | | | 28 | | | | | | — | | | | | | — | | |
| | | | | 2,393 | | | | | | 605 | | | | | | 17 | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Deferred tax liability
|
| | | | (4) | | | | | | (16) | | | | | | — | | |
Lease liabilities – current
|
| | | | (1,164) | | | | | | (395) | | | | | | — | | |
Trade and other payables
|
| | | | (1,415) | | | | | | (218) | | | | | | (1) | | |
Tax liability
|
| | | | — | | | | | | (4) | | | | | | — | | |
| | | | | (2,583) | | | | | | (633) | | | | | | (1) | | |
Total identifiable net assets at fair value
|
| | | | (190) | | | | | | (28) | | | | | | 16 | | |
| | |
Fair value recognized
on acquisition, February 3, 2021, NX Studio LLC |
| |
Fair value recognized
on acquisition, February 3, 2021, NX Online LLC |
| |
Fair value recognized
on acquisition, April 5, 2021, NHW Ltd |
| |||||||||
Goodwill arising on acquisition
|
| | | | 1,274 | | | | | | 191 | | | | | | 8 | | |
Purchase consideration transferred
|
| | | | 1,084 | | | | | | 163 | | | | | | 24 | | |
| | | | | | | | | | | | | | | | | | | |
Analysis of cash flows on acquisition: | | | | | | | | | | | | | | | | | | | |
Net cash acquired with the subsidiary
|
| | | | | | | | | | | | | | | | 31 | | |
Cash paid
|
| | | | | | | | | | | | | | | | (1,271) | | |
Net cash flow in acquisition
|
| | | | | | | | | | | | | | | | (1,240) | | |
|
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
In-game purchases
|
| | | | 185,481 | | | | | | 114,427 | | | | | | 102,710 | | | | | | 59,498 | | |
Advertising
|
| | | | 10,852 | | | | | | 7,608 | | | | | | 6,934 | | | | | | 3,762 | | |
Total | | | | | 196,333 | | | | | | 122,035 | | | | | | 109,644 | | | | | | 63,260 | | |
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Geographic location | | | | | | | | | | | | | | | | | | | | | | | | | |
US
|
| | | | 63,793 | | | | | | 48,650 | | | | | | 34,849 | | | | | | 25,796 | | |
Europe
|
| | | | 44,589 | | | | | | 27,665 | | | | | | 23,682 | | | | | | 14,138 | | |
FSU*
|
| | | | 25,539 | | | | | | 18,635 | | | | | | 13,904 | | | | | | 9,059 | | |
Asia
|
| | | | 45,066 | | | | | | 17,035 | | | | | | 26,786 | | | | | | 9,005 | | |
Other
|
| | | | 17,346 | | | | | | 10,050 | | | | | | 10,423 | | | | | | 5,262 | | |
Total | | | | | 196,333 | | | | | | 122,035 | | | | | | 109,644 | | | | | | 63,260 | | |
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Technical support services
|
| | | | (2,548) | | | | | | (6,847) | | | | | | (855) | | | | | | (3,413) | | |
Employee benefits expenses
|
| | | | (5,611) | | | | | | (404) | | | | | | (3,367) | | | | | | (199) | | |
| | | | | (8,159) | | | | | | (7,251) | | | | | | (4,222) | | | | | | (3,612) | | |
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Advertising costs
|
| | | | (154,634) | | | | | | (72,976) | | | | | | (90,190) | | | | | | (30,785) | | |
Employee benefits expenses
|
| | | | (838) | | | | | | (377) | | | | | | (555) | | | | | | (188) | | |
| | | | | (155,472) | | | | | | (73,353) | | | | | | (90,745) | | | | | | (30,973) | | |
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Employee benefits expenses
|
| | | | (2,696) | | | | | | (450) | | | | | | (1,618) | | | | | | (248) | | |
Professional fees
|
| | | | (3,401) | | | | | | (36) | | | | | | (1,994) | | | | | | (7) | | |
Other operating expenses
|
| | | | (1,541) | | | | | | (77) | | | | | | (1,217) | | | | | | (50) | | |
| | | | | (7,638) | | | | | | (563) | | | | | | (4,829) | | | | | | (305) | | |
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
(Loss)/profit before tax
|
| | | | (31,241) | | | | | | 4,508 | | | | | | (19,638) | | | | | | 10,618 | | |
Tax calculated at the applicable tax rates
|
| | | | 3,821 | | | | | | (567) | | | | | | 2,360 | | | | | | (1,342) | | |
Effect of different tax rates in other countries
|
| | | | (52) | | | | | | (4) | | | | | | (64) | | | | | | (16) | | |
Tax effect of expenses not deductible for tax purposes and non-taxable income
|
| | | | 230 | | | | | | 262 | | | | | | 350 | | | | | | 262 | | |
Tax effect of deductions under special tax regimes
|
| | | | (3,353) | | | | | | 13 | | | | | | (2,235) | | | | | | 687 | | |
Tax effect of tax losses brought forward
|
| | | | (675) | | | | | | 296 | | | | | | (455) | | | | | | 409 | | |
Overseas tax in excess of credit claim used during the period
|
| | | | (525) | | | | | | (389) | | | | | | (326) | | | | | | (209) | | |
Income tax expense
|
| | | | (554) | | | | | | (389) | | | | | | (370) | | | | | | (209) | | |
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Dividends unpaid as at January 1, (April 1)
|
| | | | 2,592 | | | | | | 88 | | | | | | 2,183 | | | | | | — | | |
Dividends declared, per share US$2,505 (2020: 403)
|
| | | | 50,000 | | | | | | 8,062 | | | | | | 50,000 | | | | | | 4,987 | | |
Dividends paid
|
| | | | (50,534) | | | | | | (8,187) | | | | | | (50,230) | | | | | | (4,947) | | |
Effect of foreign exchange rates
|
| | | | (16) | | | | | | 37 | | | | | | 89 | | | | | | (40) | | |
Dividends unpaid as at June 30
|
| | | | 2,042 | | | | | | — | | | | | | 2,042 | | | | | | — | | |
| | |
Right-of-use assets
|
| |
Lease liabilities
|
| ||||||
Balance at January 1, 2021
|
| | | | 1,044 | | | | | | 1,111 | | |
Additions
|
| | | | 1,706 | | | | | | 1,706 | | |
Depreciation
|
| | | | (829) | | | | | | — | | |
Interest expense
|
| | | | — | | | | | | 50 | | |
Payments
|
| | | | — | | | | | | (990) | | |
Effect of foreign exchange rates
|
| | | | — | | | | | | (35) | | |
Balance at June 30, 2021
|
| | | | 1,921 | | | | | | 1,842 | | |
Lease liabilities – current
|
| | | | | | | | | | 1,274 | | |
Lease liabilities – non-current
|
| | | | | | | | | | 568 | | |
| | |
Right-of-use assets
|
| |
Lease liabilities
|
| ||||||
Balance at January 1, 2020
|
| | | | 71 | | | | | | 70 | | |
Additions
|
| | | | 1,236 | | | | | | 1,236 | | |
Depreciation
|
| | | | (91) | | | | | | — | | |
Interest expense
|
| | | | — | | | | | | 27 | | |
Payments
|
| | | | — | | | | | | (269) | | |
Effect of foreign exchange rates
|
| | | | — | | | | | | 52 | | |
Balance at June 30, 2020
|
| | | | 1,216 | | | | | | 1,116 | | |
Lease liabilities – current
|
| | | | | | | | | | 378 | | |
Lease liabilities – non-current
|
| | | | | | | | | | 738 | | |
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Expense relating to low-value leases
|
| | | | 8 | | | | | | 5 | | | | | | 5 | | | | | | — | | |
Interest expense on lease liabilities
|
| | | | 50 | | | | | | 27 | | | | | | 26 | | | | | | 19 | | |
| | | | | 58 | | | | | | 32 | | | | | | 31 | | | | | | 19 | | |
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Cash outflow for leases
|
| | | | 940 | | | | | | 242 | | | | | | 390 | | | | | | 142 | | |
Cash outflow for short-term and low-value leases
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | — | | |
Total cash outflow for leases
|
| | | | 940 | | | | | | 246 | | | | | | 390 | | | | | | 142 | | |
| | |
June 30, 2021
|
| |
As restated,
December 31, 2020 |
| |
As previously reported,
December 31, 2020 |
| |||||||||
Trade receivables
|
| | | | 62,274 | | | | | | 30,720 | | | | | | 30,909 | | |
Deposits and prepayments
|
| | | | 1,709 | | | | | | 2,045 | | | | | | 2,045 | | |
Other receivables
|
| | | | 899 | | | | | | 209 | | | | | | 209 | | |
Total | | | | | 64,882 | | | | | | 32,974 | | | | | | 33,163 | | |
| | |
June 30, 2021
|
| |
As restated,
December 31, 2020 |
| |
As previously reported,
December 31, 2020 |
| |||||||||
Trade payables
|
| | | | 20,899 | | | | | | 9,793 | | | | | | 9,793 | | |
Provision for indirect taxes
|
| | | | 6,060 | | | | | | 3,753 | | | | | | 3,850 | | |
Dividends payable
|
| | | | 2,042 | | | | | | 2,592 | | | | | | 2,592 | | |
Accrued salaries, bonuses, vacation pay and related taxes
|
| | | | 5,361 | | | | | | 866 | | | | | | 2,050 | | |
Accrued professional services
|
| | | | 1,744 | | | | | | 1,184 | | | | | | — | | |
Other payables
|
| | | | 318 | | | | | | 1,314 | | | | | | 1,314 | | |
Total | | | | | 36,424 | | | | | | 19,502 | | | | | | 19,599 | | |
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Directors’ and other members of key management’s remuneration
|
| | | | 558 | | | | | | 265 | | | | | | 325 | | | | | | 143 | | |
| | | | | 558 | | | | | | 265 | | | | | | 325 | | | | | | 143 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
Loan to Boris Gertsovsky
|
| | | | — | | | | | | 8 | | |
Loans to Nexters Inc
|
| | | | 282 | | | | | | — | | |
| | | | | 282 | | | | | | 8 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
Short-term loan from Boris Gertsovsky
|
| | | | — | | | | | | 49 | | |
| | | | | — | | | | | | 49 | | |
| | |
Ownership Interest
June 30, 2021 % |
| |
Ownership Interest
December 31, 2020 % |
| ||||||
Name | | | | | | | | | | | | | |
Topland Management Ltd
|
| | | | — | | | | | | 100 | | |
Flow Research S.L.
|
| | | | 100 | | | | | | 100 | | |
NX Online LLC
|
| | | | 100 | | | | | | — | | |
NX Studio LLC
|
| | | | 100 | | | | | | — | | |
NHW Ltd
|
| | | | 100 | | | | | | — | | |
| | |
June 30, 2021
|
| |
As restated,
December 31, 2020 |
| |
As previously reported,
December 31, 2020 |
| |||||||||
Financial assets at amortized cost | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 62,274 | | | | | | 30,719 | | | | | | 30,909 | | |
Cash and cash equivalents
|
| | | | 40,898 | | | | | | 84,557 | | | | | | 84,557 | | |
Loans receivable
|
| | | | 282 | | | | | | 8 | | | | | | 8 | | |
Total | | | | | 103,454 | | | | | | 115,284 | | | | | | 115,474 | | |
| | |
June 30, 2021
|
| |
As restated,
December 31, 2020 |
| |
As previously reported,
December 31, 2020 |
| |||||||||
Financial liabilities not measured at fair value
|
| | | | | | | | | | | | | | | | | | |
Loans from shareholders
|
| | | | — | | | | | | 49 | | | | | | 49 | | |
Lease liabilities
|
| | | | 1,842 | | | | | | 1,111 | | | | | | 1,111 | | |
Trade and other payables
|
| | | | 36,424 | | | | | | 19,502 | | | | | | 19,599 | | |
Total | | | | | 38,266 | | | | | | 20,662 | | | | | | 20,759 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| |
As previously reported,
December 31, 2020 |
| |||||||||
Loans receivables from related parties
|
| | | | 282 | | | | | | 8 | | | | | | 8 | | |
Trade receivables
|
| | | | 62,274 | | | | | | 30,719 | | | | | | 30,909 | | |
Cash and cash equivalents
|
| | | | 40,898 | | | | | | 84,557 | | | | | | 84,557 | | |
| | |
Carrying
amounts |
| |
Contractual
cash flows |
| |
3 months or
less |
| |
Between 3 – 12
months |
| |
Between 1 – 5
years |
| |||||||||||||||
June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations under finance leases
|
| | | | 1,842 | | | | | | 1,897 | | | | | | 551 | | | | | | 753 | | | | | | 593 | | |
Trade and other payables
|
| | | | 36,424 | | | | | | 36,424 | | | | | | 36,424 | | | | | | — | | | | | | — | | |
| | | | | 38,266 | | | | | | 38,321 | | | | | | 36,975 | | | | | | 753 | | | | | | 593 | | |
| | |
Carrying
amounts as previously reported |
| |
Carrying
amounts |
| |
Contractual
cash flows |
| |
3 months
or less |
| |
Between 3 – 12
months |
| |
Between 1 – 5
years |
| ||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-derivative financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations under leases
|
| | | | 1,111 | | | | | | 1,111 | | | | | | 1,167 | | | | | | 32 | | | | | | 288 | | | | | | 847 | | |
Trade and other payables
|
| | | | 19,599 | | | | | | 19,502 | | | | | | 19,502 | | | | | | 19,502 | | | | | | — | | | | | | — | | |
Loans from shareholders
|
| | | | 49 | | | | | | 49 | | | | | | 49 | | | | | | — | | | | | | 49 | | | | | | — | | |
| | | | | 20,759 | | | | | | 20,662 | | | | | | 20,718 | | | | | | 19,534 | | | | | | 337 | | | | | | 847 | | |
| | |
Euro
|
| |
Russian Ruble
|
| ||||||
June 30, 2021 | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | |
Loans receivable
|
| | | | 182 | | | | | | — | | |
Trade and other receivables
|
| | | | 10,936 | | | | | | 3,163 | | |
Cash and cash equivalents
|
| | | | 18,551 | | | | | | 1,309 | | |
| | | | | 29,669 | | | | | | 4,472 | | |
Liabilities | | | | | | | | | | | | | |
Lease liabilities
|
| | | | (875) | | | | | | (967) | | |
Trade and other payables
|
| | | | (1,766) | | | | | | (1,573) | | |
| | | | | (2,641) | | | | | | (2,540) | | |
Net exposure
|
| | |
|
27,028
|
| | | |
|
1,932
|
| |
| | |
Euro
|
| |
Russian Ruble
|
| ||||||
December 31, 2020 | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | |
Loans receivable
|
| | | | 8 | | | | | | — | | |
Trade and other receivables
|
| | | | 9,661 | | | | | | 2,649 | | |
Cash and cash equivalents
|
| | | | 11,404 | | | | | | 741 | | |
| | | | | 21,073 | | | | | | 3,390 | | |
Liabilities | | | | | | | | | | | | | |
Lease liabilities
|
| | | | (1,111) | | | | | | — | | |
Trade and other payables
|
| | | | (5,811) | | | | | | (3) | | |
Loans and borrowings
|
| | | | (49) | | | | | | — | | |
| | | | | (6,971) | | | | | | (3) | | |
Net exposure
|
| | |
|
14,102
|
| | | |
|
3,387
|
| |
| | |
Strengthening of
USD by 10% |
| |
Weakening of
USD by 10% |
| ||||||
June 30, 2021 | | | | | | | | | | | | | |
Euro
|
| | | | (2,703) | | | | | | 2,703 | | |
Russian Ruble
|
| | | | (193) | | | | | | 193 | | |
| | | | | (2,896) | | | | | | 2,896 | | |
| | |
Strengthening of
USD by 10% |
| |
Weakening of
USD by 10% |
| ||||||
December 31, 2020 | | | | | | | | | | | | | |
Euro
|
| | | | (1,410) | | | | | | 1,410 | | |
Russian Ruble
|
| | | | (339) | | | | | | 339 | | |
| | | | | (1,749) | | | | | | 1,749 | | |
Class of shares
|
| |
Grant Date
|
| |
No. of options
granted |
| |
Vesting period
|
| |
Vesting conditions
|
| |||||||||
Class A
|
| | | | 10.01.2016 | | | | | | 1,100 | | | | | | 2016 – 2019 | | | |
Service condition
|
|
Class B
|
| | | | 01.01.2019 | | | | | | 660 | | | | | | 2019 | | | |
Service condition
|
|
Class B complex vesting
|
| | | | 01.01.2019 | | | | | | 1,300 | | | | | | 2027 | | | |
Service condition,
performance non- market condition |
|
Complex conditional upon listing
|
| | | | 18.11.2020 | | | | | | —* | | | | | | 2021 | | | |
Service condition,
performance non- market condition |
|
Total share options granted as at June 30, 2021
|
| | | | | | | | | | 3,060 | | | | | | — | | | |
—
|
|
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Class B complex vesting
|
| | | | — | | | | | | 24 | | | | | | — | | | | | | 12 | | |
Complex conditional upon listing
|
| | | | 705 | | | | | | — | | | | | | 315 | | | | | | — | | |
Total recorded expenses
|
| | | | 705 | | | | | | 24 | | | | | | 315 | | | | | | 12 | | |
therein recognized: | | | | | | | | | | | | | | | | | | | | | | | | | |
within Game operation cost
|
| | | | — | | | | | | 12 | | | | | | — | | | | | | 6 | | |
within General and administrative expenses
|
| | | | 705 | | | | | | 12 | | | | | | 315 | | | | | | 6 | | |
| | |
January 1, 2019
|
| |||
Evaluation date (grant date) | | | | | | | |
Equity value, US$ mln
|
| | | | 132 | | |
Expected volatility
|
| | | | 41.00% | | |
Dividend yield
|
| | | | 6.80% | | |
Proxy net income indicator
|
| | | | 0.041201 | | |
Discount for Lack of Marketability*
|
| | | | 8.40% | | |
Total FV for 1,300 complex options
|
| | | | 1,157.20 | | |
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Expenses in relation to fulfilled condition
|
| | | | — | | | | | | 24 | | | | | | — | | | | | | 12 | | |
Total recorded expenses
|
| | | | — | | | | |
|
24
|
| | | | | — | | | | |
|
12
|
| |
| | |
November 18,
2020 |
| |
November 18,
2020 |
| ||||||
Evaluation date (grant date) | | | | | | | | | | | | | |
Vesting period
|
| | | | 12m | | | | | | 8m | | |
Market price, $
|
| | | | 9.91 | | | | | | 9.91 | | |
Strike price, $
|
| | | | 10.00 | | | | | | 10.00 | | |
Expected volatility
|
| | | | 34.8% | | | | | | 34.8% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
Risk-free interest rate
|
| | | | 0.11% | | | | | | 0.11% | | |
Discount for Lack of Marketability
|
| | | | N/A | | | | | | N/A | | |
FV of option, $
|
| | | | 1.34 | | | | | | 1.11 | | |
| | |
Six months ended
June 30, |
| |
Three months ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Expenses in relation to yet unfulfilled performance conditions
|
| | | | 705 | | | | | | — | | | | | | 315 | | | | | | — | | |
Total recorded expenses
|
| | | | 705 | | | | | | — | | | | | | 315 | | | | | | — | | |
| | |
December 31,
2020 |
| |||
| | |
(As Restated)
|
| |||
Assets: | | | | | | | |
Current assets: | | | | | | | |
Cash
|
| | | $ | 761,523 | | |
Prepaid expenses
|
| | | | 409,687 | | |
Total current assets
|
| | | | 1,171,210 | | |
Investments held in Trust Account
|
| | | | 250,064,076 | | |
Total assets
|
| | | $ | 251,235,286 | | |
Liabilities and Shareholder’s Equity: | | | | | | | |
Current liabilities: | | | | | | | |
Accounts payable
|
| | | $ | 221,731 | | |
Accrued expenses
|
| | | | 506,374 | | |
Due to related party
|
| | | | 8,117 | | |
Total current liabilities
|
| | | | 736,222 | | |
Deferred underwriting commissions in connection with the initial public offering
|
| | | | 8,750,000 | | |
Derivative warrant liabilities
|
| | | | 7,492,500 | | |
Total liabilities
|
| | | | 16,978,722 | | |
Commitments and Contingencies | | | | | | | |
Ordinary shares, no par value; unlimited shares authorized; 22,925,656 shares subject to possible redemption at 10.00 per share
|
| | | | 229,256,560 | | |
Shareholders’ Equity: | | | | | | | |
Preferred shares, no par value; unlimited shares authorized; none issued and outstanding
|
| | | | — | | |
Ordinary shares, no par value; unlimited shares authorized; 8,824,344 shares issued and outstanding (excluding 22,925,656 shares subject to possible redemption)
|
| | | | 7,982,059 | | |
Accumulated deficit
|
| | | | (2,982,055) | | |
Total shareholders’ equity
|
| | | | 5,000,004 | | |
Total Liabilities and Shareholders’ Equity
|
| | | $ | 251,235,286 | | |
| | |
For the Period
from June 3, 2020 (inception) through December 31, 2020 |
| |||
| | |
(As Restated)
|
| |||
Operating expenses
|
| | | | | | |
General and administrative expenses
|
| | | $ | 787,645 | | |
Administrative fee – related party
|
| | | | 20,000 | | |
Total operating expenses
|
| | | | (807,645) | | |
Change in fair value of derivative warrant liabilities
|
| | | | (2,227,500) | | |
Offering costs associated with issuance of derivative warrant liabilities
|
| | | | (10,986) | | |
Net gain from investments held in Trust Account
|
| | | | 64,076 | | |
Net loss
|
| | | $ | (2,982,055) | | |
Weighted average shares outstanding of Founder Shares, basic and diluted
|
| | | | 6,750,000 | | |
Basic and diluted net loss per share, Founder Shares
|
| | | $ | (0.45) | | |
Weighted average shares outstanding of ordinary shares, basic and diluted
|
| | | | 25,000,000 | | |
Basic and diluted net loss per share, ordinary shares
|
| | | $ | 0.00 | | |
| | |
Ordinary Shares
|
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity |
| |||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||
Balance – June 3, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of ordinary shares to Sponsor
|
| | | | 7,687,500 | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
Sale of units in initial public offering,
gross |
| | | | 25,000,000 | | | | | | 250,000,000 | | | | | | — | | | | | | 250,000,000 | | |
Offering costs
|
| | | | — | | | | | | (14,271,381) | | | | | | — | | | | | | (14,271,381) | | |
Excess cash received over fair value of private
placement warrants |
| | | | | | | | | | 1,485,000 | | | | | | | | | | | | 1,485,000 | | |
Ordinary shares forfeited
|
| | | | (937,500) | | | | | | — | | | | | | — | | | | | | — | | |
Shares subject to possible redemption
|
| | | | (22,925,656) | | | | | | (229,256,560) | | | | | | — | | | | | | (229,256,560) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (2,982,055) | | | | | | (2,982,055) | | |
Balance – December 31, 2020 (as restated)
|
| | |
|
8,824,344
|
| | | | $ | 7,982,059 | | | | | $ | (2,982,055) | | | | | $ | 5,000,004 | | |
| | |
For the Period
from June 3, 2020 (inception) through December 31, 2020 |
| |||
| | |
(As Restated)
|
| |||
Cash Flows from Operating Activities: | | | | | | | |
Net loss
|
| | | $ | (2,982,055) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
Change in fair value of derivative warrant liabilities
|
| | | | 2,227,500 | | |
Offering costs associated with issuance of private warrants
|
| | | | 10,986 | | |
Unrealized gain from investments held in Trust Account
|
| | | | (64,076) | | |
Changes in operating assets and liabilities:
|
| | | | | | |
Prepaid expenses
|
| | | | (409,687) | | |
Accounts payable
|
| | | | 221,731 | | |
Accrued expenses
|
| | | | 431,374 | | |
Net cash used in operating activities
|
| | | | (564,227) | | |
Cash Flows from Investing Activities | | | | | | | |
Cash deposited in Trust Account
|
| | | | (250,000,000) | | |
Net cash used in investing activities
|
| | | | (250,000,000) | | |
Cash Flows from Financing Activities: | | | | | | | |
Proceeds received under note payable issued to related party
|
| | | | 191,071 | | |
Repayment of note payable to related party
|
| | | | (191,071) | | |
Proceeds received from initial public offering, gross
|
| | | | 250,000,000 | | |
Offering costs paid
|
| | | | (5,432,367) | | |
Proceeds received from private placement
|
| | | | 6,750,000 | | |
Advances from related party
|
| | | | 8,117 | | |
Net cash provided by financing activities
|
| | | | 251,325,750 | | |
Net change in cash
|
| | | | 761,523 | | |
Cash – beginning of the period
|
| | | | — | | |
Cash – end of the period
|
| | |
$
|
761,523
|
| |
Supplemental disclosure of noncash activities: | | | | | | | |
Offering costs paid by Sponsor in exchange for issuance of ordinary shares
|
| | | $ | 25,000 | | |
Offering costs included in accrued expenses
|
| | | $ | 70,000 | | |
Deferred underwriting commissions
|
| | | $ | 8,750,000 | | |
Initial value of ordinary shares subject to possible redemption
|
| | | $ | 232,178,130 | | |
Change in value of ordinary shares subject to possible redemption
|
| | | $ | (2,921,570) | | |
| | |
As of December 31, 2020
|
| |||||||||||||||
| | |
As
Previously Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 251,235,286 | | | | | $ | — | | | | | $ | 251,235,286 | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | $ | 736,222 | | | | | $ | — | | | | | $ | 736,222 | | |
Deferred underwriting commissions
|
| | | | 8,750,000 | | | | | | — | | | | | | 8,750,000 | | |
Derivative warrant liabilities
|
| | | | — | | | | | | 7,492,500 | | | | | | 7,492,500 | | |
Total liabilities
|
| | | | 9,486,222 | | | | | | 7,492,500 | | | | | | 16,978,722 | | |
Ordinary shares, no par value; shares subject to possible redemption
|
| | | | 236,749,060 | | | | | | (7,492,500) | | | | | | 229,256,560 | | |
Shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Preferred shares – no par value
|
| | | | — | | | | | | — | | | | | | — | | |
Ordinary shares – no par value
|
| | | | 5,743,573 | | | | | | 2,238,486 | | | | | | 7,982,059 | | |
Accumulated deficit
|
| | | | (743,569) | | | | | | (2,238,486) | | | | | | (2,982,055) | | |
Total shareholders’ equity
|
| | | | 5,000,004 | | | | | | — | | | | | | 5,000,004 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 251,235,286 | | | | | $ | — | | | | | $ | 251,235,286 | | |
| | |
For the Period from June 3, 2020
(Inception) through December 31, 2020 |
| |||||||||||||||
| | |
As
Previously Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Statement of Operations | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 787,645 | | | | | $ | — | | | | | $ | 787,645 | | |
Administrative fees – related party
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | |
Loss from operations
|
| | | | (807,645) | | | | | | — | | | | | | (807,645) | | |
Change in fair value of derivative warrant liabilities
|
| | | | — | | | | | | (2,227,500) | | | | | | (2,227,500) | | |
Offering costs associated with issuance of derivative warrant liabilities
|
| | | | — | | | | | | (10,986) | | | | | | (10,986) | | |
Net gain from investments held in Trust Account
|
| | | | 64,076 | | | | | | — | | | | | | 64,076 | | |
Net loss
|
| | | $ | (743,569) | | | | | $ | (2,238,486) | | | | | $ | (2,982,055) | | |
Weighted average shares outstanding of Founder Shares, basic and diluted
|
| | | | 6,750,000 | | | | | | — | | | | | | 6,750,000 | | |
Basic and diluted net loss per share, Founder Shares
|
| | | $ | (0.12) | | | | | $ | (0.33) | | | | | $ | (0.45) | | |
Weighted average shares outstanding of ordinary shares, basic and diluted
|
| | | | 25,000,000 | | | | | | — | | | | | | 25,000,000 | | |
Basic and diluted net loss per share, ordinary shares
|
| | | $ | — | | | | | $ | — | | | | | $ | 0.00 | | |
| | |
For the Period from June 3, 2020
(Inception) through December 31, 2020 |
| |||||||||||||||
| | |
As
Previously Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (743,569) | | | | | $ | (2,238,486) | | | | | $ | (2,982,055) | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | 2,227,500 | | | | | | 2,227,500 | | |
Offering costs associated with issuance of private
warrants |
| | | | — | | | | | | 10,986 | | | | | | 10,986 | | |
Net cash used in operating activities
|
| | | | (564,227) | | | | | | — | | | | | | (564,227) | | |
Net cash used in investing activities
|
| | | | (250,000,000) | | | | | | — | | | | | | (250,000,000) | | |
Net cash provided by financing activities
|
| | | | 251,325,750 | | | | | | — | | | | | | 251,325,750 | | |
Net change in cash
|
| | | $ | 761,523 | | | | | $ | — | | | | | $ | 761,523 | | |
Supplemental disclosure of noncash activities: | | | | | | | | | | | | | | | | | | | |
Offering costs paid by Sponsor in exchange for issuance of ordinary shares
|
| | | $ | 25,000 | | | | | $ | — | | | | | $ | 25,000 | | |
Offering costs included in accrued expenses
|
| | | $ | 70,000 | | | | | $ | — | | | | | $ | 70,000 | | |
Deferred underwriting commissions
|
| | | $ | 8,750,000 | | | | | $ | — | | | | | $ | 8,750,000 | | |
Initial value of ordinary shares subject to possible redemption
|
| | | $ | 237,443,130 | | | | | $ | (5,265,000) | | | | | $ | 232,178,130 | | |
Change in value of ordinary shares subject to possible redemption
|
| | | $ | (694,070) | | | | | $ | (2,227,500) | | | | | $ | (2,921,570) | | |
| | |
As of August 10, 2020
|
| |||||||||||||||
| | |
As
Previously Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 251,994,299 | | | | | $ | — | | | | | $ | 251,994,299 | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | $ | 801,165 | | | | | $ | — | | | | | $ | 801,165 | | |
Deferred underwriting commissions
|
| | | | 8,750,000 | | | | | | — | | | | | | 8,750,000 | | |
Derivative warrant liabilities
|
| | | | — | | | | | | 5,265,000 | | | | | | 5,265,000 | | |
Total liabilities
|
| | | | 9,551,165 | | | | | | 5,265,000 | | | | | | 14,816,165 | | |
Ordinary shares, no par value; shares subject to possible redemption
|
| | | | 237,443,130 | | | | | | (5,265,000) | | | | | | 232,178,130 | | |
Shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Preferred shares – no par value
|
| | | | — | | | | | | — | | | | | | — | | |
Ordinary shares – no par value
|
| | | | 5,049,504 | | | | | | 10,986 | | | | | | 5,060,490 | | |
Accumulated deficit
|
| | | | (49,500) | | | | | | (10,986) | | | | | | (60,486) | | |
Total shareholders’ equity
|
| | | | 5,000,004 | | | | | | — | | | | | | 5,000,004 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 251,994,299 | | | | | $ | — | | | | | $ | 251,994,299 | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
| | |
As
Previously Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 251,441,956 | | | | | $ | — | | | | | $ | 251,441,956 | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | $ | 388,082 | | | | | $ | — | | | | | $ | 388,082 | | |
Deferred underwriting commissions
|
| | | | 8,750,000 | | | | | | — | | | | | | 8,750,000 | | |
Derivative warrant liabilities
|
| | | | — | | | | | | 5,197,500 | | | | | | 5,197,500 | | |
Total liabilities
|
| | | | 9,138,082 | | | | | | 5,197,500 | | | | | | 14,335,582 | | |
Ordinary shares, no par value; shares subject to possible redemption
|
| | | | 237,303,870 | | | | | | (5,197,500) | | | | | | 232,106,370 | | |
Shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Preferred shares – no par value
|
| | | | — | | | | | | — | | | | | | — | | |
Ordinary shares – no par value
|
| | | | 5,188,763 | | | | | | (56,514) | | | | | | 5,132,249 | | |
Accumulated deficit
|
| | | | (188,759) | | | | | | 56,514 | | | | | | (132,245) | | |
Total shareholders’ equity
|
| | | | 5,000,004 | | | | | | — | | | | | | 5,000,004 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 251,441,956 | | | | | $ | — | | | | | $ | 251,441,956 | | |
| | |
For the Period from June 3, 2020
(Inception) through September 30, 2020 |
| |||||||||||||||
| | |
As
Previously Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Statement of Operations | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 183,495 | | | | | $ | — | | | | | $ | 183,495 | | |
Administrative fee – related party
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | |
Loss from operations
|
| | | | (203,495) | | | | | | — | | | | | | (203,495) | | |
Change in fair value of derivative warrant liabilities
|
| | | | — | | | | | | 67,500 | | | | | | 67,500 | | |
Offering costs associated with issuance of derivative warrant liabilities
|
| | | | — | | | | | | (10,986) | | | | | | (10,986) | | |
Net gain from investments held in Trust Account
|
| | | | 14,736 | | | | | | — | | | | | | 14,736 | | |
Net income (loss)
|
| | | $ | (188,759) | | | | | $ | 56,514 | | | | | $ | (132,245) | | |
Weighted average shares outstanding of Founder Shares, basic and
diluted |
| | | | 6,750,000 | | | | | | — | | | | | | 6,750,000 | | |
Basic and diluted net income (loss) per share, Founder Shares
|
| | | $ | (0.03) | | | | | $ | 0.01 | | | | | $ | (0.02) | | |
Weighted average shares outstanding of ordinary shares, basic and
diluted |
| | | | 25,000,000 | | | | | | — | | | | | | 25,000,000 | | |
Basic and diluted net loss per share, ordinary shares
|
| | | $ | — | | | | | $ | — | | | | | $ | 0.00 | | |
| | |
For the Three Months Ended
September 30, 2020 |
| |||||||||||||||
| | |
As
Previously Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Statement of Operations | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 173,275 | | | | | $ | — | | | | | $ | 173,275 | | |
Administrative fee – related party
|
| | | | 20,000 | | | | | | — | | | | | | 20,000 | | |
Loss from operations
|
| | | | (193,275) | | | | | | — | | | | | | (193,275) | | |
Change in fair value of derivative warrant liabilities
|
| | | | — | | | | | | 67,500 | | | | | | 67,500 | | |
Offering costs associated with issuance of derivative warrant liabilities
|
| | | | — | | | | | | (10,986) | | | | | | (10,986) | | |
Net gain from investments held in Trust Account
|
| | | | 14,736 | | | | | | — | | | | | | 14,736 | | |
Net income (loss)
|
| | | $ | (178,539) | | | | | $ | 56,514 | | | | | $ | (122,025) | | |
Weighted average shares outstanding of Founder Shares, basic and
diluted |
| | | | 6,750,000 | | | | | | — | | | | | | 6,750,000 | | |
Basic and diluted net income (loss) per share, Founder Shares
|
| | | $ | (0.03) | | | | | $ | 0.01 | | | | | $ | (0.02) | | |
Weighted average shares outstanding of ordinary shares, basic and
diluted |
| | | | 25,000,000 | | | | | | — | | | | | | 25,000,000 | | |
Basic and diluted net loss per share, ordinary shares
|
| | | $ | — | | | | | $ | — | | | | | $ | 0.00 | | |
| | |
For the Period from June 3, 2020
(Inception) through September 30, 2020 |
| |||||||||||||||
| | |
As
Previously Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | (188,759) | | | | | $ | 56,514 | | | | | $ | (132,245) | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | (67,500) | | | | | | (67,500) | | |
Offering costs associated with issuance of private warrants
|
| | | | — | | | | | | 10,986 | | | | | | 10,986 | | |
Net cash used in operating activities
|
| | | | (412,696) | | | | | | 0 | | | | | | (412,696) | | |
Net cash used in investing activities
|
| | | | (250,000,000) | | | | | | — | | | | | | (250,000,000) | | |
Net cash provided by financing activities
|
| | | | 251,344,656 | | | | | | — | | | | | | 251,344,656 | | |
Net change in cash
|
| | | $ | 931,960 | | | | | $ | — | | | | | $ | 931,960 | | |
Supplemental disclosure of noncash activities: | | | | | | | | | | | | | | | | | | | |
Offering costs paid by Sponsor in exchange for issuance of ordinary shares
|
| | | $ | 25,000 | | | | | $ | — | | | | | $ | 25,000 | | |
Offering costs included in accrued expenses
|
| | | $ | 70,000 | | | | | $ | — | | | | | $ | 70,000 | | |
Deferred underwriting commissions
|
| | | $ | 8,750,000 | | | | | $ | — | | | | | $ | 8,750,000 | | |
Initial value of ordinary shares subject to possible redemption
|
| | | $ | 237,443,130 | | | | | $ | (5,265,000) | | | | | $ | 232,178,130 | | |
Change in value of ordinary shares subject to possible redemption
|
| | | $ | (139,264) | | | | | $ | 67,504 | | | | | $ | (71,760) | | |
| | |
Fair Value Measured as of December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury
bills |
| | | $ | 250,064,076 | | | | | $ | — | | | | | $ | — | | | | | $ | 250,064,076 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities – private placement warrants
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,492,500 | | | | | $ | 7,492,500 | | |
|
Derivative warrant liabilities at June 3, 2020 (inception)
|
| | | $ | — | | |
|
Issuance of private warrants
|
| | | | 5,265,000 | | |
|
Change in fair value of warrant liabilities
|
| | | | 2,227,500 | | |
|
Derivative warrant liabilities at December 31, 2020
|
| | | $ | 7,492,500 | | |
| | |
December 31,
2020 |
| |
September 30,
2020 |
| |
August 10,
2021 |
| |||||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price
|
| | | $ | 10.10 | | | | | $ | 9.62 | | | | | $ | 9.61 | | |
Term (in years)
|
| | | | 5.42 | | | | | | 5.67 | | | | | | 5.82 | | |
Volatility
|
| | | | 18.00% | | | | | | 15.90% | | | | | | 15.90% | | |
Risk-free interest rate
|
| | | | 0.42% | | | | | | 0.34% | | | | | | 0.29% | | |
Dividend yield
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 8,558 | | | | | $ | 761,523 | | |
Prepaid expenses
|
| | | | 355,500 | | | | | | 409,687 | | |
Total current assets
|
| | | | 364,058 | | | | | | 1,171,210 | | |
Investments held in Trust Account
|
| | | | 250,087,787 | | | | | | 250,064,076 | | |
Total assets
|
| | | $ | 250,451,845 | | | | | $ | 251,235,286 | | |
Liabilities and Shareholders’ Equity: | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 199,682 | | | | | $ | 221,731 | | |
Accrued expenses
|
| | | | 2,478,585 | | | | | | 506,374 | | |
Due to related party
|
| | | | 8,117 | | | | | | 8,117 | | |
Total current liabilities
|
| | | | 2,686,384 | | | | | | 736,222 | | |
Deferred underwriting commissions in connection with the initial public offering
|
| | | | 8,750,000 | | | | | | 8,750,000 | | |
Derivative warrant liabilities
|
| | | | 8,100,000 | | | | | | 7,492,500 | | |
Total liabilities
|
| | | | 19,536,384 | | | | | | 16,978,722 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Ordinary shares, no par value; 22,591,546 and 22,925,656 shares subject to possible redemption at $10.00 per share as of June 30, 2021 and December 31, 2020, respectively
|
| | | | 225,915,460 | | | | | | 229,256,560 | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Preferred shares, no par value; unlimited shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Ordinary shares, no par value; unlimited shares authorized; 9,158,454 and
8,824,344 shares issued and outstanding (excluding 22,591,546 and 22,925,656 shares subject to possible redemption) as of June 30, 2021 and December 31, 2020, respectively |
| | | | 11,323,159 | | | | | | 7,982,059 | | |
Accumulated deficit
|
| | | | (6,323,158) | | | | | | (2,982,055) | | |
Total shareholders’ equity
|
| | | | 5,000,001 | | | | | | 5,000,004 | | |
Total Liabilities and Shareholders’ Equity
|
| | | $ | 250,451,845 | | | | | $ | 251,235,286 | | |
| | |
For the Three
Months Ended June 30, 2021 |
| |
For the Six
Months Ended June 30, 2021 |
| |
For the Period
from June 3, 2020 (inception) through June 30, 2020 |
| |||||||||
Operating expense | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 527,580 | | | | | $ | 2,757,314 | | | | | $ | 10,220 | | |
Loss from operations
|
| | | | (527,580) | | | | | | (2,757,314) | | | | | | (10,220) | | |
Change in fair value of derivative warrant liabilities
|
| | | | (2,632,500) | | | | | | (607,500) | | | | | | — | | |
Net gain from investments held in Trust Account
|
| | | | 6,235 | | | | | | 23,711 | | | | | | — | | |
Net loss
|
| | | $ | (3,153,845) | | | | | $ | (3,341,103) | | | | | $ | (10,220) | | |
Weighted average shares outstanding of Founder Shares, basic and diluted(1)
|
| | | | 6,750,000 | | | | | | 6,750,000 | | | | | | 6,750,000 | | |
Basic and diluted net loss per share, Founder Shares
|
| | | $ | (0.47) | | | | | $ | (0.50) | | | | | $ | (0.00) | | |
Weighted average shares outstanding of redeemable ordinary shares, basic and diluted
|
| | | | 25,000,000 | | | | | | 25,000,000 | | | | | | — | | |
Basic and diluted net income per share, redeemable ordinary shares
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | — | | |
| | |
Ordinary Shares
|
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity |
| |||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||
Balance – December 31, 2020
|
| | | | 8,824,344 | | | | | $ | 7,982,059 | | | | | $ | (2,982,055) | | | | | $ | 5,000,004 | | |
Shares subject to possible redemption
|
| | | | 18,726 | | | | | | 187,260 | | | | | | — | | | | | | 187,260 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (187,258) | | | | | | (187,258) | | |
Balance – March 31, 2021 (unaudited)
|
| | | | 8,843,070 | | | | | $ | 8,169,319 | | | | | $ | (3,169,313) | | | | | $ | 5,000,006 | | |
Shares subject to possible redemption
|
| | | | 315,384 | | | | | | 3,153,840 | | | | | | — | | | | | | 3,153,840 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (3,153,845) | | | | | | (3,153,845) | | |
Balance – June 30, 2021 (unaudited)
|
| | | | 9,158,454 | | | | | $ | 11,323,159 | | | | | $ | (6,323,158) | | | | | $ | 5,000,001 | | |
| | |
Ordinary Shares
|
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity |
| |||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||
Balance – June 3, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of ordinary shares to Sponsor(1)
|
| | | | 7,687,500 | | | | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (10,220) | | | | | | (10,220) | | |
Balance – June 30, 2020 (unaudited)
|
| | | | 7,687,500 | | | | | $ | 25,000 | | | | | $ | (10,220) | | | | | $ | 14,780 | | |
| | |
For the Six
Months Ended June 30, 2021 |
| |
For the Period
from June 3, 2020 (inception) through June 30, 2020 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,341,103) | | | | | $ | (10,220) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Change in fair value of derivative warrant liabilities
|
| | | | 607,500 | | | | | | — | | |
General and administrative expenses paid by Sponsor through note payable
|
| | | | — | | | | | | 4,753 | | |
Unrealized gain from investments held in Trust Account
|
| | | | (23,711) | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 54,187 | | | | | | — | | |
Accounts payable
|
| | | | (22,049) | | | | | | 5,462 | | |
Accrued expenses
|
| | | | 1,972,211 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (752,965) | | | | | | (5) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds received under note payable issued to related party
|
| | | | — | | | | | | 84,000 | | |
Offering costs paid
|
| | | | — | | | | | | (83,450) | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 550 | | |
Net change in cash
|
| | | | (752,965) | | | | | | 545 | | |
Cash – beginning of the period
|
| | | | 761,523 | | | | | | — | | |
Cash – end of the period
|
| | | $ | 8,558 | | | | | $ | 545 | | |
Supplemental disclosure of noncash activities: | | | | | | | | | | | | | |
Offering costs paid by Sponsor in exchange for issuance of ordinary shares
|
| | | $ | — | | | | | $ | 25,000 | | |
Offering costs included in accrued expenses
|
| | | $ | — | | | | | $ | 27,560 | | |
Change in value of ordinary shares subject to possible redemption
|
| | | $ | (3,341,100) | | | | | $ | — | | |
| | |
For the Three
Months Ended June 30, 2021 |
| |
For the Six
Months Ended June 30, 2021 |
| |
For the
Period from June 3, 2020 (inception) through June 30, 2020 |
| |||||||||
Redeemable ordinary shares | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Net gain from investments held in Trust Account
|
| | | $ | 6,235 | | | | | $ | 23,711 | | | | | $ | — | | |
Net income attributable to redeemable ordinary shares
|
| | | $ | 6,235 | | | | | $ | 23,711 | | | | | $ | — | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of redeemable ordinary shares, basic and diluted
|
| | | | 25,000,000 | | | | | | 25,000,000 | | | | | | — | | |
Basic and diluted net income per share, redeemable ordinary shares
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | — | | |
Founder shares | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,153,845) | | | | | $ | (3,341,103) | | | | | $ | (10,220) | | |
Less: Net income attributable to redeemable ordinary shares
|
| | | | (6,235) | | | | | | (23,711) | | | | | | — | | |
Net loss attributable to Founder Shares
|
| | | $ | (3,160,080) | | | | | $ | (3,364,814) | | | | | $ | (10,220) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Founder Shares, basic and diluted
|
| | | | 6,750,000 | | | | | | 6,750,000 | | | | | | 6,750,000 | | |
Basic and diluted net loss per share, Founder Shares
|
| | | $ | (0.47) | | | | | $ | (0.50) | | | | | $ | (0.00) | | |
| | |
Fair Value Measured as of June 30, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury
bills |
| | | $ | 250,087,787 | | | | | $ | — | | | | | $ | — | | | | | $ | 250,087,787 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities – private warrants
|
| | | $ | — | | | | | $ | — | | | | | $ | 8,100,000 | | | | | $ | 8,100,000 | | |
| | |
Fair Value Measured as of December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury
bills |
| | | $ | 250,064,076 | | | | | $ | — | | | | | $ | — | | | | | $ | 250,064,076 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities – private placement warrants
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,492,500 | | | | | $ | 7,492,500 | | |
|
Derivative warrant liabilities at December 31, 2020
|
| | | $ | 7,492,500 | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | (2,025,000) | | |
|
Derivative warrant liabilities at March 31, 2021
|
| | | $ | 5,467,500 | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | 2,632,500 | | |
|
Derivative warrant liabilities at June 30, 2021
|
| | | $ | 8,100,000 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Share price
|
| | | $ | 9.91 | | | | | $ | 10.10 | | |
Term (in years)
|
| | | | 5.13 | | | | | | 5.42 | | |
Volatility
|
| | | | 18.20% | | | | | | 18.00% | | |
Risk-free interest rate
|
| | | | 0.89% | | | | | | 0.42% | | |
Dividend yield
|
| | | | — | | | | | | — | | |