Schedule of Goodwill and Intangible Assets |
The changes in the carrying amount of goodwill and intangible assets
for the years ended December 31, 2024, 2023, and 2022 were as follows:
| | December 31, 2024 | | | | Technology software | | | Brands | | | Customer relationships | | | Non-competition agreements | | | Goodwill | | | Total | | Cost: | | | | | | | | | | | | | | | | | | | Balance as of January 1, 2024 | | | 60,394 | | | | 80,256 | | | | 35,574 | | | | 5,957 | | | | 204,099 | | | | 386,280 | | Additions by internal development | | | 14,231 | | | | - | | | | - | | | | - | | | | - | | | | 14,231 | | Impairment of goodwill | | | - | | | | - | | | | - | | | | - | | | | (18,341 | ) | | | (18,341 | ) | Balance as of December 31, 2024 | | | 74,625 | | | | 80,256 | | | | 35,574 | | | | 5,957 | | | | 185,758 | | | | 382,170 | | Accumulated Amortization: | | | | | | | | | | | | | | | | | | | | | | | | | Balance as of January 1, 2024 | | | (22,643 | ) | | | (9,141 | ) | | | (9,844 | ) | | | (3,492 | ) | | | - | | | | (45,120 | ) | Amortization for the period | | | (9,376 | ) | | | (3,294 | ) | | | (3,796 | ) | | | (1,209 | ) | | | - | | | | (17,675 | ) | Balance as of December 31, 2024 | | | (32,019 | ) | | | (12,435 | ) | | | (13,640 | ) | | | (4,701 | ) | | | - | | | | (62,795 | ) | Intangible assets, net as of December 31, 2024 | | | 42,606 | | | | 67,821 | | | | 21,934 | | | | 1,256 | | | | 185,758 | | | | 319,375 | | Amortization period (in years) | | | 5-10 | | | | 22-25 | | | | 3-17 | | | | 5-6 | | | | Indefinite | | | | | |
| |
December 31, 2023 | |
| |
Technology software | | |
Brands | | |
Customer relationships | | |
Non-competition agreements | | |
Goodwill | | |
Total | |
Cost: | |
| | |
| | |
| | |
| | |
| | |
| |
Balance as of January 1, 2023 | |
| 49,165 | | |
| 78,321 | | |
| 33,889 | | |
| 5,957 | | |
| 199,512 | | |
| 366,844 | |
Additions by acquisition | |
| 2,581 | | |
| 1,935 | | |
| 1,685 | | |
| - | | |
| 15,960 | | |
| 22,161 | |
Additions by internal development | |
| 8,648 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 8,648 | |
Impairment of goodwill | |
| - | | |
| - | | |
| - | | |
| - | | |
| (11,373 | ) | |
| (11,373 | ) |
Balance as of December 31, 2023 | |
| 60,394 | | |
| 80,256 | | |
| 35,574 | | |
| 5,957 | | |
| 204,099 | | |
| 386,280 | |
Accumulated Amortization: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of January 1, 2023 | |
| (14,203 | ) | |
| (5,847 | ) | |
| (6,048 | ) | |
| (2,283 | ) | |
| | | |
| (28,381 | ) |
Amortization for the period | |
| (8,440 | ) | |
| (3,294 | ) | |
| (3,796 | ) | |
| (1,209 | ) | |
| - | | |
| (16,739 | ) |
Balance as of December 31, 2023 | |
| (22,643 | ) | |
| (9,141 | ) | |
| (9,844 | ) | |
| (3,492 | ) | |
| - | | |
| (45,120 | ) |
Intangible assets, net as of December 31, 2023 | |
| 37,751 | | |
| 71,115 | | |
| 25,730 | | |
| 2,465 | | |
| 204,099 | | |
| 341,160 | |
| |
December 31, 2022 | |
| |
Technology software | | |
Brands | | |
Customer relationships | | |
Non-competition agreements | | |
Goodwill | | |
Total | |
Cost: | |
| | |
| | |
| | |
| | |
| | |
| |
Balance as of January 1, 2022 | |
| 46,173 | | |
| 78,321 | | |
| 33,889 | | |
| 5,957 | | |
| 286,409 | | |
| 450,749 | |
Additions by internal development | |
| 2,992 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,992 | |
Impairment | |
| - | | |
| - | | |
| - | | |
| - | | |
| (86,897 | ) | |
| (86,897 | ) |
Balance as of December 31, 2022 | |
| 49,165 | | |
| 78,321 | | |
| 33,889 | | |
| 5,957 | | |
| 199,512 | | |
| 366,844 | |
Accumulated Amortization: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of January 1, 2022 | |
| (6,435 | ) | |
| (2,652 | ) | |
| (2,796 | ) | |
| (1,074 | ) | |
| - | | |
| (12,957 | ) |
Amortization for the period | |
| (7,768 | ) | |
| (3,195 | ) | |
| (3,252 | ) | |
| (1,209 | ) | |
| - | | |
| (15,424 | ) |
Balance as of December 31, 2022 | |
| (14,203 | ) | |
| (5,847 | ) | |
| (6,048 | ) | |
| (2,283 | ) | |
| - | | |
| (28,381 | ) |
Intangible assets, net as of December 31, 2022 | |
| 34,962 | | |
| 72,474 | | |
| 27,841 | | |
| 3,674 | | |
| 199,512 | | |
| 338,463 | |
|