| Schedule of Changes in the Carrying Amount of Goodwill and Intangible Assets |
The changes in the carrying
amount of goodwill and intangible assets for the years ended December 31, 2025, 2024, and 2023 were as follows:
| | |
December 31, 2025 | |
| | |
Technology software | | |
Brands | | |
Customer relationships | | |
Non- competition agreements | | |
Goodwill | | |
Total | |
| Cost: | |
| | |
| | |
| | |
| | |
| | |
| |
| Balance as of January 1, 2025 | |
| 74,625 | | |
| 80,256 | | |
| 35,574 | | |
| 5,957 | | |
| 185,758 | | |
| 382,170 | |
| Additions by acquisition | |
| 989 | | |
| 1,037 | | |
| - | | |
| - | | |
| 1,188 | | |
| 3,214 | |
| Additions by internal development | |
| 6,052 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 6,052 | |
| Write-off due to discontinued subsidiary operation | |
| (9,274 | ) | |
| (2,027 | ) | |
| (2,226 | ) | |
| - | | |
| (15,960 | ) | |
| (29,487 | ) |
| Impairment of goodwill | |
| - | | |
| - | | |
| - | | |
| - | | |
| (14,540 | ) | |
| (14,540 | ) |
| Balance as of December 31, 2025 | |
| 72,392 | | |
| 79,266 | | |
| 33,348 | | |
| 5,957 | | |
| 156,446 | | |
| 347,409 | |
| Accumulated Amortization: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance as of January 1, 2025 | |
| (32,019 | ) | |
| (12,435 | ) | |
| (13,640 | ) | |
| (4,701 | ) | |
| - | | |
| (62,795 | ) |
| Amortization for the period | |
| (9,313 | ) | |
| (3,285 | ) | |
| (3,480 | ) | |
| (1,209 | ) | |
| - | | |
| (17,286 | ) |
| Impairment of CGU | |
| (6 | ) | |
| (7 | ) | |
| - | | |
| - | | |
| - | | |
| (13 | ) |
| Disposals due to discontinued subsidiary operation | |
| 693 | | |
| 245 | | |
| 1,312 | | |
| - | | |
| - | | |
| 2,250 | |
| Balance as of December 31, 2025 | |
| (40,645 | ) | |
| (15,482 | ) | |
| (15,808 | ) | |
| (5,910 | ) | |
| - | | |
| (77,845 | ) |
| Intangible assets, net as of December 31, 2025 | |
| 31,747 | | |
| 63,784 | | |
| 17,540 | | |
| 47 | | |
| 156,446 | | |
| 269,564 | |
| | |
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 | |
|