v3.26.1
Goodwill
12 Months Ended
Dec. 31, 2025
Goodwill  
Goodwill

16.

Goodwill

Sparrow

iClick

  ​ ​ ​

group

  ​ ​ ​

group

  ​ ​ ​

Total

At January 1, 2024 and December 31, 2024

 

16,735

 

16,735

Business combination – merger transaction (Note 5.1)

 

36,401

 

36,401

At December 31, 2025

 

16,735

36,401

 

53,136

Goodwill acquired in a business combination is allocated to the cash-generating unit (“CGU”) that is expected to benefit from the business combination. As of December 2025, goodwill is arising from the acquisition of Sparrow group and iClick group.

The Group tests CGUs for impairment annually, or more frequently when there is an indication for impairment. The Group measured the recoverable amount of the CGUs based on the value-in-use (“VIU”) calculations by using the discounted cash flow method based on five-year financial projections approved by the directors.

In November 2022, Amber Global Limited, a related party under common control ownership, acquired 100% shareholdings in Sparrow Holdings Pte. Limited and its subsidiaries (collectively, the “Sparrow Group”). As part of the reorganization exercise prior to the merger transaction, the entire issued and paid—up capital of Sparrow Group was transferred to Amber DWM in July 2024 and included in the Digital Assets Services and Solutions segment.

16.Goodwill (Continued)

The key assumptions used by management for VIU calculations for Sparrow Group include:

As of

 

January 1,

As of December 31,

 

  ​ ​ ​

2024

  ​ ​ ​

2024

  ​ ​ ​

2025

 

Revenue growth rate

7% - 41

%

5% - 69

%

17% - 22

%

Gross profit margin

42% - 44.9

%

39.9% - 49.7

%

32

%

Terminal growth rate

3.5

%

3.5

%

3.5

%

Pre-tax discount rate

16

%

16

%

16

%

In March 2025, the successful consummation of the merger with Amber DWM Holding Limited accounted for as a business combination, resulting in the recognition of US$36 million in goodwill in iClick group under the Online Advertising and SaaS Solutions segment. See Note 5.1 to the consolidated financial statements for details.

The key assumptions used by management for VIU calculation for iClick group include:

  ​ ​ ​

As of 

January 1,

  ​ ​ ​

As of December 31,

2024

2024

  ​ ​ ​

2025

Revenue growth rate

2% - 7

%  

Gross profit margin

69% - 70

%  

Terminal growth rate

 

2

%  

Pre-tax discount rate

 

15

%