Quarterly report pursuant to Section 13 or 15(d)

ACQUISITIONS OF SUBSIDIARIES

v3.23.3
ACQUISITIONS OF SUBSIDIARIES
 3 Months Ended
Jun. 30, 2023
Business Combination and Asset Acquisition [Abstract]  
ACQUISITIONS OF SUBSIDIARIES ACQUISITIONS OF SUBSIDIARIES
Acquisition of Aviata
Aviata's preeminent position in the air and rail ticketing sectors makes it an important strategic asset to us as we work to develop our comprehensive digital ecosystem.
On April 26, 2023 , the Company completed the acquisition of Aviata by purchasing 100% of its outstanding shares. The Company acquired Aviata to expand its presence in the digital services ecosystem.
As of April 26, 2023, the date of the acquisition of Aviata, the fair value of net assets of Aviata was $9,523. The total purchase price was allocated as follows:
As of April 26, 2023
ASSETS
Cash and cash equivalents $ 448 
Restricted cash 105 
Brokerage and other receivables 1,313 
Loans issued 1,078 
Fixed assets 63 
Intangible assets 8,779 
Other assets 1,221 
TOTAL ASSETS 13,007 
LIABILITIES
Trade payables 1,606 
Current tax liabilities 14 
Other liabilities 1,864 
TOTAL LIABILITIES 3,484 
Net assets acquired 9,523 
Goodwill 21,231 
Total purchase price $ 30,754 
Acquisition of Internet-Tourism
As of April 26, 2023 the Company completed the acquisition of Internet-Tourism by purchasing 100% of its authorized capital. The Company acquired Internet-Tourism in order to accelerate its growth in digital sector.
As of April 26, 2023, the date of the acquisition of Internet Tourism LLP, the fair value of net assets of Internet-Tourism was $1,359 . The total purchase price was allocated as follows:
As of April 26, 2023
ASSETS
Cash and cash equivalents $ 523 
Brokerage and other receivables 838 
Loans issued 62 
Fixed assets 89 
Intangible assets 959 
Other assets 591 
TOTAL ASSETS 3,062 
LIABILITIES
Trade payables 644 
Other liabilities 1,059 
TOTAL LIABILITIES 1,703 
Net assets acquired 1,359 
Goodwill 568 
Total purchase price $ 1,927 

Acquisition of Arbuz

As of March 31, 2023, the Company held a 25% equity interest in Arbuz. On April 14, 2023, the Company acquired an additional 5.42% of Arbuz's shares. On May 22, 2023, the Company purchased a further 8.36% of Arbuz's shares, resulting in a total equity interest of 38.78% in Arbuz. With the inclusion of Timur Turlov's individual ownership interest in Arbuz of 18.08% that was acquired before March 31, 2023, the Company effectively obtained control over Arbuz with its purchase on May 22, 2023.
The fair value of Arbuz on the date of the acquisition was $11,685. The total purchase price was allocated as follows:
As of May 22, 2023
ASSETS
Cash and cash equivalents $ 731 
Brokerage and other receivables 591 
Fixed assets 2,383 
Intangible assets 15,154 
Loans issued
 157 
Right-of-use asset 1,097 
Other assets 5,002 
TOTAL ASSETS 25,115 
LIABILITIES
Trade payables 2,559 
Current tax liabilities 11 
Lease liability 1,186 
Other liabilities 9,674 
TOTAL LIABILITIES 13,430 
Net assets acquired 11,685 
Goodwill 14,961 
Purchase price
 $ 13,281 
Revaluation of purchase price previously held interest
 $ 1,040 
Fair value of NCI
 $ 12,325 
Total purchase price $ 26,646