XML 101 R81.htm IDEA: XBRL DOCUMENT v3.22.2
Financial Instruments (Tables)
12 Months Ended
Mar. 31, 2022
Disclosure Of Financial Instruments [Abstract]  
Summary of Maximum Exposure to Credit Risk

The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:

 

 

 

As at March 31

 

Particulars

 

2021

 

 

2022

 

Trade and other receivables

 

 

27,331

 

 

 

39,623

 

Receivable from related party

 

 

55

 

 

 

53

 

Term deposits

 

 

154,868

 

 

 

264,185

 

Cash and cash equivalents (except cash in hand)

 

 

295,001

 

 

 

213,259

 

Total

 

 

477,255

 

 

 

517,120

 

 

The cash and cash equivalents and term deposits are mainly held with banks, which are rated AA+, A+, AAA, A, A-, AA-, BBB+ BB+, BBB-, based on rating agency Fitch ratings. The Group considers that its cash and cash equivalents and term deposits have low credit risk based on the external credit ratings of the counterparties.

The maximum exposure to credit risk for trade and other receivables at the reporting date by geographic region was:

 

 

 

As at March 31

 

Particulars

 

2021

 

 

2022

 

India

 

 

23,571

 

 

 

34,185

 

Thailand

 

 

1,324

 

 

 

1,190

 

Malaysia

 

 

157

 

 

 

138

 

Singapore

 

 

188

 

 

 

370

 

Others

 

 

2,091

 

 

 

3,740

 

Total

 

 

27,331

 

 

 

39,623

 

 

 

The maximum exposure to credit risk for trade and other receivables at the reporting date by type of counterparty was:

 

 

 

As at March 31

 

Particulars

 

2021

 

 

2022

 

Airlines

 

 

6,239

 

 

 

10,081

 

Retail customers

 

 

117

 

 

 

307

 

Corporate customers

 

 

10,757

 

 

 

14,905

 

Deposit with hotels and others

 

 

5,900

 

 

 

6,516

 

Others

 

 

4,318

 

 

 

7,814

 

Total

 

 

27,331

 

 

 

39,623

 

 

Summary of Age of Trade and Other Receivables, Term Deposits and Security Deposits

The age of trade and other receivables at the reporting date was:

 

 

 

As at March 31

 

 

 

2021

 

 

2022

 

Particulars

 

Gross

 

 

Impairment

 

 

Gross

 

 

Impairment

 

Not past due

 

 

11,937

 

 

 

 

 

 

19,827

 

 

 

 

Past due 0-30 days

 

 

7,600

 

 

 

 

 

 

11,407

 

 

 

 

Past due 30-120 days

 

 

4,704

 

 

 

 

 

 

5,564

 

 

 

 

More than 120 days

 

 

5,571

 

 

 

2,481

 

 

 

5,637

 

 

 

2,812

 

Total

 

 

29,812

 

 

 

2,481

 

 

 

42,435

 

 

 

2,812

 

Summary of Movement in Allowance for Doubtful Debts in Respect of Trade and Other Receivables

The movement in the allowance for impairment in respect of trade and other receivables during the year was as follows:

 

 

 

For the year ended

March 31

 

Particulars

 

2021

 

 

2022

 

Balance at the beginning of the year

 

 

2,893

 

 

 

2,481

 

Allowance for impairment

 

 

358

 

 

 

904

 

Amounts written off against the allowance

 

 

(908

)

 

 

(493

)

Effects of movement in exchange rate

 

 

138

 

 

 

(80

)

Balance at the end of the year

 

 

2,481

 

 

 

2,812

 

 

Summary of Contractual Maturities of Financial Liabilities, Including Estimated Interest Payments and Excluding Impact of Netting Agreements

The balanced view of liquidity and financial indebtedness (excluding lease liabilities) is stated in the table below:

 

 

 

As at March 31

 

Particulars

 

2021

 

 

2022

 

Cash and cash equivalents

 

 

295,066

 

 

 

213,283

 

Term deposits

 

 

154,868

 

 

 

264,185

 

Loans and borrowings

 

 

(188,309

)

 

 

(202,632

)

Net cash position

 

 

261,625

 

 

 

274,836

 

 

 

The following are the contractual maturities of financial liabilities, including estimated interest payments and excluding the impact of netting agreements:

As at March 31, 2021

 

Non-derivative financial liabilities (including hybrid financial liabilities)

 

Carrying

amount

 

 

Contractual

cash flows*

 

 

6 months

or less

 

 

6 -12

months

 

 

1 -2

years

 

 

2 -5

years

 

 

More than

5 years

 

Convertible notes

 

 

187,574

 

 

 

(230,000

)

 

 

 

 

 

 

 

 

 

 

 

(230,000

)

 

 

 

Lease liabilities

 

 

15,646

 

 

 

(21,956

)

 

 

(1,745

)

 

 

(1,798

)

 

 

(3,636

)

 

 

(8,318

)

 

 

(6,459

)

Secured bank loans

 

 

735

 

 

 

(824

)

 

 

(186

)

 

 

(174

)

 

 

(258

)

 

 

(206

)

 

 

 

Trade and other payables

 

 

53,581

 

 

 

(53,581

)

 

 

(53,581

)

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (related to business combination)

 

 

14,875

 

 

 

(17,055

)

 

 

(5,685

)

 

 

 

 

 

(5,685

)

 

 

(5,685

)

 

 

 

Refund due to customers

 

 

49,527

 

 

 

(49,527

)

 

 

(49,527

)

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

321,938

 

 

 

(372,943

)

 

 

(110,724

)

 

 

(1,972

)

 

 

(9,579

)

 

 

(244,209

)

 

 

(6,459

)

 

Notes: *

Represents undiscounted cash flows of interest and principal

As at March 31, 2022

 

Non-derivative financial liabilities (including hybrid financial liabilities)

 

Carrying

amount

 

 

Contractual

cash flows*

 

 

6 months

or less

 

 

6 -12

months

 

 

1 -2

years

 

 

2 -5

years

 

 

More than

5 years

 

Convertible notes

 

 

201,240

 

 

 

(230,000

)

 

 

 

 

 

 

 

 

(230,000

)

 

 

 

 

 

 

Lease liabilities

 

 

13,952

 

 

 

(18,847

)

 

 

(1,953

)

 

 

(1,706

)

 

 

(3,058

)

 

 

(8,269

)

 

 

(3,861

)

Secured bank loans

 

 

1,392

 

 

 

(1,590

)

 

 

(278

)

 

 

(249

)

 

 

(444

)

 

 

(619

)

 

 

 

Trade and other payables

 

 

62,827

 

 

 

(62,827

)

 

 

(62,827

)

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (related to business combination)

 

 

10,075

 

 

 

(11,025

)

 

 

(5,513

)

 

 

 

 

 

(5,512

)

 

 

 

 

 

 

Other liabilities (related to Hotel Travel Group)

 

 

13,000

 

 

 

(13,000

)

 

 

(4,360

)

 

 

(4,320

)

 

 

(4,320

)

 

 

 

 

 

 

Refund due to customers

 

 

35,970

 

 

 

(35,970

)

 

 

(35,970

)

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

338,456

 

 

 

(373,259

)

 

 

(110,901

)

 

 

(6,275

)

 

 

(243,334

)

 

 

(8,888

)

 

 

(3,861

)

 

Notes: *

Represents undiscounted cash flows of interest and principal

Summary of Currency Risk

Between USD and INR

 

 

 

 

As at March 31

 

Particulars

 

2021

 

 

2022

 

Trade and other receivables

 

 

956

 

 

 

1,288

 

Trade and other payables

 

 

(210,884

)

 

 

(277,577

)

Cash and cash equivalents

 

 

136

 

 

 

 

Net exposure

 

 

(209,792

)

 

 

(276,289

)

 

 

 

The following significant exchange rates applied during the year:

 

 

 

Average exchange rate per unit

 

 

Reporting date rate per unit

 

 

 

Financial Year

 

 

As at March 31

 

USD

 

2020-21

 

2021-22

 

 

2021

 

2022

 

INR 1

 

0.0135

 

 

0.0134

 

 

0.0136

 

 

0.0132

 

 

Sensitivity Analysis of Exchange Rate This analysis is based on foreign currency exchange rate variances that the Group considered to be reasonably possible at the end of the reporting period. The analysis assumes that all other variables remain constant.

 

 

 

For the year ended

March 31

 

Particulars

 

2021

 

 

2022

 

10% strengthening of USD against INR

 

 

(19,072

)

 

 

(25,117

)

Summary of Fair Values of Financial Assets and Liabilities, together with Carrying Amounts

The fair values of financial assets and liabilities, together with the carrying amounts shown in the statement of financial position, are as follows:

 

 

 

As at March 31, 2021

 

 

As at March 31, 2022

 

 

 

Carrying amount

 

 

Fair value

 

 

Carrying amount

 

 

Fair value

 

Financial assets measured at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments - equity securities  (FVOCI)

 

 

5,409

 

 

 

5,409

 

 

 

452

 

 

 

452

 

Other investments - equity securities (FVTPL)

 

 

 

 

 

 

 

 

3,412

 

 

 

3,412

 

Other investments - other securities (FVTPL)

 

 

 

 

 

 

 

 

68

 

 

 

68

 

 

 

 

5,409

 

 

 

5,409

 

 

 

3,932

 

 

 

3,932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets not measured at fair value

(Amortised cost)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

 

27,331

 

 

 

27,331

 

 

 

39,623

 

 

 

39,623

 

Term deposits

 

 

154,868

 

 

 

154,868

 

 

 

264,185

 

 

 

264,185

 

Cash and cash equivalents

 

 

295,066

 

 

 

295,066

 

 

 

213,283

 

 

 

213,283

 

Receivable from related party

 

 

55

 

 

 

55

 

 

 

53

 

 

 

53

 

Other investments - other securities

 

 

99

 

 

 

99

 

 

 

99

 

 

 

99

 

 

 

 

477,419

 

 

 

477,419

 

 

 

517,243

 

 

 

517,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities measured at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (related to business combination)

 

 

14,875

 

 

 

14,875

 

 

 

10,075

 

 

 

10,075

 

 

 

 

14,875

 

 

 

14,875

 

 

 

10,075

 

 

 

10,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities not measured at fair value (amortised cost)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured bank loans

 

 

735

 

 

 

735

 

 

 

1,392

 

 

 

1,392

 

Trade and other payable

 

 

53,581

 

 

 

53,581

 

 

 

62,827

 

 

 

62,827

 

Refund due to customers

 

 

49,527

 

 

 

49,527

 

 

 

35,970

 

 

 

35,970

 

Other liabilities (related to Hotel Travel Group)

 

 

 

 

 

 

 

 

13,000

 

 

 

13,000

 

Convertible notes

 

 

187,574

 

 

 

187,574

 

 

 

201,240

 

 

 

198,009

 

 

 

 

291,417

 

 

 

291,417

 

 

 

314,429

 

 

 

311,198

 

 

 

Summary of Financial Instruments Carried at Fair Value

 

 

 

As at March 31, 2021

 

Particulars

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Other investments (equity securities-FVOCI)

 

 

 

 

 

 

 

 

5,409

 

 

 

5,409

 

Total Assets

 

 

 

 

 

 

 

 

5,409

 

 

 

5,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (related to business combination)

 

 

 

 

 

 

 

 

14,875

 

 

 

14,875

 

Total Liabilities

 

 

 

 

 

 

 

 

14,875

 

 

 

14,875

 

 

 

 

As at March 31, 2022

 

Particulars

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Other investments - equity securities (FVOCI)

 

 

 

 

 

 

 

 

452

 

 

 

452

 

Other investments - equity securities (FVTPL)

 

 

 

 

 

 

 

 

3,412

 

 

 

3,412

 

Other investments - other securities (FVTPL)

 

 

68

 

 

 

 

 

 

 

 

 

68

 

Total Assets

 

 

68

 

 

 

 

 

 

3,864

 

 

 

3,932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (related to business combination)

 

 

 

 

 

 

 

 

10,075

 

 

 

10,075

 

Total Liabilities

 

 

 

 

 

 

 

 

10,075

 

 

 

10,075

 

Summary of Reconciliation Fair Value Measurements in Level 3 of Fair Value Hierarchy

 

  There were no transfers between Level 1, Level 2 and Level 3 during the year.

The following tables shows a reconciliation from the beginning balances to the ending balances for fair value measurement in Level 3 of the fair value hierarchy:

 

 

 

As at March 31, 2021

 

 

Particulars

 

Other

liabilities

(related to

business

combination)

 

 

Other

investments (equity securities-FVOCI)

 

 

Opening balances

 

 

14,921

 

 

 

3,584

 

 

Total gains and losses recognized in:

 

 

 

 

 

 

 

 

 

—profit or loss

 

 

(350

)

 

 

 

 

—other comprehensive income

 

 

 

 

 

 

 

 

 

-net change in fair value

 

 

 

 

 

1,825

 

 

-effect of movements in foreign

   exchange rates

 

 

304

 

 

 

 

 

Closing balances

 

 

14,875

 

 

 

5,409

 

 

 

 

 

 

 

As at March 31, 2022

 

Particulars

 

Other

liabilities

(related to

business

combination)

 

 

Other

investments (equity securities-FVOCI)

 

 

Other investments (equity securities - FVTPL)

 

Opening balances

 

 

14,875

 

 

 

5,409

 

 

 

 

Acquired during the year (refer note 9)

 

 

 

 

 

 

 

 

3,412

 

Total gains and losses recognized in:

 

 

 

 

 

 

 

 

 

 

 

 

-      profit or loss

 

 

1,181

 

 

 

 

 

 

 

-      other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

-net change in fair value

 

 

 

 

 

33,543

 

 

 

 

-effect of movements in foreign exchange rates

 

 

(368

)

 

 

 

 

 

 

Payment during the period (refer note 7 (b))

 

 

(5,613

)

 

 

 

 

 

 

Proceeds from sale of investment (refer note 9)

 

 

 

 

 

(38,500

)

 

 

 

Closing balances

 

 

10,075

 

 

 

452

 

 

 

3,412

 

Summary of Financial Instruments Measured at Fair Value

Financial Instruments measured at fair value:

 

Type

 

Valuation technique

 

Significant

unobservable inputs

 

Inter- relationship

between significant

unobservable inputs and

fair value measurement

Other investments - equity securities (FVOCI)

 

March 31, 2021: Discounted cash flows: The valuation model considers the present value of expected free cash flows, discounted using a risk adjusted discount rate.

 

Forecast annual revenue growth rate : March 31, 2021: 4% - 25%

Forecast EBITDA margin:

March 31, 2021: (3%) - 25%

Risk adjusted discount rate: March 31, 2021: 17.0%

 

The estimated fair value would increase (decrease) if :

  - the annual revenue growth rate were higher (lower)

  - the EBITDA margin were higher (lower)

  - the risk adjusted discount rate was lower (higher)

Other investments - equity securities (FVTPL)

 

Price of recent transaction

 

Not applicable

 

Not applicable

Other liabilities (related to business combination)

 

Discounted cash flows: The valuation model considers the present value of the expected future payments, discounted using a risk-adjusted discount rate.

 

Expected cash flows: USD 11,025 (March 31, 2021: USD 17,054)

Risk-adjusted discount rate: 10.2% (March 31, 2021: 10.2% )

 

The estimated fair value would increase (decrease) if:

– the expected cash flows were higher (lower);

– the risk-adjusted discount rate were lower (higher).

 

 

Summary of Financial Instruments Not Measured at Fair Value

Financial Instruments not measured at fair value:

 

Type

 

Valuation technique

 

Significant unobservable inputs

Other financial assets and liabilities*

 

Discounted cash flows

 

Not applicable

 

Notes: *

Other financial assets include trade and other receivables, term deposits, cash and cash equivalents, receivable from related party and other investments-other securities. Other financial liabilities include secured bank loans, trade and other payables, refund due to customers, convertible notes and lease liabilities.

Summary of Sensitivity Analysis for Other Investments

For the fair values of other investments-equity securities, reasonably possible changes of 100 basis points at the reporting date to one of the significant unobservable inputs, holding other inputs constant, would have the following effects:

 

 

 

For the year ended

March 31, 2021

 

 

 

Other Comprehensive Income

 

 

 

Increase

 

 

 

 

Decrease

 

Annual revenue growth rate

 

 

424

 

 

 

 

 

(414

)

EBITDA Margin

 

 

265

 

 

 

 

 

(265

)

Risk adjusted discount rate

 

 

(419

)

 

 

 

 

492

 

Summary of Other Liabilities Related to Business Combination

For the fair values of other liabilities related to business combination, reasonably possible changes of 100 basis points at the reporting date to one of the significant unobservable inputs, holding other inputs constant, would have the following effects:

 

 

 

For the year ended

March 31, 2021

 

 

For the year ended

March 31, 2022

 

 

 

Profit or loss

 

 

Profit or loss

 

 

 

Increase

 

 

Decrease

 

 

Increase

 

 

Decrease

 

Risk adjusted discount rate

 

 

179

 

 

 

(185

)

 

 

77

 

 

 

(79

)