|
Unaudited Consolidated Interim Financial Statements
|
|
|
Unaudited Balance Sheet
|
5
|
|
Unaudited Statements of Income for the Period
|
7
|
|
Unaudited Statements of Comprehensive Income
|
8 |
|
Unaudited Statement of Changes in Equity
|
9
|
|
Unaudited Statements of Cash Flows
|
10
|
|
Notes to the Unaudited Consolidated Interim Financial Statements
|
12
|
|
SINQIA S.A.
UNAUDITED CONSOLIDATED BALANCE SHEET
AS AT JUNE 30, 2023
(In
thousands of Brazilian reais - R$)
|
|
Note
|
06.30.2023
|
12.31.2022
|
||||||||||
|
ASSETS
|
||||||||||||
|
Current assets
|
||||||||||||
|
Cash and cash equivalents
|
5.a
|
)
|
119,806
|
37,941
|
||||||||
|
Short-term investments
|
5.b
|
)
|
98,420
|
151,766
|
||||||||
|
Trade receivables
|
6
|
56,250
|
40,881
|
|||||||||
|
Prepaid expenses
|
3,398
|
1,761
|
||||||||||
|
Recoverable taxes and contributions
|
7
|
6,871
|
15,840
|
|||||||||
|
Other receivables
|
5,549
|
2,861
|
||||||||||
|
Total current assets
|
290,294
|
251,050
|
||||||||||
|
Noncurrent assets
|
||||||||||||
|
Recoverable taxes and contributions
|
7
|
3,396
|
1,321
|
|||||||||
|
Financial assets
|
5.c
|
)
|
93,586
|
99,267
|
||||||||
|
Escrow deposits
|
15
|
126
|
197
|
|||||||||
|
Deferred income tax and social contribution
|
21.b
|
)
|
83,532
|
78,625
|
||||||||
|
Property and equipment
|
9
|
45,348
|
46,740
|
|||||||||
|
Intangible assets
|
10
|
1,088,372
|
1,078,113
|
|||||||||
|
Total noncurrent assets
|
1,314,360
|
1,304,263
|
||||||||||
|
TOTAL ASSETS
|
1,604,654
|
1,555,313
|
||||||||||
|
SINQIA S.A.
UNAUDITED CONSOLIDATED BALANCE SHEET
AS AT JUNE 30, 2023
(In
thousands of Brazilian reais - R$)
|
|
Note
|
06.30.2023
|
12.31.2022
|
||||||||||
|
LIABILITIES
|
||||||||||||
|
CURRENT LIABILITIES
|
||||||||||||
|
Debentures
|
11
|
37,114
|
74,500
|
|||||||||
|
Leases
|
23
|
28,959
|
24,334
|
|||||||||
|
Suppliers and service providers
|
9,743
|
4,724
|
||||||||||
|
Advances from customers
|
10,971
|
19,363
|
||||||||||
|
Payroll and related taxes
|
12
|
51,514
|
62,234
|
|||||||||
|
Profit for distribution
|
16.2.b
|
)
|
5,658
|
7,720
|
||||||||
|
Taxes payable
|
13
|
9,438
|
6,115
|
|||||||||
|
Payables for investment acquisition
|
14
|
47,577
|
79,101
|
|||||||||
|
Other payables
|
340
|
491
|
||||||||||
|
Total current liabilities
|
201,314
|
278,582
|
||||||||||
|
NONCURRENT LIABILITIES
|
||||||||||||
|
Debentures
|
11
|
323,567
|
162,156
|
|||||||||
|
Leases
|
23
|
39,764
|
47,439
|
|||||||||
|
Taxes payable
|
13
|
205
|
-
|
|||||||||
|
Provision for legal claims
|
15
|
130,319
|
139,866
|
|||||||||
|
Advances from customers
|
-
|
2,990
|
||||||||||
|
Payables for investment acquisition
|
14
|
75,317
|
111,637
|
|||||||||
|
Put option on non-controlling interests
|
24
|
166,247
|
142,270
|
|||||||||
|
Total noncurrent liabilities
|
735,419
|
606,358
|
||||||||||
|
EQUITY
|
||||||||||||
|
Capital
|
16.1
|
813,303
|
813,303
|
|||||||||
|
Treasury shares
|
16.4
|
(56,488
|
)
|
(58,174
|
)
|
|||||||
|
Share issuance costs
|
16.5
|
(48,890
|
)
|
(48,890
|
)
|
|||||||
|
Transactions with non-controlling shareholders
|
(136,292
|
)
|
(126,810
|
)
|
||||||||
|
Capital reserve
|
16.3
|
11,778
|
11,867
|
|||||||||
|
Earnings reserves
|
16.2
|
59,010
|
59,010
|
|||||||||
|
Loss for the period
|
(2,672
|
)
|
-
|
|||||||||
|
Total owners’ equity
|
639,749
|
650,306
|
||||||||||
|
Non-controlling interests
|
28,172
|
20,067
|
||||||||||
|
Total equity
|
667,921
|
670,373
|
||||||||||
|
TOTAL LIABILITIES AND EQUITY
|
1,604,654
|
1,555,313
|
||||||||||
|
SINQIA S.A.
UNAUDITED CONSOLIDATED STATEMENT OF INCOME
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais – R$, except basic/diluted earnings per share)
|
|
Note
|
06.30.2023
|
06.30.2022
|
||||||||||
|
NET REVENUE
|
17
|
330,835
|
290,678
|
|||||||||
|
Cost of services
|
18
|
(199,355
|
)
|
(169,002
|
)
|
|||||||
|
GROSS PROFIT
|
131,480
|
121,676
|
||||||||||
|
General, administrative and selling expenses
|
19
|
(98,741
|
)
|
(87,245
|
)
|
|||||||
|
OPERATING INCOME BEFORE FINANCIAL INCOME (EXPENSE)
|
32,739
|
34,431
|
||||||||||
|
Financial income (expense), net
|
20
|
(29,624
|
)
|
(26,244
|
)
|
|||||||
|
PROFIT BEFORE INCOME TAX AND SOCIAL CONTRIBUTION
|
3,115
|
8,187
|
||||||||||
|
INCOME TAX AND SOCIAL CONTRIBUTION
|
||||||||||||
|
Current
|
21.a
|
)
|
(7,593
|
)
|
(11,919
|
)
|
||||||
|
Deferred
|
21.a
|
)
|
5,069
|
6,799
|
||||||||
|
NET PROFIT FOR THE PERIOD
|
591
|
3,067
|
||||||||||
|
ATTRIBUTABLE TO:
|
||||||||||||
|
Company’s owners
|
(2,672
|
)
|
2,998
|
|||||||||
|
Non-controlling interests
|
3,263
|
69
|
||||||||||
|
EARNINGS (LOSS) PER SHARE (in reais – R$)
|
||||||||||||
|
Basic earnings (loss) per share
|
22
|
(0.031
|
)
|
0.035
|
||||||||
|
Diluted earnings (loss) per share
|
22
|
(0.031
|
)
|
0.035
|
||||||||
|
SINQIA S.A.
UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais – R$, except basic/diluted earnings per share)
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
NET PROFIT FOR THE PERIOD
|
591
|
3,067
|
||||||
|
Other comprehensive income
|
-
|
-
|
||||||
|
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD
|
591
|
3,067
|
||||||
|
ATTRIBUTABLE TO:
|
||||||||
|
Owners of the Company
|
(2,672
|
)
|
2,998
|
|||||
|
Non-controlling shareholders
|
3,263
|
69
|
|
SINQIA S.A.
UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
Earnings reserves
|
|
Note
|
Capital
|
Capital
reserve
|
Treasury
shares
|
Share
issuance
costs
|
Transactions
with non-
controlling
shareholders
|
Legal reserve
|
Earnings
retention
|
Retained
earnings
|
Equity
|
Non-
controlling
interests
|
Equity
|
|||||||||||||||||||||||||||||||||||||
|
Balances as at December 31, 2021
|
813,303
|
12,227
|
(40,896
|
)
|
(48,890
|
)
|
(61,208
|
)
|
3,542
|
43,373
|
-
|
721,451
|
19,081
|
740,532
|
||||||||||||||||||||||||||||||||||
|
Net profit for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,998
|
2,998
|
69
|
3,067
|
|||||||||||||||||||||||||||||||||||||
|
Put option on non-controlling interests
|
-
|
-
|
-
|
-
|
(65,602
|
)
|
-
|
-
|
-
|
(65,602
|
)
|
-
|
(65,602
|
)
|
||||||||||||||||||||||||||||||||||
|
Acquisition of non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,667
|
7,667
|
|||||||||||||||||||||||||||||||||||||
|
Purchase of treasury shares
|
16
|
-
|
-
|
(14,589
|
)
|
-
|
-
|
-
|
-
|
-
|
(14,589
|
)
|
-
|
(14,589
|
)
|
|||||||||||||||||||||||||||||||||
|
Share-based compensation
|
16
|
-
|
450
|
-
|
-
|
-
|
-
|
-
|
-
|
450
|
-
|
450
|
||||||||||||||||||||||||||||||||||||
|
Stock option exercise
|
-
|
(351
|
)
|
499
|
-
|
-
|
-
|
-
|
-
|
148
|
-
|
148
|
||||||||||||||||||||||||||||||||||||
|
Balances as at June 30, 2022
|
813,303
|
12,326
|
(54,986
|
)
|
(48,890
|
)
|
(126,810
|
)
|
3,542
|
43,373
|
2,998
|
644,856
|
26,817
|
671,673
|
||||||||||||||||||||||||||||||||||
|
Earnings reserves
|
|
Note
|
Capital
|
Capital
reserve
|
Treasury
shares
|
Share
issuance
costs
|
Transactions
with non-
controlling
shareholders
|
Legal
reserve
|
Earnings
retention
|
Loss for the
year
|
Equity
|
Non-
controlling
interests
|
Equity
|
|||||||||||||||||||||||||||||||||||||
|
Balances as at December 31, 2022
|
813,303
|
11,867
|
(58,174
|
)
|
(48,890
|
)
|
(126,810
|
)
|
4,381
|
54,629
|
-
|
650,306
|
20,067
|
670,373
|
||||||||||||||||||||||||||||||||||
|
Net profit (loss) for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,672
|
)
|
(2,672
|
)
|
3,263
|
591
|
|||||||||||||||||||||||||||||||||||
|
Put option on non-controlling interests
|
-
|
-
|
-
|
-
|
(9,482
|
)
|
-
|
-
|
-
|
(9,482
|
)
|
-
|
(9,482
|
)
|
||||||||||||||||||||||||||||||||||
|
Acquisition of non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,842
|
4,842
|
|||||||||||||||||||||||||||||||||||||
|
Share-based compensation
|
16
|
-
|
589
|
-
|
-
|
-
|
-
|
-
|
-
|
589
|
-
|
589
|
||||||||||||||||||||||||||||||||||||
|
Stock option exercise
|
-
|
(678
|
)
|
1,686
|
-
|
-
|
-
|
-
|
-
|
1,008
|
-
|
1,008
|
||||||||||||||||||||||||||||||||||||
|
Balances as at June 30, 2023
|
813,303
|
11,778
|
(56,488
|
)
|
(48,890
|
)
|
(136,292
|
)
|
4,381
|
54,629
|
(2,672
|
)
|
639,749
|
28,172
|
667,921
|
|||||||||||||||||||||||||||||||||
|
SINQIA S.A.
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net profit for the period
|
591
|
3,067
|
||||||
|
Adjustments to reconcile profit for the period:
|
||||||||
|
Share-based compensation plan
|
589
|
350
|
||||||
|
Depreciation and amortization
|
47,933
|
39,654
|
||||||
|
Income from short-term investments
|
(7,675
|
)
|
-
|
|||||
|
Recognition (reversal) of allowance for doubtful debts
|
1,221
|
(282
|
)
|
|||||
|
Provision (reversal of provision) for legal claims
|
(12,074
|
)
|
(1,788
|
)
|
||||
|
Interest and inflation adjustment to lawsuits
|
574
|
603
|
||||||
|
Accrued bonuses and profit sharing
|
8,115
|
9,417
|
||||||
|
Interest and PVA incurred
|
38,866
|
34,283
|
||||||
|
Measurement of call and put options
|
(2,029
|
)
|
(1,585
|
)
|
||||
|
Deferred income tax and social contribution
|
(5,069
|
)
|
(6,799
|
)
|
||||
|
Provision for current income tax and social contribution
|
7,593
|
11,919
|
||||||
|
Changes in operating assets and liabilities
|
||||||||
|
Trade receivables
|
(15,950
|
)
|
(1,691
|
)
|
||||
|
Escrow deposits
|
71
|
-
|
||||||
|
Recoverable taxes and contributions
|
5,160
|
(4,390
|
)
|
|||||
|
Other receivables
|
(4,275
|
)
|
(8,104
|
)
|
||||
|
Suppliers and service providers
|
4,835
|
2,587
|
||||||
|
Payroll and related taxes
|
(17,962
|
)
|
(6,526
|
)
|
||||
|
Taxes payable
|
3,364
|
(393
|
)
|
|||||
|
Legal claims paid
|
(1,044
|
)
|
(1,242
|
)
|
||||
|
Advances from customers
|
(11,382
|
)
|
(49
|
)
|
||||
|
CASH GENERATED BY OPERATIONS
|
41,452
|
61,588
|
||||||
|
Income tax and social contribution paid
|
(5,697
|
)
|
(11,788
|
)
|
||||
|
Interest paid
|
(26,635
|
)
|
(17,092
|
)
|
||||
|
NET CASH GENERATED BY OPERATIONS
|
9,120
|
40,151
|
|
SINQIA S.A.
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Purchase of property and equipment and intangible assets
|
(18,652
|
)
|
(8,955
|
)
|
||||
|
Acquisition of companies, net of cash acquired
|
(17,058
|
)
|
(438,637
|
)
|
||||
|
Short-term investments
|
61,021
|
481,631
|
||||||
|
Payables for investment acquisition
|
-
|
(25,876
|
)
|
|||||
|
Financial assets - securities
|
11,589
|
(14,695
|
)
|
|||||
|
NET CASH GENERATED BY (USED IN) INVESTING ACTIVITIES
|
36,900
|
(6,532
|
)
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Amortization of debentures
|
(125,659
|
)
|
(5,773
|
)
|
||||
|
Payment of leases
|
(11,776
|
)
|
(9,044
|
)
|
||||
|
Debentures issued
|
250,000
|
-
|
||||||
|
Purchase of treasury shares
|
-
|
(14,589
|
)
|
|||||
|
Payment of dividends
|
(3,231
|
)
|
(6,470
|
)
|
||||
|
Payables for investment acquisition
|
(73,489
|
)
|
-
|
|||||
|
NET CASH USED IN FINANCING ACTIVITIES
|
35,845
|
(35,876
|
)
|
|||||
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
81,865
|
(2,257
|
)
|
|||||
|
Cash and cash equivalents at the beginning of the period
|
37,941
|
24,192
|
||||||
|
Cash and cash equivalents at the end of the period
|
119,806
|
21,935
|
||||||
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
81,865
|
(2,257
|
)
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 1 |
GENERAL INFORMATION
|
| 1.1 |
Operations
|
| 1.2 |
Basis of preparation, presentation of interim financial statements, and summary of significant accounting policies
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 1.3 |
Consolidation
|
|
Direct subsidiaries
|
12.31.2022
|
12.31.2021
|
Core business
|
||
|
Sinqia Tecnologia Ltda.
|
100%
|
100%
|
Mainly engaged in the licensing, support and maintenance of standardized applications. It also develops new solutions, customizations and provides
specialized IT consulting.
|
||
|
Torq Inovação Digital Ltda.
|
100%
|
100%
|
CVC’s (Corporate Venture Capital) arm of the operation, engaged in strengthening the company’s innovation and accelerated growth strategy through
indirect investments in the fintech ecosystem.
|
||
|
Homie do Brasil Informática Ltda.
|
60%
|
60%
|
Engaged in developing e-signature solutions, in batch or not, with a series of companies and powers of authority.
|
||
|
Rosk Software S.A.
|
-
|
51%
|
Mainly engaged in the management of the post-credit flow and digital debt renegotiation.
|
|
Indirect subsidiaries
|
12.31.2022
|
12.31.2021
|
Core business
|
||
|
Lote45 Participações.
|
52%
|
-
|
Engaged in managing risks for asset managers.
|
||
|
Compliasset Software e Soluções Digitais S.A.
|
60%
|
-
|
Engaged in managing regulatory compliance programs within the SaaS model.
|
| 2 |
CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 2.1 |
Critical accounting estimates and assumptions
|
| 2.2 |
Critical judgments in applying accounting policies
|
| 2.3 |
New standards, amendments, and interpretations of technical pronouncements
|
| 3 |
FINANCIAL RISK MANAGEMENT
|
| 3.1 |
Financial risk factors
|
| 3.2 |
Capital management
|
| 3.3 |
Fair value estimate
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 3.4 |
Offset of financial instruments
|
| 4 |
SEGMENT REPORTING
|
| 5 |
CASH AND CASH EQUIVALENTS
|
|
06.30.2023
|
12.31.2022
|
|||||||
|
Banks
|
3,655
|
2,143
|
||||||
|
Highly liquid fixed-income securities in local currency (i)
|
116,151
|
35,798
|
||||||
|
119,806
|
37,941
|
|
06.30.2023
|
12.31.2022
|
|||||||
|
Fixed-income securities in local currency (i)
|
84,624
|
151,766
|
||||||
|
Guarantee amounts (ii)
|
13,796
|
-
|
||||||
|
98,420
|
151,766
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
06.30.2023
|
12.31.2022
|
|||||||
|
Guarantee amounts (ii)
|
25,500
|
38,563
|
||||||
|
Investments in private entities (iii)
|
46,929
|
44,828
|
||||||
|
Derivative financial instruments (iv)
|
21,157
|
15,876
|
||||||
|
93,586
|
99,267
|
| 6 |
TRADE RECEIVABLES
|
|
06.30.2023
|
12.31.2022
|
|||||||
|
Billed amounts
|
42,437
|
34,449
|
||||||
|
Unbilled services (i)
|
16,129
|
7,511
|
||||||
|
Estimated losses on doubtful debts
|
(2,316
|
)
|
(1,079
|
)
|
||||
|
56,250
|
40,881
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Balance at the beginning of the period
|
(1,079
|
)
|
(2,578
|
)
|
||||
|
Additions due to business acquisition (i)
|
(25
|
)
|
-
|
|||||
|
Additions
|
(1,271
|
)
|
(589
|
)
|
||||
|
Reversals
|
50
|
584
|
||||||
|
Actual losses
|
9
|
872
|
||||||
|
Balance at the end of the period
|
(2,316
|
)
|
(1,711
|
)
|
|
06.30.2023
|
12.31.2022
|
|||||||
|
Unbilled services
|
16,129
|
7,511
|
||||||
|
Current
|
36,313
|
29,869
|
||||||
|
Past-due:
|
||||||||
|
Up to 90 days
|
3,790
|
3,481
|
||||||
|
From 91 to 180 days
|
1,228
|
248
|
||||||
|
From 181 to 270 days
|
70
|
33
|
||||||
|
From 271 to 360 days
|
175
|
20
|
||||||
|
Over 360 days
|
861
|
798
|
||||||
|
58,566
|
41,960
|
| 7 |
RECOVERABLE TAXES AND CONTRIBUTIONS
|
|
06.30.2023
|
12.31.2022
|
|||||||
|
Withholding income tax (IRRF) and income tax and social contribution (IRPJ/CSLL) for offset (i)
|
10,218
|
17,046
|
||||||
|
Withholding taxes on revenue (PIS and COFINS) and social contribution (CS)
|
26
|
47
|
||||||
|
Other
|
23
|
68
|
||||||
|
10,267
|
17,161
|
|||||||
|
Current
|
6,871
|
15,840
|
||||||
|
Noncurrent
|
3,396
|
1,321
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 8 |
RELATED PARTIES
|
| a) |
Information on related parties
|
| b) |
Management compensation
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Payroll and related taxes
|
5,217
|
2,620
|
||||||
|
Benefits
|
748
|
212
|
||||||
|
Variable bonus and share-based payment
|
4,811
|
1,753
|
||||||
|
10,776
|
4,585
|
| c) |
Stock Option Plan
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
Grants
|
Fair value assumptions
|
||||||||||||||||||||
|
Date
|
Number
of stock
options
|
Exercise
price
in reais
|
Fair value of
the shares
in reais
|
Volatility
|
Risk-free
rate
|
Maturity period
|
|||||||||||||||
|
09/30/2019
|
98,646
|
22.08
|
18.70
|
47.82
|
%
|
9.75
|
%
|
4 years
|
|||||||||||||
|
03/31/2021
|
200,424
|
17.24
|
25.50
|
48.26
|
%
|
6.00
|
%
|
4 years
|
|||||||||||||
|
05/31/2021
|
86,382
|
29.56
|
22.46
|
47.82
|
%
|
7.00
|
%
|
4 years
|
|||||||||||||
|
09/02/2021
|
70,044
|
30.03
|
23.10
|
47.82
|
%
|
7.00
|
%
|
4 years
|
|||||||||||||
|
04/30/2022
|
273,008
|
14.90
|
19.08
|
47.82
|
%
|
9.38
|
%
|
4 years
|
|||||||||||||
|
04/20/2023
|
641,069
|
9.10
|
18.79
|
45.09
|
%
|
9.78
|
%
|
4 years
|
|||||||||||||
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 9 |
PROPERTY AND EQUIPMENT
|
|
06.30.2023
|
12.31.2022
|
|
Useful life
|
Accumulated
|
|||||||||||||||||||
|
(years)
|
Cost
|
depreciation
|
Net
|
Net
|
||||||||||||||||
|
Facilities and improvements
|
9 – 10
|
9,617
|
(6,297
|
)
|
3,320
|
3,553
|
||||||||||||||
|
Electric devices and materials
|
9 – 12
|
730
|
(491
|
)
|
239
|
271
|
||||||||||||||
|
Furniture and fixtures
|
9 – 12
|
3,481
|
(2,304
|
)
|
1,177
|
1,476
|
||||||||||||||
|
Right-of-use asset
|
2 – 10
|
39,721
|
(14,509
|
)
|
25,212
|
26,565
|
||||||||||||||
|
Computers and peripherals
|
4 – 5
|
25,246
|
(12,640
|
)
|
12,606
|
11,990
|
||||||||||||||
|
Vehicles
|
5
|
265
|
(91
|
)
|
174
|
205
|
||||||||||||||
|
Buildings
|
25
|
2,798
|
(178
|
)
|
2,620
|
2,680
|
||||||||||||||
|
81,858
|
(36,510
|
)
|
45,348
|
46,740
|
||||||||||||||||
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
Facilities and
improvements
|
Electric
devices and
materials
|
Furniture and
fixtures
|
Right-of-use
asset
|
Computers
and
peripherals
|
Vehicles
|
Buildings
|
Total
|
|||||||||||||||||||||||||
|
Balances as at December 31, 2021
|
5,561
|
329
|
1,807
|
28,384
|
11,750
|
-
|
-
|
47,831
|
||||||||||||||||||||||||
|
Additions
|
1,044
|
5
|
350
|
-
|
4,805
|
-
|
-
|
6,204
|
||||||||||||||||||||||||
|
Additions relating to IFRS 16
|
-
|
-
|
-
|
3,517
|
-
|
-
|
-
|
3,517
|
||||||||||||||||||||||||
|
Additions due to business acquisition
|
170
|
74
|
540
|
-
|
368
|
268
|
2,849
|
4,269
|
||||||||||||||||||||||||
|
Write-offs
|
-
|
-
|
-
|
-
|
(6
|
)
|
-
|
-
|
(6
|
)
|
||||||||||||||||||||||
|
Depreciation
|
(3,222
|
)
|
(137
|
)
|
(1,221
|
)
|
(5,336
|
)
|
(4,927
|
)
|
(63
|
)
|
(169
|
)
|
(15,075
|
)
|
||||||||||||||||
|
Balances as at December 31, 2022
|
3,553
|
271
|
1,476
|
26,565
|
11,990
|
205
|
2,680
|
46,740
|
||||||||||||||||||||||||
|
Additions
|
8
|
-
|
34
|
-
|
2,695
|
-
|
-
|
2,737
|
||||||||||||||||||||||||
|
Additions relating to IFRS 16 (i)
|
-
|
-
|
-
|
1,443
|
-
|
-
|
-
|
1,443
|
||||||||||||||||||||||||
|
Additions due to business acquisition (ii)
|
62
|
-
|
19
|
85
|
28
|
-
|
-
|
194
|
||||||||||||||||||||||||
|
Depreciation
|
(303
|
)
|
(32
|
)
|
(352
|
)
|
(2,881
|
)
|
(2,107
|
)
|
(31
|
)
|
(60
|
)
|
(5,766
|
)
|
||||||||||||||||
|
Balances as at June 30, 2023
|
3,320
|
239
|
1,177
|
25,212
|
12,606
|
174
|
2,620
|
45,348
|
||||||||||||||||||||||||
| (i) |
The additions relating to IFRS 16 consist of the recognition of the right of use of new property lease contracts.
|
| (ii) |
In 2022, it refers to assets derived from the business combination of Newcon Software Ltda., Sinqia Seguridade Ltda. and Lote45 Participações S.A. and, in 2023, from the business combination of
Compliasset Software e Soluções Digitais S.A.
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
10
|
INTANGIBLE ASSETS
|
|
06.30.2023
|
12.31.2022
|
|
Useful
life
(years)
|
Cost
|
Accumulated
amortization
and
impairment
|
Net
|
Net
|
||||||||||||||||
|
Goodwill on acquisition of subsidiaries
|
-
|
647,888
|
(2,860
|
)
|
645,028
|
630,596
|
||||||||||||||
|
Software licenses
|
1-5
|
40,412
|
(28,372
|
)
|
12,040
|
8,988
|
||||||||||||||
|
Trademarks and patents
|
5-10
|
62,822
|
(14,349
|
)
|
48,473
|
51,044
|
||||||||||||||
|
Software acquired
|
5
|
106,848
|
(42,551
|
)
|
64,297
|
65,152
|
||||||||||||||
|
Customer portfolio
|
10
|
338,749
|
(69,248
|
)
|
269,501
|
276,303
|
||||||||||||||
|
Non-compete agreement
|
5
|
4,036
|
(3,313
|
)
|
723
|
1,121
|
||||||||||||||
|
Development of new products
|
5
|
9,634
|
-
|
9,634
|
4,262
|
|||||||||||||||
|
Right of use - servers
|
1-3
|
70,369
|
(31,693
|
)
|
38,676
|
40,647
|
||||||||||||||
|
1,280,758
|
(192,386
|
)
|
1,088,372
|
1,078,113
|
||||||||||||||||
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
Goodwill on
acquisition of
subsidiaries (i)
|
Software
licenses
|
Trademarks and
patents
|
Software
acquired
|
Customer
portfolio
|
Non-compete
agreement
|
Development
of new
products
|
Right-of-use
assets
|
Total
|
||||||||||||||||||||||||||||
|
Balances as at December 31, 2021
|
285,286
|
5,054
|
19,729
|
38,648
|
89,844
|
1,916
|
-
|
48,406
|
488,883
|
|||||||||||||||||||||||||||
|
Additions
|
-
|
12,536
|
-
|
-
|
-
|
-
|
4,262
|
-
|
16,798
|
|||||||||||||||||||||||||||
|
Additions – right of use
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,323
|
8,323
|
|||||||||||||||||||||||||||
|
Additions due to business acquisition
|
345,310
|
2,876
|
39,610
|
39,607
|
216,757
|
-
|
-
|
-
|
644,160
|
|||||||||||||||||||||||||||
|
Amortization
|
-
|
(11,478
|
)
|
(8,295
|
)
|
(13,103
|
)
|
(30,298
|
)
|
(795
|
)
|
-
|
(16,082
|
)
|
(80,051
|
)
|
||||||||||||||||||||
|
Balances as at December 31, 2022
|
630,596
|
8,988
|
51,044
|
65,152
|
276,303
|
1,121
|
4,262
|
40,647
|
1,078,113
|
|||||||||||||||||||||||||||
|
Additions
|
-
|
10,541
|
-
|
-
|
-
|
-
|
5,372
|
-
|
15,913
|
|||||||||||||||||||||||||||
|
Additions – right of use (ii)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,993
|
8,993
|
|||||||||||||||||||||||||||
|
Additions due to business acquisition (iii)
|
14,432
|
-
|
1,527
|
6,204
|
7,321
|
-
|
-
|
-
|
29,484
|
|||||||||||||||||||||||||||
|
Write-offs
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,964
|
)
|
(1,964
|
)
|
|||||||||||||||||||||||||
|
Amortization
|
-
|
(7,489
|
)
|
(4,098
|
)
|
(7,059
|
)
|
(14,123
|
)
|
(398
|
)
|
-
|
(9,000
|
)
|
(42,167
|
)
|
||||||||||||||||||||
|
Balances as at June 30, 2023
|
645,028
|
12,040
|
48,473
|
64,297
|
269,501
|
723
|
9,634
|
38,676
|
1,088,372
|
|||||||||||||||||||||||||||
| (i) |
The total goodwill balance is allocated to the Company’s sole cash-generating unit.
|
| (ii) |
The additions relating to IFRS 16 consist of the recognition of the right of use of new server lease contracts.
|
| (iii) |
Refers to assets derived from the business combination of Compliasset Software e Soluções Digitais S.A.
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 11 |
DEBENTURES
|
|
|
Charges |
Maturity
|
06.30.2023
|
12.31.2022
|
|||||||
|
1st issuance of debentures (i)
|
CDI+1.50%
|
02/22/2024
|
-
|
14,634
|
|||||||
|
2nd issuance of debentures (ii)
|
CDI+2.30%
|
07/15/2026
|
113,450
|
222,022
|
|||||||
|
3rd issuance of debentures (ii)
|
CDI+2.30%
|
06/27/2028
|
247,231
|
-
|
|||||||
|
Total
|
360,681
|
236,656
|
|||||||||
|
Current
|
37,114
|
74,500
|
|||||||||
|
Noncurrent
|
323,567
|
162,156
|
| (i) |
The first issuance of simple, non-convertible debentures is guaranteed by credit rights arising from receivables. The
remaining balance of such issuance was settled in June 2023.
|
| (ii) |
The second issuance of simple, non-convertible debentures is guaranteed by credit rights from the current accounts linked to the transaction and the funds deposited in these accounts, arising
from the agreements entered into between the Company and its customers. A portion of such issuance balance was paid in June 2023.
|
| (iii) |
The third issuance of simple, non-convertible debentures is guaranteed by credit rights from the current accounts linked to the transaction and the funds deposited in these accounts, arising from
the agreements entered into between the Company and its customers.
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Balance at the beginning of the period
|
236,656
|
173,639
|
||||||
|
Borrowings
|
250,000
|
-
|
||||||
|
Interest incurred
|
17,407
|
11,619
|
||||||
|
Interest paid
|
(17,723
|
)
|
(11,603
|
)
|
||||
|
Amortization
|
(125,659
|
)
|
(5,773
|
)
|
||||
|
Balance at the end of the period
|
360,681
|
167,882
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
2023
|
19,163
|
21,509
|
||||||
|
2024
|
67,152
|
49,305
|
||||||
|
2025
|
98,403
|
38,855
|
||||||
|
2026
|
83,178
|
36,764
|
||||||
|
2027
|
61,856
|
21,449
|
||||||
|
2028
|
30,929
|
-
|
||||||
|
360,681
|
167,882
|
| (a) |
Covenants
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 12 |
PAYROLL AND RELATED TAXES
|
|
06.30.2023
|
12.31.2022
|
|||||||
|
Social Security Tax (INSS) and Severance Pay Fund (FGTS) payable
|
8,320
|
10,172
|
||||||
|
13th salary
|
3,004
|
-
|
||||||
|
Withholding income tax (IRRF) on wages
|
5,629
|
7,256
|
||||||
|
Vacation pay
|
30,077
|
26,655
|
||||||
|
Bonus, commission, and profit sharing (i)
|
2,777
|
17,320
|
||||||
|
Other
|
1,707
|
831
|
||||||
|
51,514
|
62,234
|
| (i) |
The accrued bonuses and profit sharing are recorded on a monthly basis and depend on the attainment of corporate and employees’ individual goals. These amounts are paid in March and/or April of the subsequent year.
|
| 13 |
TAXES PAYABLE
|
|
06.30.2023
|
12.31.2022
|
|||||||
|
Income tax (IR) and social contribution (CS) payable
|
5,124
|
3,252
|
||||||
|
Service tax (ISS) payable
|
2,235
|
1,907
|
||||||
|
Taxes on revenue (PIS/COFINS) payable
|
1,826
|
769
|
||||||
|
Other taxes payable
|
458
|
187
|
||||||
|
9,643
|
6,115
|
|||||||
|
Current
|
9,438
|
6,115
|
||||||
|
Noncurrent
|
205
|
-
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 14 |
PAYABLES FOR INVESTMENT ACQUISITION
|
|
06.30.2023
|
12.31.2022
|
|||||||
|
Acquisition:
|
||||||||
|
Atena
|
3,243
|
4,082
|
||||||
|
ADSPrev
|
530
|
1,070
|
||||||
|
SoftPar
|
3,083
|
6,230
|
||||||
|
Stock&Info
|
1,037
|
965
|
||||||
|
Tree Solution
|
3,389
|
3,203
|
||||||
|
Fromtis
|
3,244
|
7,516
|
||||||
|
ISP
|
32,880
|
42,372
|
||||||
|
Dendron
|
1,800
|
3,568
|
||||||
|
Simply
|
2,200
|
4,361
|
||||||
|
Lote45
|
-
|
26,833
|
||||||
|
Mercer
|
4,559
|
7,316
|
||||||
|
Newcon
|
61,428
|
83,222
|
||||||
|
Compliasset
|
5,401
|
-
|
||||||
|
122,894
|
190,738
|
|||||||
|
Current
|
47,577
|
79,101
|
||||||
|
Noncurrent
|
75,317
|
111,637
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Balance at the beginning of the period
|
190,738
|
93,818
|
||||||
|
Interest incurred
|
5,951
|
4,060
|
||||||
|
Addition due to business acquisition (i)
|
5,217
|
109,031
|
||||||
|
Interest paid
|
(5,523
|
)
|
(1,194
|
)
|
||||
|
Amortization
|
(73,489
|
)
|
(25,876
|
)
|
||||
|
Balance at the end of the period
|
122,894
|
179,839
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
2022
|
-
|
5,071
|
||||||
|
2023
|
1,564
|
66,592
|
||||||
|
2024
|
53,521
|
43,712
|
||||||
|
2025
|
30,235
|
28,701
|
||||||
|
2026
|
24,436
|
23,134
|
||||||
|
2027
|
13,138
|
12,629
|
||||||
|
122,894
|
179,839
|
| 15 |
PROVISION FOR LEGAL CLAIMS
|
|
06.30.2023
|
12.31.2022
|
|||||||
|
Civil
|
10,785
|
11,784
|
||||||
|
Labor
|
43,016
|
46,982
|
||||||
|
Tax
|
76,518
|
81,100
|
||||||
|
130,319
|
139,866
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Balance at the beginning of the period
|
139,866
|
58,347
|
||||||
|
Additions (i)
|
1,185
|
1,954
|
||||||
|
Additions due to business acquisition (ii)
|
2,997
|
72,942
|
||||||
|
Reversals
|
(13,259
|
)
|
(3,742
|
)
|
||||
|
Interest incurred
|
574
|
603
|
||||||
|
Payments
|
(1,044
|
)
|
(1,242
|
)
|
||||
|
Balance at the end of the period
|
130,319
|
128,862
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| a) |
Labor
|
| b) |
Tax
|
| c) |
Civil
|
| 16 |
EQUITY
|
| 16.1 |
Capital
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
06.30.2023
|
12.31.2022
|
|||||||||||||||
|
Shareholders
|
Shares
|
%
|
Shares
|
%
|
||||||||||||
|
HIX Investimentos Ltda.
|
10,688,562
|
12.15
|
%
|
9,588,025
|
10.90
|
%
|
||||||||||
|
SK Tarpon
|
6,874,500
|
7.82
|
%
|
4,405,877
|
5.01
|
%
|
||||||||||
|
Antônio Luciano de Camargo Filho
|
6,483,352
|
7.37
|
%
|
6,483,752
|
7.37
|
%
|
||||||||||
|
Bernardo Francisco Pereira Gomes
|
5,675,750
|
6.45
|
%
|
5,689,450
|
6.47
|
%
|
||||||||||
|
Treasury shares
|
3,262,377
|
3.71
|
%
|
3,362,360
|
3.82
|
%
|
||||||||||
|
Other shareholders (i)
|
54,957,431
|
62.50
|
%
|
58,412,508
|
66.43
|
%
|
||||||||||
|
87,941,972
|
100.00
|
%
|
87,941,972
|
100.00
|
%
|
|||||||||||
| 16.2 |
Earnings reserve
|
|
a)
|
Legal reserve
|
|
b)
|
Dividends and interest on capital
|
| 16.3 |
Capital reserve
|
| 16.4 |
Treasury shares
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 16.5 |
Share issuance costs
|
| 16.6 |
Non-controlling interests
|
| 17 |
NET OPERATING REVENUE
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Software
|
283,790
|
246,794
|
||||||
|
Services
|
47,045
|
43,884
|
||||||
|
330,835
|
290,678
|
| 18 |
COSTS OF SERVICES
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Outside services
|
27,583
|
25,797
|
||||||
|
Personnel, payroll taxes and benefits
|
161,147
|
136,149
|
||||||
|
Depreciation and amortization
|
6,164
|
5,105
|
||||||
|
Other costs
|
4,461
|
1,951
|
||||||
|
199,355
|
169,002
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 19 |
GENERAL, ADMINISTRATIVE AND SELLING EXPENSES
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Outside services
|
6,109
|
6,787
|
||||||
|
Personnel, payroll taxes, benefits and bonuses
|
52,486
|
39,341
|
||||||
|
Commissions
|
2,946
|
2,309
|
||||||
|
Rents, insurance, common area maintenance fees and other
|
1,797
|
1,488
|
||||||
|
Increase in (reversal of) provision for legal claims
|
(12,074
|
)
|
1,958
|
|||||
|
Increase in (reversal of) allowance for doubtful debts
|
1,221
|
(282
|
)
|
|||||
|
Depreciation and amortization
|
41,769
|
30,803
|
||||||
|
Other expenses
|
4,487
|
4,841
|
||||||
|
98,741
|
87,245
|
| 20 |
FINANCIAL INCOME (EXPENSE)
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Financial income:
|
||||||||
|
Income from short-term investments
|
7,675
|
7,443
|
||||||
|
Fair value adjustment to financial instruments
|
2,029
|
-
|
||||||
|
Other finance income
|
1,017
|
144
|
||||||
|
10,721
|
7,587
|
|||||||
|
Financial expenses:
|
||||||||
|
Interest on investment acquisition
|
(5,951
|
)
|
(4,060
|
)
|
||||
|
Interest on debentures
|
(17,407
|
)
|
(11,619
|
)
|
||||
|
Interest on leases
|
(3,639
|
)
|
(4,343
|
)
|
||||
|
Present value adjustment to call/put option
|
(11,869
|
)
|
(12,676
|
)
|
||||
|
Interest and inflation adjustment to lawsuits
|
(574
|
)
|
(603
|
)
|
||||
|
Other finance costs
|
(905
|
)
|
(530
|
)
|
||||
|
(40,345
|
)
|
(33,831
|
)
|
|||||
|
Financial income (expenses), net
|
(29,624
|
)
|
(26,244
|
)
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| 21 |
PROVISION FOR INCOME TAX AND SOCIAL CONTRIBUTION
|
| a) |
Reconciliation of income tax and social contribution (expense) income
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Profit before income tax and social contribution
|
3,115
|
8,187
|
||||||
|
Statutory rate
|
34
|
%
|
34
|
%
|
||||
|
Income tax and social contribution at the combined rate
|
(1,059
|
)
|
(2,784
|
)
|
||||
|
Adjustments to the effective rate:
|
-
|
-
|
||||||
|
Bonus expenses
|
(2,779
|
)
|
(1,853
|
)
|
||||
|
Deemed income in subsidiaries (i)
|
693
|
627
|
||||||
|
Other permanent differences
|
621
|
(1,110
|
)
|
|||||
|
Income tax and social contribution expenses
|
(2,524
|
)
|
(5,120
|
)
|
||||
|
Income tax and social contribution:
|
||||||||
|
Current
|
(7,593
|
)
|
(11,919
|
)
|
||||
|
Deferred
|
5,069
|
6,799
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| b) |
Deferred income tax and social contribution - assets
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Noncurrent assets
|
||||||||
|
Tax loss carryforwards
|
64,874
|
47,688
|
||||||
|
Allowance for doubtful debts
|
778
|
559
|
||||||
|
Accrued profit sharing
|
-
|
294
|
||||||
|
Provisions for legal claims and other obligations
|
35,198
|
41,470
|
||||||
|
Amortization of tax goodwill in business combinations
|
(23,893
|
)
|
(21,819
|
)
|
||||
|
Other provisions
|
(53
|
)
|
(186
|
)
|
||||
|
Change in the fair value of financial assets
|
4,990
|
1,643
|
||||||
|
Leases
|
1,638
|
9,545
|
||||||
|
83,532
|
79,194
|
| 22 |
EARNINGS PER SHARE
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Net profit (loss) attributable to the Company’s owners
|
(2,672
|
)
|
2,998
|
|||||
|
Weighted average number of outstanding common shares
|
86,346,025
|
84,892,257
|
||||||
|
Basic earnings (loss) per share – R$
|
(0.031
|
)
|
0.035
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Net profit (loss) attributable to the Company’s owners
|
(2,672
|
)
|
2,998
|
|||||
|
Weighted average number of outstanding common shares
|
86,346,025
|
84,892,257
|
||||||
|
Potential increase in common shares due to the stock option and restricted share plan (*)
|
-
|
906,220
|
||||||
|
Diluted earnings (loss) per share - R$
|
(0.031
|
)
|
0.035
|
| 23 |
LEASES
|
|
|
Final
maturity
|
06.30.2023
|
12.31.2022
|
||||||
|
Belo Horizonte office
|
12/31/2028
|
5,658
|
5,761
|
||||||
|
São Paulo office
|
07/01/2028
|
21,912
|
22,535
|
||||||
|
Curitiba office
|
08/31/2023
|
158
|
617
|
||||||
|
Taubaté office
|
04/01/2025
|
88
|
-
|
||||||
|
Oracle do Brasil (servers)
|
12/31/2023
|
317
|
-
|
||||||
|
Solo Network (servers)
|
07/31/2025
|
40,590
|
40,759
|
||||||
|
Claranet (servers)
|
09/30/2026
|
-
|
2,101
|
||||||
|
Total
|
68,723
|
71,773
|
|||||||
|
Current
|
28,959
|
24,334
|
|||||||
|
Noncurrent
|
39,764
|
47,439
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Balance at the beginning of the period
|
71,773
|
79,470
|
||||||
|
Additions
|
10,536
|
9,645
|
||||||
|
Interest incurred
|
3,639
|
4,343
|
||||||
|
Interest paid
|
(3,389
|
)
|
(4,295
|
)
|
||||
|
Amortization
|
(11,776
|
)
|
(9,044
|
)
|
||||
|
Write-offs
|
(2,060
|
)
|
-
|
|||||
|
Balance at the end of the period
|
68,723
|
80,119
|
| 24 |
PUT OPTION ON NON-CONTROLLING INTERESTS
|
|
|
Exercise date |
06.30.2023
|
12.31.2022
|
||||||
|
Homie do Brasil Informática Ltda.
|
07/31/2025
|
19,598
|
17,982
|
||||||
|
Rosk Software S.A.
|
04/30/2025 and
04/30/2026
|
35,512
|
32,799
|
||||||
|
Lote45 Participações S.A.
|
04/30/2027
|
98,400
|
91,489
|
||||||
|
Compliasset Software e Soluções Digitais S.A.
|
09/30/2026
|
12,737
|
-
|
||||||
|
Total
|
166,247
|
142,270
|
| 25 |
NON-CASH TRANSACTIONS
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
06.30.2023
|
06.30.2022
|
|||||||
|
Recognition of lease assets/liabilities
|
8,376
|
9,903
|
||||||
|
Portion retained in the payment for investment acquisition
|
300
|
110,041
|
||||||
|
Business combination
|
(3,665
|
)
|
(309,877
|
)
|
| 26 |
BUSINESS COMBINATIONS
|
|
a)
|
Newcon Software S.A.
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
Cash disbursed
|
338,872
|
|||
|
Payment in installments
|
82,500
|
|||
|
Total consideration transferred
|
421,372
|
| ACQUIREE’S BALANCE SHEET |
|
01/06/2022
|
01/06/2022
|
||||||||
|
Current assets
|
Current liabilities
|
||||||||
|
Cash and cash equivalents
|
3,590
|
Borrowings and financing
|
4,066
|
||||||
|
Trade receivables
|
2,708
|
Advances from customers
|
4,715
|
||||||
|
Recoverable taxes
|
758
|
Trade payables
|
66
|
||||||
|
Advances to employees
|
118
|
Taxes payable
|
2,773
|
||||||
|
Advances to suppliers
|
79
|
Payroll and related taxes
|
2,957
|
||||||
|
Prepaid expenses
|
7
|
Payables
|
107
|
||||||
|
Other assets
|
2,251
|
||||||||
|
Total current assets
|
9,511
|
Total current liabilities
|
14,684
|
||||||
|
Noncurrent assets
|
Noncurrent liabilities
|
||||||||
|
Property and equipment
|
3,788
|
Provision for legal claims
|
63,340
|
||||||
|
Intangible assets
|
242,212
|
||||||||
|
Deferred income tax on contingencies
|
21,536
|
||||||||
|
Total noncurrent assets
|
267,536
|
Total noncurrent liabilities
|
63,340
|
||||||
|
Total equity
|
199,023
|
||||||||
|
Total assets
|
277,047
|
Total liabilities
|
277,047
|
||||||
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
Total consideration transferred
|
421,372
|
|||
|
(-) Fair value of the main assets acquired:
|
||||
|
Software
|
(16,730
|
)
|
||
|
Customer portfolio
|
(195,893
|
)
|
||
|
Trademark
|
(26,765
|
)
|
||
|
Deferred tax assets
|
(21,536
|
)
|
||
|
(+) Fair value of the main liabilities assumed:
|
||||
|
Contingencies
|
63,340
|
|||
|
(-) Total identifiable net assets at fair value on the acquisition date
|
1,439
|
|||
|
Goodwill on expected future earnings arising on acquisition
|
222,349
|
|||
|
|
||||
|
Goodwill expected to be deductible for tax purposes
|
181,986
|
|
Intangible assets
|
Amount
|
Useful life
|
Amortization
method
|
||||
|
Software
|
16,730
|
10 years
|
Straight-line
|
||||
|
Customer portfolio
|
195,893
|
15 years
|
Straight-line
|
||||
|
Trademark
|
26,765
|
8 years
|
Straight-line
|
||||
|
b)
|
Mercer Seguridade Ltda.
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
Cash disbursed
|
25,754
|
|||
|
Payment in installments
|
7,000
|
|||
|
Price adjustment as per contract
|
5,120
|
|||
|
Total consideration transferred
|
37,874
|
| ACQUIREE’S BALANCE SHEET |
|
02/01/2022
|
02/01/2022
|
||||||||
|
Current assets
|
Current liabilities
|
||||||||
|
Cash and cash equivalents
|
344
|
Suppliers and service providers
|
1
|
||||||
|
Trade receivables
|
3,475
|
Advances from customers
|
374
|
||||||
|
Taxes payable
|
587
|
||||||||
|
Payroll and related taxes
|
2,247
|
||||||||
|
Total current assets
|
3,819
|
Total current liabilities
|
3,209
|
||||||
|
Noncurrent assets
|
Noncurrent liabilities
|
||||||||
|
Deferred income tax
|
837
|
||||||||
|
Intangible assets
|
24,750
|
Contingencies
|
2,462
|
||||||
|
Total noncurrent assets
|
25,587
|
Total noncurrent liabilities
|
2,462
|
||||||
|
Total equity
|
23,735
|
||||||||
|
Total assets
|
29,406
|
Total liabilities
|
29,406
|
||||||
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
Total consideration transferred
|
37,874
|
|||
|
(-) Fair value of the main assets acquired:
|
||||
|
Software
|
(11,617
|
)
|
||
|
Customer portfolio
|
(13,133
|
)
|
||
|
Deferred tax assets
|
(837
|
)
|
||
|
(+) Fair value of the main liabilities assumed:
|
||||
|
Contingencies
|
2,462
|
|||
|
Payroll and related taxes
|
2,246
|
|||
|
(-)Total identifiable net assets at fair value on the acquisition date
|
2,857
|
|||
|
Goodwill on expected future earnings arising on acquisition
|
14,138
|
|||
|
|
||||
|
Goodwill expected to be deductible for tax purposes
|
13,123
|
|
Intangible assets
|
Useful life
|
Amortization
method
|
|
Software
|
12.5 years
|
Straight-line
|
|
Customer portfolio
|
13 years
|
Straight-line
|
| c) |
Lote45 Participações S.A.
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
Cash disbursed
|
91,371
|
|||
|
Increase in variable price
|
24,805
|
|||
|
Total consideration transferred
|
116,176
|
| ACQUIREE’S BALANCE SHEET |
|
01/18/2022
|
01/18/2022
|
||||||||
|
Current assets
|
Current liabilities
|
||||||||
|
Cash and cash equivalents
|
2,818
|
Suppliers and service providers
|
167
|
||||||
|
Trade receivables
|
1,471
|
Advances from customers
|
53
|
||||||
|
Recoverable taxes
|
7
|
Taxes payable
|
745
|
||||||
|
Advances to employees
|
21
|
Payroll and related taxes
|
1,662
|
||||||
|
Advances to suppliers
|
1
|
Payables
|
375
|
||||||
|
Prepaid expenses
|
13
|
||||||||
|
Other assets
|
342
|
||||||||
|
Total current assets
|
4,673
|
Total current liabilities
|
3,002
|
||||||
|
Noncurrent assets
|
Noncurrent liabilities
|
||||||||
|
Property and equipment
|
479
|
||||||||
|
Intangible assets
|
31,855
|
Contingencies
|
13,728
|
||||||
|
Other payables
|
315
|
||||||||
|
Total noncurrent assets
|
32,334
|
Total noncurrent liabilities
|
14,043
|
||||||
|
Total equity
|
19,962
|
||||||||
|
Total assets
|
37,007
|
Total liabilities
|
37,007
|
||||||
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
Total consideration transferred
|
116,176
|
|||
|
(-) Fair value of the main assets acquired:
|
||||
|
Software
|
(11,279
|
)
|
||
|
Trademark
|
(12,845
|
)
|
||
|
Customer portfolio
|
(7,732
|
)
|
||
|
(+) Fair value of the main liabilities assumed:
|
||||
|
Contingencies
|
13,728
|
|||
|
(-) Total identifiable net assets at fair value on the acquisition date
|
1,853
|
|||
|
(-) Total amount of non-controlling interests
|
(9,600
|
)
|
||
|
Goodwill on expected future earnings arising on acquisition
|
105,795
|
|||
|
|
||||
|
Goodwill expected to be deductible for tax purposes
|
88,022
|
|
Intangible assets
|
Useful life
|
Amortization
method
|
|
Software
|
7.5 years
|
Straight-line
|
|
Trademark
|
6.7 years
|
Straight-line
|
|
Customer portfolio
|
2.1 years
|
Straight-line
|
| d) |
Compliasset
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
60
|
%
|
|||
|
Cash disbursed
|
16,448
|
|||
|
Price adjustment as per contract
|
300
|
|||
|
Increase in variable price (Earn Out)
|
4,917
|
|||
|
Total consideration transferred
|
21,665
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
| ACQUIREE’S BALANCE SHEET |
|
03/07/2023
|
03/07/2023
|
||||||||
|
Current assets
|
Current liabilities
|
||||||||
|
Cash and cash equivalents
|
2
|
Suppliers and service providers
|
33
|
||||||
|
Short-term investments
|
640
|
Taxes payable
|
164
|
||||||
|
Trade receivables
|
628
|
Payroll and related taxes
|
135
|
||||||
|
Recoverable taxes
|
-
|
Dividends
|
1,168
|
||||||
|
Advances to suppliers
|
102
|
||||||||
|
Prepaid expenses
|
24
|
||||||||
|
Total current assets
|
1,396
|
Total current liabilities
|
1,500
|
||||||
|
Noncurrent assets
|
Noncurrent liabilities
|
||||||||
|
Trade receivables
|
12
|
Leases
|
100
|
||||||
|
Property and equipment
|
194
|
Contingencies
|
2,997
|
||||||
|
Intangible assets
|
15,052
|
||||||||
|
Total noncurrent assets
|
15,258
|
Total noncurrent liabilities
|
3,097
|
||||||
|
Total equity
|
12,057
|
||||||||
|
Total assets
|
16,654
|
Total liabilities
|
16,654
|
||||||
|
Total consideration transferred
|
21,665
|
|||
|
(-) Fair value of the main assets acquired:
|
||||
|
Software
|
6,204
|
|||
|
Trademark
|
1,527
|
|||
|
Customer portfolio
|
7,321
|
|||
|
(+) Fair value of the main liabilities assumed:
|
||||
|
Contingencies
|
2,997
|
|||
|
(-) Total identifiable net assets at fair value on the acquisition date
|
1
|
|||
|
(+) Total amount of non-controlling interests
|
4,823
|
|||
|
Goodwill on expected future earnings arising on acquisition
|
14,432
|
|||
|
|
||||
|
Goodwill expected to be deductible for tax purposes
|
13,886
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
Intangible assets
|
Useful life
|
Amortization
method
|
|
Software
|
5 years
|
Straight-line
|
|
Trademark
|
9.8 years
|
Straight-line
|
|
Customer portfolio
|
14.6 years
|
Straight-line
|
| 27 |
EVENTS AFTER THE REPORTING PERIOD
|
| a) |
Payment of interest on capital
|
| b) |
Business combination
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|
|
SINQIA S.A.
NOTES TO THE UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIOD ENDED JUNE 30, 2023
(In thousands of Brazilian reais - R$)
|