XML 120 R60.htm IDEA: XBRL DOCUMENT v3.22.0.1
Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2021
Text Block [Abstract]  
Summary of The Group Financial Instruments Valued At Amortized Cost
The Group has the following financial instruments valued at amortized cost:
 
    
December 31,
2021
    
December 31,
2020
 
Financial assets:
                 
Cash and cash equivalents      121,006        58,557  
Restricted cash      1,183        1,429  
Trade receivables      40,825        24,491  
    
 
 
    
 
 
 
Total
  
 
163,014
 
  
 
84,477
 
    
 
 
    
 
 
 
Financial liabilities
                 
Trade payables      12,695        9,973  
Lease liabilities      5,991        6,153  
Loans and financing      3,279        6,359  
Accounts payable from acquisition of subsidiaries      1,470        3,458  
    
 
 
    
 
 
 
Total
  
 
23,435
 
  
 
25,943
 
    
 
 
    
 
 
 
Summary of The Group Financial Instruments Valued At Fair Value Through Profit Or Loss
The Group has the following financial instruments valued at fair value through profit or loss:
 
    
Carrying amount
 
    
December 31, 2021
    
December 31, 2020
 
Financial assets:
                 
Current
                 
Marketable securities and
short-term
investments
     177,191        16,969  
Derivative financial instruments (i)      —          174  
    
 
 
    
 
 
 
Total
  
 
177,191
 
  
 
17,143
 
    
 
 
    
 
 
 
    
Carrying amount
 
    
December 31, 2021
    
December 31, 2020
 
Financial liabilities:
                 
Current
                 
Derivative financial instruments (ii)      133        —    
Accounts payable from acquisition of subsidiaries (“earn-out”)
     4,953        542  
    
 
 
    
 
 
 
    
 
5,086
 
  
 
542
 
    
 
 
    
 
 
 
Summary of The Amounts Were Recognized In Profit Or Loss In Relation To Derivatives
The following amounts were recognized in profit or loss in relation to derivatives:
 
    
December 31,
2021
    
December 31,
2020
 
Net gain (loss) on derivative financial instruments
     (193      (174
    
 
 
    
 
 
 
The following amounts were recognized in profit or loss in relation to marketable securities and short-term investments:
 
    
December 31,
2021
    
December 31,
2020
 
Net gain(loss) on marketable securities and short-term investments
     640        1,116  
    
 
 
    
 
 
 
Summary of An Explanation of Each Level An explanation of each level follows underneath the table.
    
December 31, 2021
 
    
Level 1
    
Level 2
    
Level 3
 
Assets
                          
Short-term investments      177,191        —          —    
Liabilities
                          
Derivative financial instruments      —          133        —    
Accounts payable from acquisition of subsidiary (earn out)
     —          —          4,953  
 
    
December 31, 2020
 
    
Level 1
    
Level 2
    
Level 3
 
Assets
                          
Marketable Securities      16,969        —          —    
Derivative financial instruments
     —          174        —    
Liabilities
                          
Accounts payable from acquisition of subsidiary (earn-out)
     —          —          542  
Summary of The Presents Changes In The Maximum Earn-out
The following table presents changes in the maximum earn-out, which are the only level 3 items for the year ended December 31, 2021:
 
At January 1, 2021
  
 
542
 
    
 
 
 
Acquisitions of subsidiaries      6,483  
Payments of principal/finance charges -
earn-out
     (1,378
Earn-out
adjustments
     (785
Exchange rate effect      91  
    
 
 
 
At December 31, 2021
  
 
4,953
 
Summary of Differences Were Identified For The Instruments Differences were identified for the following instruments at December 31, 2021:
 
    
Carrying amount
    
Fair value
 
Financial liabilities:
                 
Loans and financing      3,279        3,472  
    
 
 
    
 
 
 
       3,279        3,472  
    
 
 
    
 
 
 
Summary of The Percentage Provision Per Type of Customer Or Revenue And Age of Balance
As of December 31, 2021 and 2020 the percentage provision per type of customer/revenue and age of balance are as follows:
 
    
Days past due
 
  
As of 31 December, 2021
 
    
Current
   
More
than 30
   
More
than 60
   
More
than 120
   
More
than 180
   
More
than 270
   
More
than 300
 
Tier 1
     0.35     2.12     5.93     24.68     53.91     87.56     100.00
Tier 2
     0.57     11.78     26.32     53.94     71.59     95.92     100.00
Tier 3
     1.61     28.20     50.25     80.79     86.94     95.85     100.00
Others
     1.86     9.75     14.68     45.79     77.04     96.97     100.00
 
    
Days past due
 
  
As of 31 December, 2020
 
    
Current
   
More
than 30
   
More
than 60
   
More
than 120
   
More
than 180
   
More
than 270
   
More
than 300
 
Tier 1
     0.12     0.52     1.71     9.03     17.76     41.43     100.00
Tier 2
     1.08     13.56     26.19     48.24     58.13     72.22     100.00
Tier 3
     1.72     27.41     41.91     64.49     73.58     90.03     100.00
Others
     1.88     7.39     13.60     47.15     76.67     87.58     100.00
Summary of The Amounts Disclosed In The Table Are The Contractual Undiscounted Cash Flows
The table below presents the Group’s
non-derivative
and derivatives financial liabilities divided into the relevant maturity group based on the remaining period from the end of the reporting period and the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows.
 
    
Less than 1
year
    
Between 1
and 2 years
    
More than 2
years
 
December 31, 2021
                          
Non-derivatives
                          
Accounts payable      29,537        1,243        836  
Loans and financing      2,087        1,253        —    
Lease liabilities      1,105        1,471        3,665  
Accounts payable from acquisition of subsidiaries      4,260        2,274        —    
Other liabilities      133        190        —    
    
 
 
    
 
 
    
 
 
 
Total
non-derivatives
  
 
37,122
 
  
 
6,431
 
  
 
4,501
 
    
 
 
    
 
 
    
 
 
 
Derivatives
                          
Net settled      133        —          —    
    
 
 
    
 
 
    
 
 
 
    
 
133
 
  
 
—  
 
  
 
—  
 
    
 
 
    
 
 
    
 
 
 
    
Less than 1
year
    
Between 1
and 2 years
    
More than 2
years
 
December 31, 2020
                          
Non-derivatives
                          
Accounts payable
     20,709        —          —    
Loans and financing
     2,392        2,327        949  
Lease liabilities
     1,493        1,489        3,171  
Accounts payable from acquisition of subsidiaries
     2,794        1,143        793  
Other current liabilities
     353        —          —    
    
 
 
    
 
 
    
 
 
 
Total
non-derivatives
  
 
27,741
 
  
 
4,959
 
  
 
4,913
 
    
 
 
    
 
 
    
 
 
 
Summary of The Impact On The Group's Net Revenues, Costs, Operation Expenses, Net Income (Loss) From Operation
The table below shows the impact on the Group’s net revenues, costs, operation expenses, net income (loss) from operation and equity for a positive and a negative 10% fluctuation as of December 31, 2021 for all subsidiaries with a functional currency other than U.S dollar.
 
Foreign currency sensitivity analysis
 
    
-10%
    
Actual
    
+10%
 
Net Revenue
     114,714        125,773        136,832  
Cost and operating expenses
     (175,859      (191,702      (207,545
    
 
 
    
 
 
    
 
 
 
Income (loss) from operation
  
 
(61,145
  
 
(65,929
  
 
(70,713
    
 
 
    
 
 
    
 
 
 
Total Shareholders’ Equity
     331,973        327,189        322,404  
Summary of Foreign Exchange Risk On Financial Instruments
A sensitivity analysis is set out below, showing a scenario for foreign exchange risk on financial instruments, computed based on external data along with stressed scenarios (a range of 10% in the foreign exchange rates).
 
    
Exposure at

December 31,
2021
    
Risk
  
-10%
    
+10%
 
         
Assets
     4,147      Brazilian Real /U.S. Dollar      415        (415
         
Liabilities
     (6,216   
(2020 – 5.20
2021 – 5.57)
     (622      622  
         
    
 
 
         
 
 
    
 
 
 
         
    
 
(2,069
       
 
(207
  
 
207
 
         
    
 
 
         
 
 
    
 
 
 
         
Assets
     97      Argentine Peso/U.S. Dollar      10        (10
         
Liabilities
     (2,862   
(2020 – 84.17
2021 – 102.69)
     (286      286  
         
    
 
 
         
 
 
    
 
 
 
         
    
 
(2,765
       
 
(276
  
 
276
 
         
    
 
 
         
 
 
    
 
 
 
         
Assets
     271      Mexican Peso/U.S. Dollar      27        (27
         
Liabilities
     (2,881   
(2020 – 19.92
2021 – 20.45)
     (288      288  
         
    
 
 
         
 
 
    
 
 
 
         
    
 
(2,610
       
 
(261
  
 
261
 
         
    
 
 
         
 
 
    
 
 
 
         
Assets
     15,730      British Pounds/U.S. Dollar      1,573        (1,573
         
Liabilities
     (1,228   
(2020 – 0.73
2021 – 0.74)
     (123      123  
         
    
 
 
         
 
 
    
 
 
 
         
    
 
14,502
 
       
 
1,450
 
  
 
(1,450
    
 
 
         
 
 
    
 
 
 
    
Exposure at

December 31,
2021
    
Risk
  
-10%
    
+10%
 
         
Assets
     8      Colombian Peso/U.S. Dollar      1        (1
         
Liabilities
     (1,920   
(2020 – 3,438.59
2021 – 4,068.51)
     (192      192  
    
 
 
         
 
 
    
 
 
 
    
 
(1,912
       
 
(191
  
 
191
 
    
 
 
         
 
 
    
 
 
 
         
Assets
     525      Peruvian sol/U.S. Dollar      53        (53
         
Liabilities
     (1,193   
(2020 – 3.62
2021 – 3.99)
     (119      119  
    
 
 
         
 
 
    
 
 
 
    
 
(668
       
 
(66
  
 
66
 
    
 
 
         
 
 
    
 
 
 
         
Assets
     472      Euro/U.S. Dollar      47        (47
         
Liabilities
     (41    (2021 – 0.88)      (4      4  
    
 
 
         
 
 
    
 
 
 
    
 
431
 
       
 
43
 
  
 
(43
    
 
 
         
 
 
    
 
 
 
         
Assets
     176      Romanian leu/U.S. Dollar      18        (18
         
Liabilities
     (10    (2021 – 4.35)      (1      1  
    
 
 
         
 
 
    
 
 
 
    
 
166
 
       
 
17
 
  
 
(17
    
 
 
         
 
 
    
 
 
 
         
Assets
     597      Chilean Peso/U.S. Dollar      60        (60
         
Liabilities
     (407   
(2020 – 711.25
2021 – 851.60)
     (41      41  
    
 
 
         
 
 
    
 
 
 
    
 
190
 
       
 
19
 
  
 
(19
    
 
 
         
 
 
    
 
 
 
Total at December 31, 2021
  
 
5,265
 
       
 
528
 
  
 
(528
 
    
Exposure at

December 31,
2020
    
Risk
  
-10%
    
+10%
 
         
Assets
     586      Brazilian Real /U.S. Dollar      59        (59
         
Liabilities
     (7,368    (2019 – 4.03      (737      737  
         
Non-Deliverable
Forward (NDF)
     1,656      2020 – 5.20)      166        (166
    
 
 
         
 
 
    
 
 
 
    
 
(5,126
       
 
-512
 
  
 
512
 
    
 
 
         
 
 
    
 
 
 
         
Assets
     121      Argentine Peso/U.S. Dollar      12        (12
         
Liabilities
     (1,643   
(2019 – 59.89
2020 – 84.17)
     (164      164  
    
 
 
         
 
 
    
 
 
 
    
 
(1,522
       
 
(152
  
 
152
 
    
 
 
         
 
 
    
 
 
 
         
Assets
     26      Mexican Peso/U.S. Dollar      3        (3
         
Liabilities
     (685   
(2019 – 18.89
2020 – 19.92)
     (69      69  
    
 
 
         
 
 
    
 
 
 
    
 
(659
       
 
(66
  
 
66
 
    
 
 
         
 
 
    
 
 
 
         
Assets
     5,620      British Pounds/U.S. Dollar      562        (562
         
Liabilities
     (306   
(2019 – 0.76
2020 – 0.73)
     (31      31  
    
 
 
         
 
 
    
 
 
 
    
 
5,314
 
       
 
531
 
  
 
(531
    
 
 
         
 
 
    
 
 
 
         
Assets
     —        Colombian Peso/U.S. Dollar      —          —    
         
Liabilities
     (94   
(2019 – 3,286.23
2020 – 3,438.59)
     (9      9  
    
 
 
         
 
 
    
 
 
 
    
 
(94
       
 
(9
  
 
9
 
    
 
 
         
 
 
    
 
 
 
         
Assets
     2,295      Chilean Peso/U.S. Dollar      230        (230
         
Liabilities
     (1,909   
(2019 – 754.09
2020 – 711.25)
     (191      191  
    
 
 
         
 
 
    
 
 
 
    
 
386
 
       
 
39
 
  
 
(39
    
 
 
         
 
 
    
 
 
 
Total at December 31, 2020
  
 
(1,701
       
 
(170
  
 
170
 
    
 
 
         
 
 
    
 
 
 
Summary of The Group's Financial Instruments Exposed To An Interest Rate Risk
The following table summarizes the Group’s financial instruments exposed to an interest rate risk:
 
Loan and Financing
  
Book value
    
Interest rate
risk
 
BNDES
     891        TJLP (i) 
Itaú
     2,388       
CDI + 2.5
% (ii) 
Total
     3,279           
Accounts payable on acquisition of subsidiaries
     1,470       
CDI + 5
% (ii)
 
(i)
TJLP: Long term interest rate based on inflation in Brazil.
(ii)
CDI: Interbank Deposit Certificates. This means the Brazilian interbank deposit (
Certificado de Depósito Interbancário
) rate, which is an average of interbank overnight rates in Brazil.
Summary of The Group's Strategy To Keep Positive Net Cash
The Group’s strategy is to keep positive net cash. The net cash as of December 31, 2021 and 2020 was as follows:
 
    
December 31, 2021
    
December 31, 2020
 
Loans and financing      3,279        6,359  
Lease liabilities      5,991        6,153  
Accounts payable from acquisition of subsidiaries      6,423        4,000  
(-) Cash and cash equivalent      (121,006      (58,557
    
 
 
    
 
 
 
Net cash/debt
  
 
(105,313
  
 
(42,045
    
 
 
    
 
 
 
Total Equity attributable to VTEX’s shareholders      327,182        75,622  
    
 
 
    
 
 
 
Financial leverage ratio - %
  
 
(0.32
  
 
(0.55