2023 | 2022 | |
USD’000 | USD’000 | |
Items affecting EBITDA | ||
Recommended cash acquisition and M&A related costs 1 | 10,293 | – |
Total SDIs affecting EBITDA | 10,293 | – |
Items affecting Net Income | ||
Amortisation and tax on acquired intangibles 2,3 | 5,443 | 8,946 |
Total SDIs affecting net income | 5,443 | 8,946 |
Total specially disclosed items 4 | 15,736 | 8,946 |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Profit for the year | 66,507 | 79,154 |
Depreciation and amortisation | 78,642 | 71,429 |
Net interest expense | 26,397 | 18,547 |
Unrealised foreign exchange losses/(gains) | 6,001 | (2,639) |
Taxes | 12,490 | 13,332 |
Gain on disposal of subsidiary | – | (2,170) |
Specially disclosed items affecting EBITDA | 10,293 | – |
Underlying EBITDA | 200,330 | 177,653 |
2023 | 2022 | |
USD’000 | USD’000 | |
Depreciation and amortisation | 78,642 | 71,429 |
Amortisation on acquired intangibles | (7,024) | (10,526) |
Underlying depreciation and amortisation | 71,618 | 60,903 |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Revenue | 490,132 | 435,535 |
Underlying EBITDA | 200,330 | 177,653 |
Underlying EBITDA margin | 40.9% | 40.8% |
2023 | 2022 1 | ||
Notes | USD’000 | USD’000 | |
Profit for the year | 66,507 | 79,154 | |
Gain on disposal of subsidiary | – | (2,170) | |
Specially disclosed items affecting EBITDA | 4.1 | 10,293 | – |
Specially disclosed items affecting net income | 4.1 | 5,443 | 8,946 |
Underlying net income | 82,243 | 85,930 |
2023 | 2022 1 | ||
Notes | USD’000 | USD’000 | |
Underlying net income (USD’000) | 82,243 | 85,930 | |
Non-controlling interest (USD’000) | (818) | 25 | |
Underlying net income – attributable to equity holders (USD’000) | 81,425 | 85,955 | |
Weighted average number of shares (’000) | 22 | 529,322 | 552,292 |
Underlying basic EPS (USD cents) | 15.4 | 15.6 |
2023 | 2022 | |
USD’000 | USD’000 | |
Total capital expenditure | 86,618 | 59,149 |
Core capital expenditure | 78,159 | 53,430 |
of which is maintenance capital expenditure | 26,969 | 19,872 |
of which is growth capital expenditure | 51,190 | 33,558 |
Kingdom of Saudi Arabia market entry | 8,459 | 4,778 |
Separation of shared services from Emirates NBD | – | 941 |
2023 | 2022 | |
USD’000 | USD’000 | |
Total capital expenditure | 86,618 | 59,149 |
Goods and services received in the current period, but yet to be paid | (22,852) | (11,963) |
Goods and services received in the previous period, and paid in the current period | 11,048 | 18,222 |
Total consolidated capital expenditure spends (as per consolidated statement of cash flows) | 74,814 | 65,408 |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Underlying EBITDA | 200,330 | 177,653 |
Changes in other working capital balances 2 | 2,566 | (27,952) |
Taxes paid | (10,362) | (8,773) |
Total capital expenditure | (86,618) | (59,149) |
Specially disclosed items affecting EBITDA | (10,293) | – |
Underlying free cash flow | 95,623 | 81,779 |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Net cash inflows from operating activities | 181,347 | 119,202 |
Changes in scheme debtors, merchant creditors, other long-term assets and other long-term | ||
liabilities | (5,216) | 14,741 |
Charge for share based payment | (9,723) | (5,952) |
Interest Paid | 24,312 | 15,859 |
Expected credit losses and other provisions | (8,479) | (2,922) |
Underlying free cash flow before capital expenditure | 182,241 | 140,928 |
Total capital expenditure | (86,618) | (59,149) |
Underlying free cash flow | 95,623 | 81,779 |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Underlying net income before tax | 96,314 | 100,843 |
Underlying taxation 2 | 14,071 | 14,913 |
Underlying effective tax rate | 14.6% | 14.8% |
1 Jan 2022 | 31 Dec 2022 | |||||
As originally | 1 Jan 2022 | As originally | 31 Dec 2022 | |||
presented | Change | Restated | presented | Change | Restated | |
USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | |
Assets | ||||||
Non-current assets | ||||||
Goodwill | 496,695 | – | 496,695 | 495,782 | – | 495,782 |
Intangible assets | 243,081 | – | 243,081 | 229,216 | – | 229,216 |
Property and equipment | 59,584 | – | 59,584 | 58,148 | – | 58,148 |
Investment securities | 246 | – | 246 | 246 | – | 246 |
Other long-term assets | 3,735 | 1,014 | 4,749 | 333 | 2,004 | 2,337 |
Deferred tax assets | 7,633 | – | 7,633 | 9,184 | – | 9,184 |
Total non-current assets | 810,974 | 1,014 | 811,988 | 792,909 | 2,004 | 794,913 |
Current assets | ||||||
Scheme debtors | 364,025 | – | 364,025 | 336,728 | – | 336,728 |
Receivables, prepayments and other assets | 88,374 | 1,071 | 89,445 | 95,372 | 1,966 | 97,338 |
Cash and cash equivalents (restricted) | 86,801 | – | 86,801 | 119,357 | – | 119,357 |
Cash and cash equivalents (un-restricted) | 270,345 | – | 270,345 | 234,402 | – | 234,402 |
Assets held for sale | 4,347 | – | 4,347 | – | – | – |
Total current assets | 813,892 | 1,071 | 814,963 | 785,859 | 1,966 | 787,825 |
Total assets | 1,624,866 | 2,085 | 1,626,951 | 1,578,768 | 3,970 | 1,582,738 |
Liabilities | ||||||
Non-current liabilities | ||||||
Borrowings | 336,739 | – | 336,739 | 265,291 | – | 265,291 |
Other long-term liabilities | 25,815 | 2,785 | 28,600 | 18,520 | 3,924 | 22,444 |
Deferred tax liabilities | 18,914 | – | 18,914 | 18,195 | – | 18,195 |
Total non-current liabilities | 381,468 | 2,785 | 384,253 | 302,006 | 3,924 | 305,930 |
Current liabilities | ||||||
Merchant creditors | 329,280 | – | 329,280 | 285,791 | – | 285,791 |
Trade and other payables | 136,505 | 2,486 | 138,991 | 122,711 | 4,182 | 126,893 |
Income tax payable | 8,826 | – | 8,826 | 5,232 | – | 5,232 |
Borrowings | 154,605 | – | 154,605 | 235,346 | – | 235,346 |
Liabilities held for sale | 1,769 | – | 1,769 | – | – | – |
Total current liabilities | 630,985 | 2,486 | 633,471 | 649,080 | 4,182 | 653,262 |
Shareholders’ equity | ||||||
Share capital | 73,077 | – | 73,077 | 73,077 | – | 73,077 |
Share premium | 252,279 | – | 252,279 | 252,279 | – | 252,279 |
Treasury shares | – | – | – | (40,631) | – | (40,631) |
Share merger reserve | 52,971 | – | 52,971 | 52,971 | – | 52,971 |
Foreign exchange reserve | (19,693) | – | (19,693) | (36,501) | – | (36,501) |
Reorganisation and other reserves | (1,547,389) | – | (1,547,389) | (1,544,066) | – | (1,544,066) |
Retained earnings | 1,802,501 | (3,186) | 1,799,315 | 1,870,715 | (4,136) | 1,866,579 |
Equity attributable to equity holders | 613,746 | (3,186) | 610,560 | 627,844 | (4,136) | 623,708 |
Non-controlling interest | (1,333) | – | (1,333) | (162) | – | (162) |
Total shareholders’ equity | 612,413 | (3,186) | 609,227 | 627,682 | (4,136) | 623,546 |
Total liabilities and shareholders’ equity | 1,624,866 | 2,085 | 1,626,951 | 1,578,768 | 3,970 | 1,582,738 |
For the year ended 31 December 2022 | |||
As originally | |||
presented | Change | Restated | |
USD’000 | USD’000 | USD’000 | |
Revenue | 438,371 | (2,836) | 435,535 |
Personnel expenses | (130,851) | 1,553 | (129,298) |
Selling, operating and other expenses | (125,995) | 333 | (125,662) |
Expected credit losses and other provisions | (2,922) | – | (2,922) |
Depreciation and amortisation | (71,429) | – | (71,429) |
Profit before interest, tax and gain on sale of a subsidiary | 107,174 | (950) | 106,224 |
Net interest expense | (18,547) | – | (18,547) |
Unrealised foreign exchange gains | 2,639 | – | 2,639 |
Gain on sale of subsidiary | 2,170 | – | 2,170 |
Profit before tax | 93,436 | (950) | 92,486 |
Taxes | (13,332) | – | (13,332) |
Profit for the year | 80,104 | (950) | 79,154 |
Attributable to: | |||
Equity holders of the Group | 80,129 | (950) | 79,179 |
Non-controlling interest | (25) | – | (25) |
Profit for the year | 80,104 | (950) | 79,154 |
Basic earnings per share in USD cents | 14.5 | (0.2) | 14.3 |
Diluted earnings per share in USD cents | 14.3 | (0.2) | 14.1 |
Other comprehensive income | |||
Profit for the year | 80,104 | (950) | 79,154 |
Items that may subsequently be reclassified to profit or loss | |||
Foreign currency translation difference on foreign operations | (16,808) | – | (16,808) |
Items that will never be reclassified to profit or loss | |||
Re-measurement of defined benefit liability | 2,345 | – | 2,345 |
Net change in other comprehensive income | (14,463) | – | (14,463) |
Total comprehensive income for the year | 65,641 | (950) | 64,691 |
Attributable to: | |||
Equity holders of the Group | 65,666 | (950) | 64,716 |
Non-controlling interest | (25) | – | (25) |
Total comprehensive income for the year | 65,641 | (950) | 64,691 |
Merchant | Outsourced | |||
Services | Payments | Non- | Total | |
Statement of profit or loss | (restated) | Services | attributable | (restated) |
| USD’000 | ||||
Revenue | 231,942 | 250,719 | 7,471 | 490,132 |
Contribution | 161,889 | 176,938 | 7,471 | 346,298 |
Contribution margin (%) | 69.8% | 70.6% | – | 70.7% |
Central functions costs | – | – | (145,968) | (145,968) |
Depreciation and amortisation | – | – | (78,642) | (78,642) |
Specially disclosed items affecting EBITDA | – | – | (10,293) | (10,293) |
Net interest expense | – | – | (26,397) | (26,397) |
Unrealised foreign exchange losses | – | – | (6,001) | (6,001) |
Taxes | – | – | (12,490) | (12,490) |
Profit for the year | 161,889 | 176,938 | (272,320) | 66,507 |
Merchant | Outsourced | |||
Services | Payment | Non- | Total | |
Statement of financial position | (restated) | Services | attributable | (restated) |
| USD’000 | ||||
Current assets | 706,986 | 68,813 | 178,169 | 953,968 |
Non-current assets | 34,005 | 40,629 | 746,308 1 | 820,942 |
Total assets | 740,991 | 109,442 | 924,477 | 1,774,910 |
Current liabilities | 721,612 | 1,872 | 188,305 | 911,789 |
Non-current liabilities | 4,707 | – | 229,051 | 233,758 |
Total liabilities | 726,319 | 1,872 | 417,356 | 1,145,547 |
Outsourced | ||||
Merchant | Payments | Non- | ||
Statement of profit or loss | Services | Services | attributable | Total |
USD’000 | ||||
Revenue | 180,511 | 242,510 | 12,514 | 435,535 |
Contribution | 129,064 | 171,130 | 12,514 | 312,708 |
Contribution margin (%) | 71.5% | 70.6% | – | 71.8% |
Central functions costs | – | – | (135,055) | (135,055) |
Depreciation and amortisation | – | – | (71,429) | (71,429) |
Gain on sale of subsidiary | – | – | 2,170 | 2,170 |
Net interest expense | – | – | (18,547) | (18,547) |
Unrealised foreign exchange gains | – | – | 2,639 | 2,639 |
Taxes | – | – | (13,332) | (13,332) |
Profit for the year | 129,064 | 171,130 | (221,040) | 79,154 |
Outsourced | ||||
Merchant | Payment | Non- | ||
Statement of financial position | Services | Services | attributable | Total |
| USD’000 | ||||
Current assets | 464,558 | 70,796 | 252,471 | 787,825 |
Non-current assets | 64,940 | 35,385 | 694,588 1 | 794,913 |
Total assets | 529,498 | 106,181 | 947,059 1,582,738 | |
Current liabilities | 491,953 | 2,152 | 159,157 | 653,262 |
Non-current liabilities | 3,924 | – | 302,006 | 305,930 |
Total liabilities | 495,877 | 2,152 | 461,163 | 959,192 |
Non- | ||||
Revenues | Middle East | Africa | attributable | Total |
| USD’000 | ||||
2023 | 354,088 | 134,740 | 1,304 | 490,132 |
2022 1 | 285,547 | 142,674 | 7,314 | 435,535 |
Non- | ||||
Non-current assets | Middle East | Africa | attributable | Total |
| USD’000 | ||||
31 December 2023 | 32,467 | 3,648 | 784,827 | 820,942 |
31 December 2022 1 | 35,199 | 1,972 | 757,742 | 794,913 |
Years | |
Customer relationship | 10 years |
Brands | 10 years – indefinite |
Developed technology | 5 years |
Years | |
Computer software or technology platform | 4 – 10 years |
Technology | ||||||
Computer | Customer | development | ||||
Goodwill | software | relationships | and brands | CWIP | Total | |
| USD’000 | ||||||
2023 | ||||||
Cost | ||||||
Balance as at 1 January 2023 | 495,782 | 330,209 | 75,397 | 21,343 | 28,903 | 951,634 |
Additions | – | 12,255 | – | – | 44,047 | 56,302 |
Disposal | – | (155) | – | – | – | (155) |
Transfers from CWIP | – | 31,760 | – | – | (31,760) | – |
Transfers from property and equipment | – | 216 | – | – | – | 216 |
Effects of change in foreign exchange | (318) | (1,715) | – | – | (65) | (2,098) |
As at 31 December 2023 | 495,464 | 372,570 | 75,397 | 21,343 | 41,125 | 1,005,899 |
Amortisation and impairment | ||||||
Balance at 1 January 2023 | – | 186,936 | 37,173 | 2,527 | – | 226,636 |
Charge for the year | – | 46,456 | 5,001 | 2,022 | – | 53,479 |
Disposal | – | (155) | – | – | – | (155) |
Effects of change in foreign exchange | – | (1,236) | – | – | – | (1,236) |
Balance as at 31 December 2023 | – | 232,001 | 42,174 | 4,549 | – | 278,724 |
Carrying value | 495,464 | 140,569 | 33,223 | 16,794 | 41,125 | 727,175 |
Technology | ||||||
Computer | Customer | development | ||||
Goodwill | software | relationships | and brands | CWIP | Total | |
| USD’000 | ||||||
2022 | ||||||
Cost | ||||||
Balance as at 1 January 2022 | 496,695 | 301,685 | 75,397 | 21,664 | 20,874 | 916,315 |
Additions | – | 3,346 | – | – | 35,533 | 38,879 |
Disposal | – | (316) | – | – | – | (316) |
Reclassification | – | 321 | – | (321) | – | – |
Transfers from CWIP | – | 25,486 | – | – | (25,486) | – |
Transfers to/from property and equipment | – | 5 | – | – | (1,253) | (1,248) |
Effects of change in foreign exchange | (913) | (318) | – | – | (765) | (1,996) |
As at 31 December 2022 | 495,782 | 330,209 | 75,397 | 21,343 | 28,903 | 951,634 |
Amortisation and impairment | ||||||
Balance at 1 January 2022 | – | 145,668 | 28,669 | 2,202 | – | 176,539 |
Charge for the year | – | 39,534 | 8,504 | 2,022 | – | 50,060 |
Disposal | – | (316) | – | – | – | (316) |
Reclassification | – | 1,697 | – | (1,697) | – | – |
Effects of change in foreign exchange | – | 353 | – | – | – | 353 |
Balance as at 31 December 2022 | – | 186,936 | 37,173 | 2,527 | – | 226,636 |
Carrying value | 495,782 | 143,273 | 38,224 | 18,816 | 28,903 | 724,998 |
Indefinite life intangible | ||||
Goodwill | assets (brand) | |||
2023 | 2022 | 2023 | 2022 | |
USD’000 | USD’000 | USD’000 | USD’000 | |
Africa | 230,734 | 231,052 | – | – |
Jordan | 30,647 | 30,647 | 2,780 | 2,780 |
DPO | 234,083 | 234,083 | – | – |
495,464 | 495,782 | 2,780 | 2,780 | |
Years | |
Leasehold improvements | 3 – 10 |
Furniture and fixtures | 3 – 10 |
Office equipment | 3 – 8 |
Building | 20 – 50 |
Computer hardware | 3 – 10 |
Leasehold | Capital | |||||
improvement, | Computer | work in | ||||
Land and | Right of | furniture and | and office | progress | ||
building | use asset | fixtures | equipment | (CWIP) | Total | |
| USD’000 | ||||||
2023 | ||||||
Cost | ||||||
Balance as at 1 January 2023 | 5,434 | 22,638 | 9,226 | 178,425 | 2,208 | 217,931 |
Additions | – | – | 399 | 7,551 | 22,366 | 30,316 |
Right of use asset additions during the year | – | 18,186 | – | – | – | 18,186 |
Disposals | – | – | (15) | (3,005) | – | (3,020) |
Transfers from CWIP | – | – | 3,851 | 17,687 | (21,538) | – |
Transfers to intangible assets | – | – | – | (216) | – | (216) |
Effects of change in foreign exchange | (59) | (2,799) | (709) | (3,365) | (16) | (6,948) |
As at 31 December 2023 | 5,375 | 38,025 | 12,752 | 197,077 | 3,020 | 256,249 |
Accumulated depreciation and impairment | ||||||
Balance at 1 January 2023 | 923 | 13,127 | 5,675 | 140,058 | – | 159,783 |
Charge for the year | 6 | 7,653 | 899 | 16,605 | – | 25,163 |
Disposals | – | – | (15) | (3,005) | – | (3,020) |
Effects of change in foreign exchange | (168) | (1,278) | (414) | (2,207) | – | (4,067) |
Balance as at 31 December 2023 | 761 | 19,502 | 6,145 | 151,451 | – | 177,859 |
Carrying Value | 4,614 | 18,523 | 6,607 | 45,626 | 3,020 | 78,390 |
Leasehold | Capital | |||||
improvement, | Computer | work in | ||||
Land and | Right of | furniture and | and office | progress | ||
building | use asset | fixtures | equipment | (CWIP) | Total | |
| USD’000 | ||||||
2022 | ||||||
Cost | ||||||
Balance as at 1 January 2022 | 5,736 | 23,448 | 6,910 | 165,955 | 5,600 | 207,649 |
Additions | – | – | 1,909 | 4,030 | 14,331 | 20,270 |
Right of use asset additions during the year | – | 3,412 | – | – | – | 3,412 |
Disposals | (145) | – | (92) | (3,924) | – | (4,161) |
Transfers from CWIP | – | – | 1,083 | 16,096 | (17,179) | – |
Transfers to/from intangible assets | – | – | (38) | 1,286 | – | 1,248 |
Effects of change in foreign exchange | (157) | (4,222) | (546) | (5,018) | (544) | (10,487) |
As at 31 December 2022 | 5,434 | 22,638 | 9,226 | 178,425 | 2,208 | 217,931 |
Accumulated depreciation and impairment | ||||||
Balance at 1 January 2022 | 947 | 10,321 | 5,245 | 131,552 | – | 148,065 |
Charge for the year | 338 | 3,812 | 1,063 | 16,156 | – | 21,369 |
Disposals | (145) | – | (92) | (3,924) | – | (4,161) |
Effects of change in foreign exchange | (217) | (1,006) | (541) | (3,726) | – | (5,490) |
Balance as at 31 December 2022 | 923 | 13,127 | 5,675 | 140,058 | – | 159,783 |
Carrying value | 4,511 | 9,511 | 3,551 | 38,367 | 2,208 | 58,148 |
Cash | ||||
inflow/ | ||||
2023 | 2022 | (outflow) | ||
Notes | USD’000 | USD’000 | USD’000 | |
Scheme debtors | 541,021 | 336,728 | (204,293) | |
Merchant creditors | (504,491) | (285,791) | 218,700 | |
Restricted cash (part of cash and cash equivalents) | 12 | 155,828 | 119,357 | (36,471) |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Trade receivables | 77,900 | 79,453 |
Chargeback receivables | 6,540 | 3,955 |
Prepaid expenses | 9,032 | 9,343 |
Security deposits | 451 | 1,573 |
Other receivables | 16,872 | 9,121 |
110,795 | 103,445 | |
Less: Provision for impairment | (12,218) | (6,107) |
98,577 | 97,338 |
2023 | 2022 | ||
Notes | USD’000 | USD’000 | |
As at 1 January | 6,107 | 3,876 | |
Charge during the year | |||
Provisions for expected credit losses | 11.1 | 2,652 | 1,750 |
Other provision | 11.2 | 5,827 | 1,172 |
8,479 | 2,922 | ||
Amounts written off | (2,617) | (326) | |
Amounts reversed | – | (207) | |
The effect of changes in foreign exchange rates | 249 | (158) | |
As at 31 December | 12,218 | 6,107 |
2023 | 2022 1 | 2023 | ||
Notes | USD’000 | USD’000 | vs 2022 | |
Trade receivables & chargeback receivables | ||||
(Net of expected credit losses and other provisions) | 72,221 | 77,301 | 5,080 | |
Prepayments and other receivables | 26,356 | 20,037 | (6,319) | |
Trade and other payables & income tax payable | (162,227) | (132,124) | 30,103 | |
(63,650) | (34,786) | 28,864 | ||
Items excluded 2 | ||||
Unpaid capital expenditure | 14 | 26,182 | 14,378 | (11,804) |
Lease liabilities – current portion | 14 | 5,861 | 4,262 | (1,599) |
Interest payable | 14 | 215 | 223 | 8 |
Expected credit losses and other provisions | 8,479 | 2,922 | (5,557) | |
Tax liabilities 3 | 19,629 | 20,469 | 840 | |
Other movements | 9,308 | 1,122 | (8,186) | |
Working capital changes | 6,024 | 8,590 | 2,566 |
2023 | 2022 | ||
USD’000 | USD’000 | ||
Cash and cash equivalents – per consolidated statement of financial position | |||
Cash and cash equivalents (restricted) | 155,828 | 119,357 | |
Cash and cash equivalents (un-restricted) | 158,542 | 234,402 | |
2023 | 2022 | ||
Notes | USD’000 | USD’000 | |
Cash and cash equivalents – per consolidated statement of cash flows | |||
Cash and cash equivalents (restricted) | 155,828 | 119,357 | |
Cash and cash equivalents (un-restricted) | 158,542 | 234,402 | |
Bank overdraft | 15 | (163,712) | (159,287) |
Cash and cash equivalents – per consolidated statement of cash flows | 150,658 | 194,472 |
2023 | 2022 | |
USD’000 | USD’000 | |
Executive Directors remuneration | ||
Directors remuneration during the year | 1,092 | 1,007 |
Terminal and other benefits | 1,963 | 1,587 |
Share based payments | 1,129 | 558 |
Non-Executive Directors remuneration | ||
Directors remuneration during the year | 1,455 | 1,427 |
Other key management personnel remuneration | ||
Salaries and allowances | 4,483 | 4,001 |
Terminal and other benefits | 4,592 | 4,151 |
Share based payments | 3,971 | 2,816 |
2023 | 2022 1 | ||
Notes | USD’000 | USD’000 | |
Accrued expenses | 68,261 | 49,919 | |
Staff benefits | |||
Provision for sales incentives and bonus | 10,201 | 10,623 | |
Terminal and other benefits | 1,631 | 2,064 | |
Unpaid capital expenditure | 26,182 | 14,378 | |
Unclaimed balances | 8,038 | 6,562 | |
Tax and other related liabilities | 13,924 | 15,237 | |
Interest payable | 215 | 223 | |
Deferred revenue (refer note below) | 5,948 | 7,241 | |
Lease liabilities | 24.2 | 5,861 | 4,262 |
Other trade payables | 16,261 | 16,384 | |
156,522 | 126,893 |
2023 | 2022 | |
USD’000 | USD’000 | |
Term loan | ||
Principal outstanding | 262,500 | 337,500 |
Unamortised debt issue cost | (2,177) | (3,515) |
Net amount included in borrowings | 260,323 | 333,985 |
Other term loan | 6,359 | 7,365 |
Bank overdraft | 163,712 | 159,287 |
Total | 430,394 | 500,637 |
Split into: | |||
a) Term loan | |||
› Non-current portion (a) | 185,323 | 258,985 | |
› Current portion (b) | 75,000 | 75,000 | |
Sub total | 260,323 | 333,985 | |
b) Other term loan – from business combination | |||
› Non-current portion (a) | – | 6,306 | |
› Current portion (b) | 6,359 | 1,059 | |
Sub total | 6,359 | 7,365 | |
c) Bank overdraft | |||
› Current portion (b) | 163,712 | 159,287 | |
Sub total | 163,712 | 159,287 | |
Total | 430,394 | 500,637 | |
As per consolidated statement of financial position | |||
Non-current borrowings (a) | 185,323 | 265,291 | |
Current borrowings (b) | 245,071 | 235,346 | |
Total | 430,394 | 500,637 |
2023 | 2022 1 | ||
Notes | USD’000 | USD’000 | |
Staff benefits | 16.1 | 13,272 | 10,779 |
Lease liabilities for right of use assets | 24.2 | 15,734 | 7,390 |
Deferred revenue | 18 | 4,707 | 3,924 |
Other long-term liabilities | – | 351 | |
33,713 | 22,444 |
31 December 2023 | 31 December 2022 | |
Discount rate p.a. | 5.5% | 5.00% |
Pre-retirement non-death/disability termination rate p.a. | 12.5% p.a. | 12.5% p.a. |
Salary escalation rate p.a. | 4.00% | 3.50% |
Involuntary termination rate p.a. | Nil | Nil |
Retirement age | 60 | 60 |
2023 | (+) 0.5 percentage | (-) 0.5 percentage |
Discount rate p.a. | 6% | 5% |
+/(-) in defined benefit obligation (in USD ‘000) | (349) | 368 |
Salary increment rate p.a. | 4.5% | 3.5% |
+/(-) in defined benefit obligation (in USD ‘000) | 372 | (356) |
Voluntary exit rate | Withdrawal rate of 7.5% | Withdrawal rate of 17.5% |
+/(-) in defined benefit obligation (in USD ‘000) | (257) | 135 |
2022 | (+) 0.5 percentage | (-) 0.5 percentage |
Discount rate p.a. | 5.5% | 4.5% |
+/(-) in defined benefit obligation (in USD ‘000) | (297) | 313 |
Salary increment rate p.a. | 4.00% | 3.00% |
+/(-) in defined benefit obligation (in USD ‘000) | 328 | (313) |
Voluntary exit rate | Withdrawal rate of 7.5% | Withdrawal rate of 17.5% |
+/(-) in defined benefit obligation (in USD ‘000) | (229) | 101 |
2023 | 2022 | |
USD’000 | USD’000 | |
Issued and fully paid up | ||
537,748,593 shares of GBP 0.10 each (2022: 561,101,690 shares of GBP 0.10 each) | 70,036 | 73,077 |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Merchant services | 231,942 | 180,511 |
Outsourced payments services | 250,719 | 242,510 |
Other revenue | 7,471 | 12,514 |
490,132 | 435,535 |
2023 | 2022 1 | ||
Notes | USD’000 | USD’000 | |
Contract assets | |||
Non-current portion, included under other long-term assets | 3,763 | 2,004 | |
Current portion, included in other receivables (under receivables, prepayments and | |||
other assets) | 11 | 3,651 | 1,966 |
7,414 | 3,970 | ||
Contract liabilities | |||
Non-current portion, included under other long-term liabilities | 16 | 4,707 | 3,924 |
Current portion, included under trade and other payables | 14 | 5,573 | 4,182 |
10,280 | 8,106 |
2023 | 2022 1 | ||
Notes | USD’000 | USD’000 | |
Salaries and allowances | 104,022 | 95,357 | |
Bonus and sales incentives | 16,524 | 15,389 | |
Share based compensation | 26 | 9,723 | 5,952 |
Terminal and other benefits | 13,838 | 12,600 | |
144,107 | 129,298 |
Departments | 2023 | 2022 1 |
Operations | 558 | 578 |
Information technology | 694 | 603 |
Sales | 506 | 396 |
Other support functions (including Finance, HR and Risk) | 375 | 376 |
2,133 | 1,953 |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Technology and communication cost | 60,624 | 56,709 |
Third-party cost | 25,274 | 26,080 |
Legal and professional fees | 34,979 | 21,473 |
Other general and administrative expenses | 26,632 | 21,400 |
147,509 | 125,662 |
2023 | 2022 | |
USD’000 | USD’000 | |
Total fees to the Group’s auditor for the audit: | ||
Fees payable to the company’s auditor for the audit of the company’s annual accounts | 631 | 628 |
Fees payable to the company’s auditor and its associates for other services – audit of the | ||
accounts of subsidiaries | 1,109 | 1,083 |
Overruns and other expenses | 363 | – |
Total fees to the Group’s auditor for other services: | ||
Review of half yearly financial information | 187 | 206 |
Other non-audit services | 25 | 12 |
2,315 | 1,929 |
2023 | 2022 | |
USD’000 | USD’000 | |
Interest on term loan facility | 21,715 | 13,776 |
Interest on revolving credit facility | – | 208 |
Interest on bank overdrafts | 2,250 | 1,996 |
Amortisation of debt issuance cost | 1,581 | 1,766 |
Other interest expense | 3,533 | 2,135 |
Interest income | (2,682) | (1,334) |
26,397 | 18,547 |
2023 | 2022 1 | |
USD cents | USD’000 | |
Basic earnings per share | 12.4 | 14.3 |
Diluted earnings per share | 12.2 | 14.1 |
2023 | 2022 | |
USD’000 | USD’000 | |
Current tax expense | 12,757 | 12,857 |
Adjustment for prior periods | 546 | 1,907 |
13,303 | 14,764 | |
Deferred tax credit | (813) | (1,432) |
Tax expenses | 12,490 | 13,332 |
2023 | 2022 | |
USD’000 | USD’000 | |
Profit before tax 1 | 78,997 | 92,486 |
Tax using the Company’s domestic tax rate 2 | – | – |
Effect of tax rates in foreign jurisdictions | 7,305 | 13,072 |
Tax effect of: | ||
Non-deductible expenses | 5,086 | 4,164 |
Tax-exempt income | – | (89) |
Other allowable deduction | (3,764) | (5,975) |
Tax incentives/rebates | 947 | (55) |
Carry forward losses | 188 | 127 |
Adjustment for prior periods | 546 | 1,907 |
Other adjustments | 2,995 | 1,613 |
Income tax expense | 13,303 | 14,764 |
2023 | 2022 | ||
Notes | USD’000 | USD’000 | |
Balance as at 1 January | 9,011 | 11,281 | |
Deferred tax credit | (813) | (1,432) | |
Effects of change in foreign exchange | (209) | (838) | |
Balance as at 31 December | 23.4 | 7,989 | 9,011 |
Effects of | ||||
change in | ||||
Balance at | Recognised | foreign | Balance at | |
1 Jan | in P&L | exchange | 31 Dec | |
2023 | ||||
Deferred tax asset | ||||
Provisions and other items | (9,184) | (1,998) | – | (11,182) |
Foreign exchange differences | – | – | 4,449 | 4,449 |
(9,184) | (1,998) | 4,449 | (6,733) | |
Deferred tax liability | ||||
Property and equipment and intangibles | 15,252 | (174) | – | 15,078 |
Foreign exchange differences | 2,943 | 1,359 | (4,658) | (356) |
18,195 | 1,185 | (4,658) | 14,722 | |
Total | 9,011 | (813) | (209) | 7,989 |
Effects of | ||||
change in | ||||
Balance at | Recognised | foreign | Balance at | |
1 Jan | in P&L | exchange | 31 Dec | |
2022 | ||||
Deferred tax asset | ||||
Provisions and other items | (7,633) | (1,971) | 420 | (9,184) |
Deferred tax liability | ||||
Property and equipment and intangibles | 16,175 | (923) | – | 15,252 |
Foreign exchange differences | 2,739 | 1,462 | (1,258) | 2,943 |
18,914 | 539 | (1,258) | 18,195 | |
Total | 11,281 | (1,432) | (838) | 9,011 |
2023 | 2022 | |
USD’000 | USD’000 | |
Balance as at 1 January | 9,511 | 13,127 |
Additions during the year | 18,186 | 3,412 |
Depreciation charge for the year | (7,653) | (3,812) |
Effect of change in foreign exchange | (1,521) | (3,216) |
Balance as at 31 December | 18,523 | 9,511 |
2023 | 2022 | |
USD’000 | USD’000 | |
Maturity analysis – contractual undiscounted cash flows | ||
Less than one year | 7,591 | 4,637 |
One to five years | 17,782 | 15,388 |
More than five years | – | 1,484 |
Total undiscounted lease liabilities at 31 December | 25,373 | 21,509 |
Current | 5,861 | 4,262 |
Non-current | 15,734 | 7,390 |
Discounted lease liabilities included in the statement of financial position at 31 December | 21,595 | 11,652 |
2023 | 2022 | |
USD’000 | USD’000 | |
Interest expense on lease liabilities | 2,131 | 1,996 |
Depreciation of right of use assets | 8,615 | 3,812 |
| Liabilities | ||||
Lease liability | ||||
for right | Retained | |||
of use asset | Borrowings | earnings | Total | |
USD’000 | USD’000 | USD’000 | USD’000 | |
2023 | ||||
Opening balance | 11,652 | 341,350 | (86,329) | 266,673 |
Repayment of loan | – | (75,536) | – | (75,536) |
Payment of debt issuance cost | – | (186) | – | (186) |
Payment of lease liabilities | (9,171) | – | – | (9,171) |
Purchase of treasury shares | ||||
(share buyback) | – | – | (54,239) | (54,239) |
Transaction cost for the purchase of treasury shares | ||||
(share buyback) | – | – | (1,550) | (1,550) |
Total | 2,481 | 265,628 | (142,118) | 125,991 |
The effect of changes in foreign exchange rates | (1,825) | (527) | – | (2,352) |
Other changes | ||||
Recognition of lease liabilities | ||||
under IFRS 16 | 18,808 | – | – | 18,808 |
Amortisation of debt issuance cost | – | 1,581 | – | 1,581 |
Interest expense | 2,131 | – | – | 2,131 |
Other changes | 20,939 | 1,581 | – | 22,520 |
Closing balance | 21,595 | 266,682 | (142,118) | 146,159 |
Current portion | 5,861 | 81,359 | – | 87,220 |
Non-current portion | 15,734 | 185,323 | – | 201,057 |
| Liabilities | |||||
Lease liability | |||||
for right | ATM lease | Retained | |||
of use asset | liability | Borrowings | earnings | Total | |
USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | |
2022 | |||||
Opening balance | 16,145 | 191 | 414,064 | (28,809) | 401,591 |
Repayment of loan | – | – | (73,368) | – | (73,368) |
Payment of debt issuance cost | – | – | (591) | – | (591) |
Payment of lease liabilities | (6,073) | (188) | – | – | (6,261) |
Purchase of treasury shares | |||||
(share buyback) | – | – | – | (40,631) | (40,631) |
Purchase of treasury shares | |||||
(share-based payments) | – | – | – | (16,889) | (16,889) |
Total | 10,072 | 3 | 340,105 | (86,329) | 263,851 |
The effect of changes in foreign exchange | |||||
rates | (3,966) | – | (525) | – | (4,491) |
Other changes | |||||
Recognition of lease liabilities | |||||
under IFRS 16 | 3,412 | – | – | – | 3,412 |
Transfer | 138 | – | – | – | 138 |
Amortisation of debt issuance cost | – | – | 1,767 | – | 1,767 |
Interest expense/paid | 1,996 | (3) | 3 | – | 1,996 |
Other changes | 5,546 | (3) | 1,770 | – | 7,313 |
Closing balance | 11,652 | – | 341,350 | (86,329) | 266,673 |
Current portion | 4,262 | – | 76,059 | – | 80,321 |
Non-current portion | 7,390 | – | 265,291 | – | 272,681 |
Number | Grant date share | Weighted average | |||
Grant year | of grants | price/per share 1 | fair value | Vesting condition | Tenure |
2020 | 2 | GBP 4.1 and | GBP 3.5 and | Adjusted EPS | 3 years |
GBP 4.3 | GBP 4.0 | Revenue | |||
Relative TSR | |||||
2021 | 1 | GBP 4.3 | GBP 3.9 | 3 years | |
2022 | 1 | GBP 2.5 | GBP 2.3 | 3 years | |
2023 | 1 | GBP 3.9 | GBP 3.5 | 2.75 years |
Description | Details |
Valuation model | Black-Scholes and Monte-Carlo model |
Assumptions used: | |
Risk free interest rate | 0.51% – 1.62% p.a. |
TSR Comparator Group | Constituents of the FTSE 250 at the time of grant |
Dividend equivalent | 0% – 3% (assumed participants entitled to dividends or dividends equivalents) |
Number | Grant date share | ||
Grant year | of grants | price/per share 1 | Tenure |
2021 | 2 | GBP 3.59 and GBP 4.38 | 12 months to 36 months |
2022 | 9 | Various ranging between GBP 1.72 to GBP 3.25 | 3 months to 36 months |
2023 | 3 | Various ranging between GBP 2.64 to GBP 3.63 | 6 months to 36 months |
2023 | 2022 | |
in ’000 | in ’000 | |
Balance as at 1 January | 10,047 | 4,627 |
Less: vested during the year | (3,179) | (453) |
Less: lapsed and cancelled | (1,742) | (844) |
New grants during the year | 5,656 | 6,717 |
Balance as at 31 December | 10,782 | 10,047 |
Cumulative P&L | P&L charge | |||
| USD’000 | USD’000 | |||
Particular | 31 December 2023 | 31 December 2022 | 31 December 2023 | 31 December 2022 |
LTIP | 25,668 | 15,945 | 9,723 | 5,952 |
| Carrying value | Fair value | ||||||
Total | |||||||
As at 31 December 2023 | Financial | Financial | carrying | Total | |||
USD’000 | assets | liabilities | value | fair value | Level 1 | Level 2 | Level 3 |
Financial assets measured at fair value | |||||||
Investment securities | 246 | – | 246 | 246 | – | 246 | – |
Financial assets at amortised cost | |||||||
Scheme debtors | 541,021 | – | 541,021 | – | – | – | – |
Receivables and prepayments | 98,577 | – | 98,577 | – | – | – | – |
Restricted cash | 155,828 | – | 155,828 | – | – | – | – |
Cash and cash equivalents | 158,542 | – | 158,542 | – | – | – | – |
Long term receivables | 8,398 | – | 8,398 | 1,675 | – | 1,675 | – |
962,366 | – | 962,366 | |||||
Financial liabilities at amortised cost | |||||||
Merchant creditors | – | 504,491 | 504,491 | – | – | – | – |
Trade and other payables | – | 156,522 | 156,522 | – | – | – | – |
Borrowings – Current | – | 245,071 | 245,071 | 245,071 | – | 245,071 | – |
Other long-term liabilities | – | 33,713 | 33,713 | 33,713 | – | 33,713 | – |
Borrowings – Non-current | – | 185,323 | 185,323 | 185,323 | – | 185,323 | – |
– | 1,125,120 | 1,125,120 | |||||
| Carrying value | Fair value | ||||||
Total | |||||||
As at 31 December 2022 1 | Financial | Financial | carrying | Total | |||
USD’000 | assets | liabilities | value | fair value | Level 1 | Level 2 | Level 3 |
Financial assets measured at fair value | |||||||
Investment securities | 246 | – | 246 | 246 | – | 246 | – |
Financial assets at amortised cost | |||||||
Scheme debtors | 336,728 | – | 336,728 | – | – | – | – |
Receivables and prepayments | 97,338 | – | 97,338 | – | – | – | – |
Restricted cash | 119,357 | – | 119,357 | – | – | – | – |
Cash and cash equivalents | 234,402 | – | 234,402 | – | – | – | – |
Long term receivables | 2,337 | – | 2,337 | 149 | – | 149 | – |
790,162 | – | 790,162 | |||||
Financial liabilities at amortised cost | |||||||
Merchant creditors | – | 285,791 | 285,791 | – | – | – | – |
Trade and other payables | – | 126,893 | 126,893 | – | – | – | – |
Borrowings – Current | – | 235,346 | 235,346 | 235,346 | – | 235,346 | – |
Other long-term liabilities | – | 22,444 | 22,444 | 22,444 | – | 22,444 | – |
Borrowings – Non-current | – | 265,291 | 265,291 | 265,291 | – | 265,291 | – |
– | 935,765 | 935,765 |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Middle East | 794,639 | 616,085 |
Africa | 152,552 | 164,734 |
947,191 | 780,819 |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Schemes | 541,021 | 336,728 |
Banks | 392,707 | 427,239 |
Others | 13,462 | 16,852 |
947,191 | 780,819 | |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Not credit impaired (0-180 days) | 950,418 | 781,616 |
Credit impaired (181 days and above) | 8,991 | 5,310 |
Less: Loss allowances | (12,218) | (6,107) |
947,191 | 780,819 |
2023 | 2022 1 | |
USD’000 | USD’000 | |
Not credit impaired (0-180 days) | 75,449 | 82,068 |
Credit impaired (181 days and above) | 8,991 | 5,310 |
Less: Loss allowances | (12,218) | (6,107) |
72,222 | 81,271 |
2023 | |||
Name of the bank | USD’000 | Rating | Agency |
Emirates NBD PJSC | 183,472 | P–1 | Moody’s |
Standard Chartered Bank | 9,399 | P–1 | Moody’s |
Citibank N.A. | 7,595 | P–1 | Moody’s |
2022 | |||
Name of the bank | USD’000 | Rating | Agency |
Emirates NBD PJSC | 175,039 | P–1 | Moody’s |
Standard Chartered Bank | 21,345 | P–1 | Moody’s |
Citibank N.A. | 30,588 | P–1 | Moody’s |
2023 | 2022 | |
Overdraft financing | ||
Limit (USD million) | 163 | 163 |
Interest rate | 2.0% + 1M Eibor | 2.4% + 1M Eibor |
Tenure/renewal date | October 2024 | October 2023 |
| Contractual cash flows | |||||||
31 December 2023 | Carrying | 2 months | 2–12 | 1–2 | 2–5 | More than | |
USD’000 | amount | Total | or less | months | years | years | 5 years |
Merchant creditors | 504,491 | 504,491 | 504,491 | – | – | – | – |
Trade and other payables | 156,522 | 158,252 | 96,365 | 61,887 | – | – | – |
Borrowings – Current | 245,071 | 260,358 | 165,622 | 94,736 | – | – | – |
Other long-term liabilities | 33,713 | 35,760 | – | – | 28,973 | 6,787 | – |
Borrowings – Non-current | 185,323 | 208,525 | – | – | 208,525 | – | – |
Total | 1,125,120 | 1,167,386 | 766,478 | 156,623 | 237,498 | 6,787 | – |
| Contractual cash flows | |||||||
31 December 2022 1 | Carrying | 2 months | 2–12 | 1–2 | 2–5 | More than | |
USD’000 | amount | Total | or less | months | years | years | 5 years |
Merchant creditors | 285,791 | 285,791 | 285,791 | – | – | – | – |
Trade and other payables | 126,893 | 131,529 | 57,701 | 73,828 | – | – | – |
Borrowings – Current | 235,346 | 256,118 | 159,325 | 96,793 | – | – | – |
Other long-term liabilities | 22,444 | 39,602 | – | – | 22,018 | 16,100 | 1,484 |
Borrowings – Non-current | 265,291 | 296,176 | – | – | 181,820 | 114,356 | – |
Total | 935,765 | 1,009,216 | 502,817 | 170,621 | 203,838 | 130,456 | 1,484 |
2023 | 2022 | |
USD’000 | USD’000 | |
Fixed rate instruments | ||
Financial assets | 55 | 52 |
Financial liabilities | 19,984 | 3,547 |
Variable rate instruments | ||
Financial assets | 5,569 | 122 |
Financial liabilities | 410,410 | 497,106 |
31 December 2023 | ||
(USD’000) | -0.5% | +0.5% |
Interest rate 1 | 1,344 | (1,344) |
1,344 | (1,344) | |
31 December 2022 | ||
(USD’000) | -0.5% | +0.5% |
Interest rate | 1,789 | (1,789) |
1,789 | (1,789) |
USD | AED | EGP | JOD | ZAR | Others | Total | |
As at 31 December 2023 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 |
Total financial assets | |||||||
Scheme debtors | 20,267 | 509,550 | 1,930 | 2,119 | 1,634 | 5,521 | 541,021 |
Receivables and prepayments | 8,210 | 63,358 | 11,578 | 1,499 | 3,234 | 10,698 | 98,577 |
Restricted cash | 37,313 | 55,127 | 3,632 | – | 29,522 | 30,234 | 155,828 |
Cash and cash equivalents | 54,888 | 47,549 | 16,105 | 2,291 | 5,258 | 32,451 | 158,542 |
Long term receivables | 1,442 | 3,763 | – | 2,779 | 67 | 347 | 8,398 |
Investment securities | 246 | – | – | – | – | – | 246 |
122,366 | 679,347 | 33,245 | 8,688 | 39,715 | 79,251 | 962,612 | |
Total financial liabilities | |||||||
Merchant creditors | 46,766 | 395,790 | – | 323 | 33,102 | 28,510 | 504,491 |
Trade and other payables | 4,402 | 111,959 | 10,045 | 6,859 | 9,767 | 13,490 | 156,522 |
Borrowings – current | 57,857 | 160,871 | – | 19,984 | 6,359 | – | 245,071 |
Other liabilities | 643 | 26,392 | 4,897 | 933 | 424 | 424 | 33,713 |
Borrowings – non current | 144,643 | 40,680 | – | – | – | – | 185,323 |
254,311 | 735,692 | 14,942 | 28,099 | 49,652 | 42,424 | 1,125,120 | |
Net position | (131,945) | (56,345) | 18,303 | (19,411) | (9,937) | 36,827 | (162,508) |
USD | AED | EGP | JOD | ZAR | Others | Total | |
As at 31 December 2022 1 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 |
Total financial assets | |||||||
Scheme debtors | 4,575 | 316,242 | 580 | 10,933 | 997 | 3,401 | 336,728 |
Receivables and prepayments | 15,294 | 62,257 | 1,578 | 5,025 | 2,388 | 10,796 | 97,338 |
Restricted cash | 36,951 | – | 13 | 6,604 | 30,209 | 45,580 | 119,357 |
Cash and cash equivalents | 84,286 | 87,282 | 14,460 | 9,817 | 3,007 | 35,550 | 234,402 |
Long-term receivables | 17 | 2,004 | – | 148 | – | 168 | 2,337 |
Investment securities | 246 | – | – | – | – | – | 246 |
141,369 | 467,785 | 16,631 | 32,527 | 36,601 | 95,495 | 790,408 | |
Total financial liabilities | |||||||
Merchant creditors | 25,598 | 178,002 | – | 17,537 | 30,536 | 34,118 | 285,791 |
Trade and other payables | 5,731 | 93,677 | 7,495 | 5,748 | 4,791 | 9,451 | 126,893 |
Borrowings – current | 59,111 | 171,667 | – | 3,547 | 1,021 | – | 235,346 |
Other liabilities | 470 | 12,094 | 7,015 | 429 | 2,073 | 363 | 22,444 |
Borrowings – non current | 202,500 | 56,448 | – | – | 6,343 | – | 265,291 |
293,410 | 511,888 | 14,510 | 27,261 | 44,764 | 43,932 | 935,765 | |
Net position | (152,041) | (44,103) | 2,121 | 5,266 | (8,163) | 51,563 | (145,357) |
EGP | ZAR | Others | |
Assumed change from year end exchange rates | 5% | 5% | 5% |
2023 – USD’000 +/(-) | 915 | (497) | 1,841 |
2022 – USD’000 +/(-) | 106 | (408) | 2,578 |
S.No | Company name | Registered address | 2023 |
Direct subsidiaries of Network International Holdings PLC (the ultimate parent entity) as at 31 December 2023 | |||
1 | Network International Holding 1 Limited | Unit GV-00-03-01-BC-10-0, Level 1, Gate Village | 100% |
Building 3, Dubai International Financial Centre, | |||
P O Box 9275, Dubai, United Arab Emirates | |||
2 | Network International Holding 2 Limited | Unit GV-00-03-01-BC-10-0, Level 1, Gate Village | 100% |
Building 3, Dubai International Financial Centre, | |||
P O Box 9275, Dubai, United Arab Emirates | |||
3 | 3G Direct Pay Holdings Limited | Ulysses House, Foley Street, Dublin 1 | 100% |
4 | Network International LLC 1 | Level: 101-201 – Emirates NBD – AL Barsha (2), | 49% |
PO Box 4487, Dubai UAE | |||
5 | Diners Club UAE (LLC) | Level: 101-201 – Emirates NBD – AL Barsha (2), | 100% |
PO Box 4487, Dubai UAE | |||
6 | Network International Services (Mauritius) | Les Cascades, Edith Cavell Street, Port-Louis, | 100% |
Limited | Mauritius | ||
7 | Network International Payments Services | 11th Floor, Heritage Place, 21 Lugard Avenue, Ikoyi, | 100% |
Nigeria Limited | Lagos, Nigeria | ||
8 | Network International Payment Services | Black River Park, North Park Block B, 2nd Floor, Office | 100% |
Proprietary Limited | 1 & 2, 2 Fir Street, Observatory, 7925, South Africa | ||
9 | Network International Services Limited Jordan | Abdul Raheem Al-Wakeed St Building No. 43 | 100% |
Shmeisani Amman, Jordan | |||
10 | Network International Egypt Company (S.A.E.) | Building 13C01, Southern Business Park C, Cairo | 99.54% |
Festival City, Cairo, Egypt. 92, Tahrir Street, Dokki, Giza | |||
11 | Network International Jordan | King Hussein Business Park – Building No. (3), | 100% |
(Private Limited Company) | King Abdallah II Ben Al Hussein St. Amman – Jordan | ||
12 | Egyptian Smart Cards Company (S.A.E.) | Building 13C01, Southern Business Park C, Cairo | 99.99% |
Festival City, Cairo, Egypt. 92, Tahrir Street, Dokki, Giza | |||
13 | Diners Club Services Egypt (S.A.E.) | 55 Kods Sharif Street, Mohandessin, Giza, Egypt | 97.86% |
14 | Network International Arabia Limited | Building Number: 3074, Prince Mohammed Bin | 100% |
Abdulaziz Road, Level 29, Tower B, Olaya Towers, P.O | |||
Box: 15870, Postal Code: 11454, Riyadh, Saudi Arabia | |||
15 | NI Payment Services (Ghana) Ltd. | GL-144-8556, Number 7, Airport road, Airport | 70% |
Liberation Rd ACCRA, La Dade-Kotopon Greater | |||
ACCRA, P.O. BX CT 6217, Cantonments-ACCRA Ghana | |||
16 | NDiMO – Network Payments Solutions S.A.E | Cairo Festival City, Building13C01, Southern Business | 100% |
Park C, Cairo, Egypt | |||
17 | 3G Direct Pay Limited | Ulysses House, Foley Street, Dublin 1 | 100% |
Dublin, Ireland | |||
18 | Direct Pay Ltd | Avenue 5 Building, Rose Avenue, Hurlingham | 100% |
Nairobi, Kenya | |||
19 | Direct Payment Limited | Kigali City Tower, 14th Floor, P.O. Box 6428 | 100% |
Kigali, Rwanda | |||
20 | Direct Pay Limited | European Business Centre, Lilongwe, Malawi | 100% |
21 | Direct Pay (Private) Limited | 27 Ridgeway South Highlands, Harare, Zimbabwe | 100% |
22 | Virtual Card Services Botswana Proprietary | Plot 17295, Molekangwetsi Crescent, Gaborone West | 100% |
Limited | Phase 1, Gaborone, Botswana | ||
23 | Virtual Card Services Namibia Proprietary | Unit 5, Sinclair Park, Sinclair Street, Windhoek, Namibia | 100% |
Limited | |||
24 | 3G Direct Pay South Africa Proprietary Limited | Great Westerford Building, 240 Main Road, | 100% |
Rondebosch, Cape Town, South Africa | |||
25 | PayGate Proprietary Limited 2 | Great Westerford Building, 240 Main Road, | 100% |
(previously called PayFast Pty. Ltd.) | Rondebosch, Cape Town, South Africa |
26 | Setcom Proprietary Limited 2 | Great Westerford Building, 240 Main Road, | 100% |
Rondebosch, Cape Town, South Africa | |||
27 | PayFast Proprietary Limited | Great Westerford Building, 240 Main Road, | 100% |
(previously called PayGate Pty. Ltd.) | Rondebosch, Cape Town, South Africa | ||
28 | PayFast Holdings Proprietary Limited 2 | Great Westerford Building, 240 Main Road, | 100% |
Rondebosch, Cape Town, South Africa | |||
29 | Direct Pay Limited | 19 Church street, Port Louis, Republic of Mauritius | 100% |
30 | One Payment Limited | 9th Floor, St. Nicholas House Catholic Mission Street, | 98.83% |
Lagos Island, Lagos, Nigeria | |||
31 | Direct Pay Limited | No 31, Asafoanye O. Broni Crescent, Ringway Estates, | 70% |
Accra, Ghana | |||
32 | Direct Pay Online Cote D’Ivoire | Cocody II Plateaux Angre 7è Tranche Immeuble | 100% |
Saphir Abidjan, Cote D’Ivoire | |||
33 | Direct Pay Online Senegal | Regus Almadies First Floor SIA Building, | 100% |
Route Ngor Village, Dakar, Senegal | |||
34 | Direct Pay Online Limited | 39 Hamasger Street, Nitsba Tower, 9th Floor, | 100% |
Tel-Aviv Jaffo, 6721409, Office number 912, Israel | |||
35 | Direct Pay Online Burkina Faso SARL | Ouaga 2000, Section 481, Lot 19, 01 BP3585, | 100% |
Ouagadougou, Burkina Faso | |||
36 | Direct Pay Online Limited | 27 Rue Khra, Lomé, Togo | 100% |
37 | One Payment Tanzania Limited 3 | 7th Floor, Amani Place, Ohio Street, Ilala District, | 98% |
Dar es Salaam, Tanzania | |||
38 | One Payment Tanzania Limited 4 | Kiembe Samaki, Airport Road, Unguja, West B ward, | 99% |
Zanzibar, Tanzania | |||
39 | Direct Pay (U) Limited | 5th Floor Rwenzori Towers, P.O. Box 37468, | 100% |
Kampala, Uganda | |||
40 | Pay Now Zambia Ltd | 11th Floor, Zimco house, Cairo road, Lusaka, Zambia | 100% |
41 | Direct Pay Democratic Republic of Congo | 26, Avenue Ebeya, Kinshasa/Gombe | 100% |
2023 | 2022 | |
USD’000 | USD’000 | |
Performance and other guarantees | 24,428 | 20,609 |
Commitments | 10,082 | 6,439 |
34,510 | 27,048 |
2023 | 2022 | ||
Notes | USD’000 | USD’000 | |
Assets | |||
Non-current assets | |||
Investment in subsidiaries | 7 | 1,870,022 | 1,848,492 |
Total non-current assets | 1,870,022 | 1,848,492 |
Current assets | |||
Due from related parties | 8 | 1,711 | 1,618 |
Other receivables | 423 | 372 | |
Cash and cash equivalents | 807 | 8,014 | |
Total current assets | 2,941 | 10,004 | |
Total assets | 1,872,963 | 1,858,496 | |
Liabilities and shareholders’ equity | |||
Liabilities | |||
Current liabilities | |||
Due to a related party | 9 | 883 | 94,728 |
Other payables | 1,857 | 2,516 | |
Total current liabilities | 2,740 | 97,244 | |
Total liabilities | 2,740 | 97,244 | |
Shareholders’ equity | |||
Share capital | 10 | 70,036 | 73,077 |
Share premium | 252,279 | 252,279 | |
Treasury shares | (16,148) | (40,631) | |
Share merger reserve | 52,971 | 52,971 | |
Foreign exchange reserve | (1,232) | – | |
Capital redemption reserve | 3,041 | – | |
Retained earnings | 1,509,276 | 1,423,556 | |
Total shareholders’ equity | 1,870,223 | 1,761,252 | |
Total liabilities and shareholders’ equity | 1,872,963 | 1,858,496 |
Share | Foreign | Capital | Total | |||||
Share | Share | Treasury | merger | exchange | redemption | Retained | shareholders’ | |
capital | premium | shares | reserve | reserved | reserve | earnings | equity | |
USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | |
As at 1 January 2023 | 73,077 | 252,279 | (40,631) | 52,971 | – | – | 1,423,556 | 1,761,252 |
Total comprehensive | ||||||||
income for the year | – | – | – | – | – | – | 156,269 | 156,269 |
Foreign currency | ||||||||
translation differences | – | – | – | – | (1,232) | – | – | (1,232) |
Purchase of treasury | ||||||||
shares | – | – | (54,239) | – | – | – | – | (54,239) |
Related transaction cost | – | – | (1,550) | – | – | – | – | (1,550) |
Creation of capital | ||||||||
redemption reserve | – | – | – | – | – | 3,041 | (3,041) | – |
Cancellation of treasury | ||||||||
shares | (3,041) | – | 80,272 | – | – | – | (77,231) | – |
Share based payment | – | – | – | – | – | – | 9,723 | 9,723 |
As at 31 December 2023 | 70,036 | 252,279 | (16,148) | 52,971 | (1,232) | 3,041 | 1,509,276 | 1,870,223 |
Share | Foreign | Capital | Total | |||||
Share | Share | Treasury | merger | exchange | redemption | Retained | shareholders’ | |
capital | premium | shares | reserve | reserved | reserve | earnings | equity | |
USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | USD’000 | |
As at 1 January 2022 | 73,077 | 252,279 | – | 52,971 | – | – | 1,441,965 | 1,820,292 |
Total comprehensive | ||||||||
loss for the year | – | – | – | – | – | – | (7,472) | (7,472) |
Purchase of treasury | ||||||||
shares | – | – | (40,631) | – | – | – | (16,889) | (57,520) |
Share based payment | – | – | – | – | – | – | 5,952 | 5,952 |
As at 31 December 2022 | 73,077 | 252,279 | (40,631) | 52,971 | – | – | 1,423,556 | 1,761,252 |