XML 139 R125.htm IDEA: XBRL DOCUMENT v3.23.1
Transition to IFRS (Details) - Schedule of reconciliation of statements of financial position - USD ($)
$ in Thousands
Dec. 31, 2022
Dec. 31, 2021
Jan. 01, 2021
Dec. 31, 2020
CURRENT ASSETS:        
Cash and cash equivalents $ 83,062 $ 88,090 $ 88,127 $ 88,127
Short-term deposits 3,904 5,586 289  
Trade receivables, net 118,126 116,975 91,986  
Unbilled receivables and contract assets 30,354 25,096 19,073  
Other accounts receivable and prepaid expenses 13,652 11,027 11,751  
Total current assets 249,098 246,774 211,226  
LONG-TERM ASSETS:        
Severance pay fund      
Deferred taxes   7,993 6,235  
Right-of-use assets 27,536 23,280 23,363  
Other accounts receivable 5,795 5,165 5,507  
Property, plants and equipment, net 8,338 5,872 5,988  
Intangible assets, net 52,057 51,390 53,404  
Goodwill 158,699 146,803 135,682  
Total long-term assets 256,043 240,503 230,179  
Total assets 505,141 487,277 441,405  
CURRENT LIABILITIES:        
Short term debt 20,755 17,108 11,598  
Trade payables 27,598 24,711 14,250  
Accrued expenses and other accounts payable 46,842 45,091 41,777  
Current maturities of operating lease liabilities 4,591 3,267 3,792  
Liabilities in respect of business combinations 19,287 6,635 4,998  
Redeemable non-controlling interests 27,172 23,197 14,611  
Deferred revenue and customer advances 9,808 10,771 8,793  
Total current liabilities 156,053 130,780 99,819  
LONG-TERM LIABILITIES:        
Long-term debt 30,412 20,155 13,352  
Long-term operating lease liabilities 24,282 21,907 21,230  
Liability in respect of business combinations 5,376 13,892 10,926  
Deferred taxes   17,945 17,484  
Redeemable non-controlling interests 1,120 6,137 9,315  
Accrued severance pay, net 901 905 872  
Total long-term liabilities 72,777 80,941 73,179  
REDEEMABLE NON-CONTROLLING INTEREST      
EQUITY        
Share capital 1,166 1,165 1,164  
Additional paid-in capital 182,031 184,047 188,415  
Accumulated other comprehensive loss (6,559) 9,264 7,437  
Accumulated earnings 86,289 70,660 62,673  
Total equity attributable to company shareholders’ 262,927 265,136 259,689  
Non-controlling interests 13,384 10,420 8,718  
Total equity 276,311 275,556 268,407 $ 268,407
Total liabilities, redeemable non-controlling interest and equity $ 505,141 487,277 441,405  
U.S. GAAP [Member]        
CURRENT ASSETS:        
Cash and cash equivalents   88,090 88,127  
Short-term deposits   5,586 289  
Trade receivables, net   116,975 91,986  
Unbilled receivables and contract assets   25,096 19,073  
Other accounts receivable and prepaid expenses   11,032 11,751  
Total current assets   246,779 211,226  
LONG-TERM ASSETS:        
Severance pay fund   3,646 4,673  
Deferred taxes   8,091 6,397  
Right-of-use assets   24,299 24,509  
Other accounts receivable   5,165 5,507  
Property, plants and equipment, net   5,872 5,988  
Intangible assets, net   51,390 53,404  
Goodwill   146,803 135,682  
Total long-term assets   245,266 236,160  
Total assets   492,045 447,386  
CURRENT LIABILITIES:        
Short term debt   17,032 11,529  
Trade payables   24,711 14,250  
Accrued expenses and other accounts payable   45,173 41,846  
Current maturities of operating lease liabilities   3,943 3,413  
Liabilities in respect of business combinations   6,635 4,998  
Redeemable non-controlling interests    
Deferred revenue and customer advances   10,771 8,793  
Total current liabilities   108,265 84,829  
LONG-TERM LIABILITIES:        
Long-term debt   20,155 13,352  
Long-term operating lease liabilities   20,970 21,109  
Liability in respect of business combinations   13,892 10,926  
Deferred taxes   18,112 17,639  
Redeemable non-controlling interests    
Accrued severance pay, net   4,551 5,545  
Total long-term liabilities   77,680 68,571  
REDEEMABLE NON-CONTROLLING INTEREST   30,432 24,980  
EQUITY        
Share capital   1,165 1,164  
Additional paid-in capital   211,543 211,713  
Accumulated other comprehensive loss   9,294 7,835  
Accumulated earnings   43,246 39,720  
Total equity attributable to company shareholders’   265,248 260,432  
Non-controlling interests   10,420 8,574  
Total equity   275,668 269,006  
Total liabilities, redeemable non-controlling interest and equity   492,045 447,386  
Other GAAP Adjustments and reclassifications [Member]        
CURRENT ASSETS:        
Cash and cash equivalents      
Short-term deposits    
Trade receivables, net    
Unbilled receivables and contract assets    
Other accounts receivable and prepaid expenses   (5)  
Total current assets   (5)  
LONG-TERM ASSETS:        
Severance pay fund   (3,646) (4,673)  
Deferred taxes   (98) (162)  
Right-of-use assets   (1,019) (1,146)  
Other accounts receivable    
Property, plants and equipment, net    
Intangible assets, net    
Goodwill    
Total long-term assets   (4,763) (5,981)  
Total assets   (4,768) (5,981)  
CURRENT LIABILITIES:        
Short term debt   76 69  
Trade payables    
Accrued expenses and other accounts payable   (82) (69)  
Current maturities of operating lease liabilities   (676) 379  
Liabilities in respect of business combinations    
Redeemable non-controlling interests   23,197 14,611  
Deferred revenue and customer advances    
Total current liabilities   22,515 14,990  
LONG-TERM LIABILITIES:        
Long-term debt    
Long-term operating lease liabilities   937 121  
Liability in respect of business combinations    
Deferred taxes   (167) (155)  
Redeemable non-controlling interests   6,137 9,315  
Accrued severance pay, net   (3,646) (4,673)  
Total long-term liabilities   3,261 (4,608)  
REDEEMABLE NON-CONTROLLING INTEREST   (30,432) (24,980)  
EQUITY        
Share capital    
Additional paid-in capital   (27,496) (23,298)  
Accumulated other comprehensive loss   (30) (398)  
Accumulated earnings   27,414 22,953  
Total equity attributable to company shareholders’   (112) (743)  
Non-controlling interests   143  
Total equity   (112) (600)  
Total liabilities, redeemable non-controlling interest and equity   $ (4,768) $ (5,981)