EX-99.1 2 d418051dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

PropertyGuru Reports Third Quarter 2022 Results

Revenues Grow 47% Year Over Year in the Third Quarter and 44% in First Nine Months

 

   

Total revenue of S$34.6 million in the third quarter 2022 and S$95.8 million in the first nine months of 2022

 

   

Adjusted EBITDA was S$5.7 million in the third quarter 2022 and S$9.6 million in the first nine months of 2022

Singapore – November 21, 2022 – PropertyGuru Group Limited (NYSE: PGRU) (“PropertyGuru” or the “Company”), Southeast Asia’s leading1, property technology (“PropTech”) company, today announced financial results for the quarter ended September 30, 20222. Revenue of S$34.6 million in the third quarter 2022 increased 47% year over year. Net loss was S$7.4 million in the quarter and Adjusted EBITDA3 was a positive S$5.7 million. This compares to a net loss of S$9.6 million4 and Adjusted EBITDA loss of S$1.5 million4 in the prior year period.

Management Commentary

Hari V. Krishnan, Chief Executive Officer and Managing Director, said “Our third quarter results illustrate that PropertyGuru has been able to produce strong business performance even as some of our core markets have begun to face headwinds from the challenging economic conditions being experienced around the globe.”

“In the third quarter, we deployed more products into our core markets. Importantly, in October we welcomed our first post-listing acquisition, Singapore-based home services technology company Sendhelper, into the PropertyGuru family,” Mr. Krishnan continued. “This continued commitment to our mission and expansion of our value proposition will allow us to create even more value for our customers as they adapt to the changing environment. We recognize that our ongoing investment in innovation will help our customers successfully navigate the near-term uncertainty, knowing that good companies and good products show their true value when times are challenging.”

Joe Dische, Chief Financial Officer, added “In the third quarter, PropertyGuru delivered another strong quarter of results, with revenues continuing their growth trajectory, up 47% year-over-year, while expense-related diligence helped deliver improved Adjusted EBITDA. We remain encouraged by our market penetration as we enter the final quarter of 2022, although we understand that near-term market headwinds resulting from global inflationary pressures and subsequent governmental counteractions will need to be closely monitored. While we are confident in the long-term fundamentals of our business and the growth potential that it offers, we understand that the current environment requires us to be especially diligent in the way we currently operate our business on a day-to-day basis.”

 

1 

Based on SimilarWeb data between April 2022 and September 2022.

2 

The third quarter and nine months ended September 30, 2022 includes results of the iProperty Malaysia and thinkofliving businesses which were acquired on August 3, 2021.

3 

Included in the S$13.2 million of adjustments between net loss and Adjusted EBITDA in the third quarter of 2022 was a S$4.9 million depreciation and amortization expense.

4 

Included in the S$8.2 million of adjustments between net loss and Adjusted EBITDA in the third quarter of 2021 were a S$3.9 million depreciation and amortization expense and a S$3.0 million net finance expense.

 

1


LOGO

 

Financial Highlights – Third Quarter 2022

 

   

Total revenue of S$34.6 million increased 47% year over year, with consistent growth in all markets and segments.

 

   

Marketplaces revenues increased by 48% year over year to S$33.3 million, as prior year investments continue to deliver value in the face of rising macro headwinds.

 

  o

Singapore Marketplaces revenue increased 28% to S$18.1 million. Quarterly Average Revenue Per Agent (“ARPA”) of S$1,042 rose 24% year over year through greater yield and continued product penetration. We had a total of 15,351 agents with a renewal rate of 87% in the quarter, reflecting a strong local property market.

 

  o

Malaysia Marketplaces revenue increased 49% to S$6.5 million from S$4.4 million in the prior year period, benefiting from the mid-quarter acquisition of the iProperty business in August 2021.

 

  o

Vietnam Marketplaces revenue increased by 161% to S$6.2 million from S$2.4 million in the prior year period, as the local economy expanded following COVID-related lockdowns. The number of listings was 2.04 million in the quarter, up 165% from the prior year quarter, and the average revenue per listing (“ARPL”) was S$2.91, up 2.5% from the prior year quarter.

 

   

In October 2022, the Company acquired Sendhelper, a Singapore home services technology company. The transaction not only represents PropertyGuru’s entry into the home services industry, but also another step in becoming the single source of property and financial information for Southeast Asian property seekers, sellers, owners, developers, and agents.

 

   

At quarter-end, cash and cash equivalents was S$339.6 million.

Information regarding our operating segments is presented below.

 

     For the Three Months Ended September 30  
     2022     2021     YoY Growth  
     (S$ in thousands except percentages)  

Revenue

     34,565       23,492       47.1
  

 

 

   

 

 

   

 

 

 

Marketplaces

     33,297       22,498       48.0

Singapore

     18,139       14,150       28.2

Vietnam

     6,171       2,365       160.9

Malaysia

     6,524       4,381       48.9

Other Asia

     2,463       1,602       53.7

Fintech and data services

     1,268       994       27.6

Adjusted EBITDA

     5,742       (1,451  
  

 

 

   

 

 

   

Marketplaces

     18,189       6,541    

Singapore

     13,554       9,714    

Vietnam

     1,942       (1,370  

Malaysia

     3,169       (1,483  

Other Asia

     (476     (320  

Fintech and data services

     (1,873     (995  

Corporate*

     (10,574     (6,997  

Adjusted EBITDA Margin (%)

     16.6     -6.2  
  

 

 

   

 

 

   

Marketplaces

     54.6     29.1  

Singapore

     74.7     68.7  

Vietnam

     31.5     -57.9  

Malaysia

     48.6     -33.9  

Other Asia

     -19.3     -20.0  

Fintech and data services

     -147.7     -100.1  

 

2


LOGO

 

     For the Nine Months Ended September 30  
     2022     2021     YoY Growth  
     (S$ in thousands except percentages)  

Revenue

     95,828       66,382       44.4
  

 

 

   

 

 

   

 

 

 

Marketplaces

     92,511       64,035       44.5

Singapore

     50,436       39,509       27.7

Vietnam

     18,170       12,463       45.8

Malaysia

     17,857       8,427       111.9

Other Asia

     6,048       3,636       66.3

Fintech and data services

     3,317       2,347       41.3

Adjusted EBITDA

     9,637       (6,223  
  

 

 

   

 

 

   

Marketplaces

     44,805       17,425    

Singapore

     36,185       26,646    

Vietnam

     4,748       1,408    

Malaysia

     6,779       (8,414  

Other Asia

     (2,907     (2,215  

Fintech and data services

     (5,404     (3,088  

Corporate*

     (29,764     (20,560  

Adjusted EBITDA Margin (%)

     10.1     -9.4  
  

 

 

   

 

 

   

Marketplaces

     48.4     27.2  

Singapore

     71.7     67.4  

Vietnam

     26.1     11.3  

Malaysia

     38.0     -99.8  

Other Asia

     -48.1     -60.9  

Fintech and data services

     -162.9     -131.6  

*Corporate consists of headquarters costs, which are not allocated to the segments. Headquarters costs are costs of PropertyGuru’s personnel that are based predominantly in its Singapore headquarters and certain key personnel in Malaysia and Thailand, and that service PropertyGuru’s group as a whole, consisting of its executive officers and its group marketing, technology, product, human resources, finance and operations teams, as well as platform IT costs (hosting, licensing, domain fees), workplace facilities costs, corporate public relations retainer costs and professional fees such as audit, legal and consultant fees. Certain elements of marketing expenses previously allocated to Corporate in the first quarter 2022 have since been moved to business segments in line with changes to internal reporting lines.

Strong Category Leadership Drives Long-Term Growth Opportunities

As of September 30, 2022, PropertyGuru continued its Engagement Market Share5 leadership in Singapore, Vietnam, Malaysia, and Thailand.

 

5 

Based on SimilarWeb data between April 2022 and September 2022.

 

3


LOGO

 

   

Singapore: 81% – 5.1x the closest peer

 

   

Vietnam: 77% – 3.5x the closest peer

 

   

Malaysia: 94% – 17.4x the closest peer

 

   

Thailand: 60% – 2.7x the closest peer

 

   

Indonesia: 21% – 0.3x the closest peer

Full Year 2022 Outlook

The Company anticipates full year 2022 revenues of between S$134.0 million6 and S$138.0 million6 as a result of greater fiscal policy uncertainty stemming from rising global inflationary pressures, near-term actions by the Vietnamese government to limit access to credit, and the recent Malaysian election. The Singapore property market remains strong. The Company also expects Adjusted EBITDA to be between S$8.0 million6 and S$12.0 million6, as management operates to balance the current environment with longer-term business model goals.

Conference Call and Webcast Details

The Company will host a conference call and webcast on Monday, November 21, 2022, at 8:00 a.m. Eastern Standard Time / 9:00 p.m. Singapore Standard Time to discuss the Company’s financial results and outlook. The PropertyGuru (NYSE: PGRU) Q3 2022 Earnings call can be accessed by registering at:

https://propertyguru.zoom.us/webinar/register/WN_YHYlWc01RhCNFL-6OshIBg

An archived version will be available on the Company’s Investor Relations website after the call at

https://investors.propertygurugroup.com/news-and-events/events-and-presentations/default.aspx

About PropertyGuru Group

PropertyGuru is Southeast Asia’s leading1 PropTech company, and the preferred destination for over 44 million property seekers7 to find their dream home, every month. PropertyGuru empowers property seekers with more than 3.5 million real estate listings8, in-depth insights, and solutions that enable them to make confident property decisions across Singapore, Malaysia, Thailand, Indonesia, and Vietnam.

PropertyGuru.com.sg was launched in Singapore in 2007 and since then PropertyGuru Group has made the property journey a transparent one for property seekers in Southeast Asia. In the last 15 years, PropertyGuru has grown into a high-growth PropTech company with a robust portfolio of leading property marketplaces across its core markets; award-winning mobile apps; mortgage marketplace, PropertyGuru Finance; and a host of enterprise solutions now under PropertyGuru For Business, including a high-quality developer sales enablement platform, FastKey, DataSense, ValueNet, Awards, events and publications across Asia.

For more information, please visit: PropertyGuruGroup.comPropertyGuru Group on LinkedIn.

Contact Information:

Media

   Investor   
PropertyGuru Group    PropertyGuru Group    The Blueshirt Group
Sheena Chopra    Nat Otis    Gary Dvorchak
+65 9247 5651    (860) 906-7860   
sheena@propertyguru.com.sg    natotis@propertyguru.com    pgru@blueshirtgroup.com

 

 

 

6 

Does not include impact of Sendhelper acquisition in October 2022.

7 

Based on Google Analytics data between April 2022 and September 2022.

8 

Based on data between April 2022 and September 2022.

 

4


LOGO

 

Key Performance Metrics and Non-IFRS Financial Measures

Our priority markets comprise Singapore, Vietnam, Malaysia and Thailand. Our core markets comprise Singapore, Vietnam, Malaysia, Thailand and Indonesia.

Engagement Market Share is the average monthly engagement for websites owned by PropertyGuru as compared to average monthly engagement for a basket of peers calculated over the relevant period. Engagement is calculated as the number of visits to a website during a period multiplied by the total amount of time spent on that website for the same period, in each case based on data from SimilarWeb. Engagement Market Share is based on the prevailing SimilarWeb algorithm on the date the Company first filed or furnished such information to the U.S. Securities and Exchange Commission (“SEC”).

Number of agents in all core markets except Vietnam is calculated for a period as the sum of the number of agents with a valid 12-month subscription package at the end of each month in a period divided by the number of months in such period. In Vietnam, number of agents is calculated as the number of agents who credit money into their account within the relevant period. When counting in aggregate across the PropertyGuru group, in markets where PropertyGuru operates more than one property portal, an agent with subscriptions to more than one portal is only counted once.

Number of real estate listings is calculated as the number of listings created during the month for Vietnam and the average number of monthly listings available in the period for other markets.

Average revenue per agent (“ARPA”) is calculated as agent revenue for a period divided by the average number of agents in that period, which is calculated as the sum of the number of total agents at the end of each month in a period divided by the number of months in such period.

Average revenue per listing (“ARPL”) is calculated as revenue for a period divided by the number of listings in such period.

Renewal rate is calculated as the number of agents that successfully renew their annual package during a period divided by the number of agents whose packages are up for renewal (at the end of their twelve-month subscription) during that period.

This press release also includes references to non-IFRS financial measures, namely Adjusted EBITDA and Adjusted EBITDA Margin. PropertyGuru uses these measures, collectively, to evaluate ongoing operations and for internal planning and forecasting purposes. PropertyGuru believes that non-IFRS information, when taken collectively, may be helpful to investors because it provides consistency and comparability with past financial performance and may assist in comparisons with other companies to the extent that such other companies use similar non-IFRS measures to supplement their IFRS or GAAP results. These non-IFRS measures are presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with IFRS, and may be different from similarly titled non-IFRS measures used by other companies. Accordingly, non-IFRS measures have limitations as analytical tools, and should not be considered in isolation or as substitutes for analysis of other IFRS financial measures, such as net loss and loss before income tax.

 

5


LOGO

 

Adjusted EBITDA is a non-IFRS financial measure defined as net loss for year/period adjusted for changes in fair value of preferred shares, warrant liability and embedded derivatives, finance costs, depreciation and amortization expense, tax expenses or credits, impairments when the impairment is the result of an isolated, non-recurring events, share grant and option expenses, loss on disposal of plant and equipment and intangible assets, currency translation loss, business acquisition transaction and integration costs, legal and professional expenses incurred for IPO, share listing expenses and on-going costs of a listed entity. Adjusted EBITDA Margin is defined as Adjusted EBITDA as a percentage of revenue.

A reconciliation of net loss to Adjusted EBITDA is provided as follows:

 

     For the Three Months Ended September 30,  
     2022     2021  
     (S$ in thousands)  

Net loss

     (7,442     (9,620

Adjustments:

    

Changes in fair value of preferred shares, warrant liability and embedded derivatives

     325       —    

Finance costs - net

     (48     3,006  

Depreciation and amortisation expense

     4,913       3,851  

Share grant and option expenses

     1,398       1,243  

Other gains - net

     1,203       296  

Business acquisition transaction and integration cost

     1,033       95  

On-going cost of a listed entity

     3,824       —    

Tax expense/(credit)

     536       (322
  

 

 

   

 

 

 

Adjusted EBITDA

     5,742       (1,451
  

 

 

   

 

 

 
     For the Nine Months Ended September 30,  
     2022     2021  
     (S$ in thousands)  

Net loss

     (123,969     (160,188

Adjustments:

    

Changes in fair value of preferred shares, warrant liability and embedded derivatives

     (22,691     124,146  

Finance costs - net

     1,770       12,957  

Depreciation and amortisation expense

     15,747       8,863  

Impairment

     —         8  

Share grant and option expenses

     4,433       3,711  

Other gains - net

     1,466       662  

Business acquisition transaction and integration cost

     3,631       1,349  

Legal and professional fees incurred for IPO

     16,570       2,252  

Share listing expense

     104,950       —    

On-going cost of a listed entity

     7,147       —    

Tax expense

     583       17  
  

 

 

   

 

 

 

Adjusted EBITDA

     9,637       (6,223
  

 

 

   

 

 

 

 

6


LOGO

 

Forward-Looking Statements

Forward-looking statements in this press release, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1955. These statements include statements regarding our future results of operations and financial position, planned products and services, business strategy and plans, objectives of management for future operations of PropertyGuru, market size and growth opportunities, competitive position and technological and market trends and involve known and unknown risks that are difficult to predict. As a result, our actual results, performance or achievements may differ materially from those expressed or implied by these forward-looking statements. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “shall,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential,” “goal,” “objective,” “seeks,” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans, or intentions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: changes in domestic and foreign business, market, financial, political and legal conditions; competitive pressures in and any disruption to the industry in which PropertyGuru and its subsidiaries (the “Group”) operates; the Group’s ability to achieve profitability despite a history of losses; the Group’s ability to implement its growth strategies and manage its growth; customers of the Group continuing to make valuable contributions to its platform; the Group’s ability to meet consumer expectations; the success of the Group’s new product or service offerings; the Group’s ability to produce accurate forecasts of its operating and financial results; the Group’s ability to attract traffic to its websites; the Group’s ability to assess property values accurately; the Group’s internal controls; the impact of rising inflation and interest rates on the Group’s business, real estate markets and the economy in general; the impact of government and regulatory policies on real estate or credit markets in the countries in which the Group operates; the war in Ukraine and escalating geopolitical tensions as a result of Russia’s invasion of Ukraine; fluctuations in foreign currency exchange rates; the Group’s ability to raise capital; media coverage of the Group; the Group’s ability to obtain insurance coverage; changes in the regulatory environments (such as anti-trust laws, foreign ownership restrictions and tax regimes) of the countries in which the Group operates; general economic conditions in the countries in which the Group operates; political instability in the jurisdictions in which the Group operates; the Group’s ability to attract and retain management and skilled employees; the impact of the COVID-19 pandemic on the business of the Group; the Group’s ability to integrate newly acquired businesses or companies and the success of the Group’s strategic investments and acquisitions; changes in the Group’s relationship with its current customers, suppliers and service providers; disruptions to information technology systems and networks; the Group’s ability to grow and protect its brand and the Group’s reputation; the Group’s ability to protect its intellectual property; changes in regulation and other contingencies; the Group’s ability to achieve tax efficiencies of its corporate structure and intercompany arrangements; potential and future litigation that the Group may be involved in; unanticipated losses, write-downs or write-offs; restructuring and impairment or other charges, taxes or other liabilities that may be incurred or required subsequent to, or in connection with, the consummation of the Group’s completed business combination; technological advancements in the Group’s industry; and other risks discussed in our filings with the SEC.

 

7


LOGO

 

All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements set forth above. We caution you not to place undue reliance on any forward-looking statements, which are made only as of the date of this press release. We do not undertake or assume any obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable law. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements. The inclusion of any statement in this press release does not constitute an admission by PropertyGuru or any other person that the events or circumstances described in such statement are material. Undue reliance should not be placed upon the forward-looking statements.

Industry and Market Data

This press release contains information, estimates and other statistical data derived from third party sources and/or industry or general publications, including estimated insights from SimilarWeb and Google Analytics. Such information involves a number of assumptions and limitations, and you are cautioned not to place undue weight on such estimates. PropertyGuru has not independently verified such third-party information, and makes no representation as to the accuracy of such third-party information.

 

8


LOGO

 

PROPERTYGURU GROUP LIMITED AND ITS SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)

 

     For the Three Months Ended September 30,     For the Nine Months Ended September 30,  
     2022     2021     2022     2021  
     (S$ in thousands, except share and per share data)  

Revenue

     34,565       23,492       95,828       66,382  

Other income

     684       359       1,453       1,438  

Other (losses)/gains - net

     (1,527     (296     21,226       (124,808

Expenses

        

Venue costs

     (1,535     (1,109     (3,482     (2,536

Sales and marketing cost

     (5,436     (4,610     (15,374     (18,311

Sales commission

     (2,283     (1,322     (8,469     (5,018

(Impairment)/reversal of impairment loss on financial assets

     (83     339       83       48  

Depreciation and amortisation

     (4,913     (3,851     (15,747     (8,863

Impairment of intangible assets

     —         —         —         (8

IT and Internet expenses

     (2,839     (2,188     (8,122     (5,636

Legal and professional

     (1,425     (405     (4,593     (1,997

Employee compensation

     (17,850     (16,418     (53,419     (42,534

Non-executive directors’ remuneration

     (496     (147     (2,053     (436

Staff cost

     (686     (274     (1,421     (642

Office rental

     28       (28     (52     (57

Finance cost

     (240     (3,118     (2,251     (13,306

Legal and professional fees incurred for IPO

     —         —         (16,570     (2,252

Share listing expense

     —         —         (104,950     —    

Other expenses

     (2,870     (366     (5,473     (1,635
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     (40,628     (33,497     (241,893     (103,183
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income tax

     (6,906     (9,942     (123,386     (160,171
  

 

 

   

 

 

   

 

 

   

 

 

 

Tax (expenses)/credit

     (536     322       (583     (17
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss for the period

     (7,442     (9,620     (123,969     (160,188
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income/(loss):

        

Items that may be reclassified subsequently to profit or loss:

        

Currency translation differences arising from consolidation

     7,467       2,854       9,912       5,130  

Actuarial (loss)/gain from post-employment benefits obligation

     (1     —         (2     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income for the period, net of tax

     7,466       2,854       9,910       5,130  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income/(loss) for the period

     24       (6,766     (114,059     (155,058
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss per share for loss attributable to equity holders of the Company

        

Basic and diluted loss per share for the period

     (0.05     (0.08     (0.81     (2.00

 

9


LOGO

 

PROPERTYGURU GROUP LIMITED AND ITS SUBSIDIARIES

UNAUDITED CONDSOLIDATED BALANCE SHEETS

 

     As of September 30, 2022     As of December 31, 2021  
     (S$ in thousands)  

ASSETS

    

Current assets

    

Cash and cash equivalents

     339,629       70,236  

Trade and other receivables

     16,797       17,655  
  

 

 

   

 

 

 
     356,426       87,891  
  

 

 

   

 

 

 

Non-current assets

    

Trade and other receivables

     3,343       1,564  

Intangible assets

     398,830       401,157  

Plant and equipment

     2,839       3,329  

Right-of-use assets

     12,033       15,419  
  

 

 

   

 

 

 
     417,045       421,469  
  

 

 

   

 

 

 

Total assets

     773,471       509,360  
  

 

 

   

 

 

 

LIABILITIES

    

Current liabilities

    

Trade and other payables

     25,118       32,921  

Lease liabilities

     4,205       4,439  

Borrowings

     —         170  

Deferred revenue

     54,001       47,318  

Warrants liability

     5,808       —    

Provision for reinstatement cost

     42       36  

Current income tax liabilities

     4,693       4,554  
  

 

 

   

 

 

 
     93,867       89,438  
  

 

 

   

 

 

 

Non-current liabilities

    

Trade and other payables

     295       603  

Lease liabilities

     9,298       12,452  

Borrowings

     —         16,732  

Deferred income tax liabilities

     2,001       2,375  

Provision for reinstatement cost

     472       569  
  

 

 

   

 

 

 
     12,066       32,731  
  

 

 

   

 

 

 

Total liabilities

     105,933       122,169  
  

 

 

   

 

 

 

Net assets

     667,538       387,191  
  

 

 

   

 

 

 

SHAREHOLDERS’ EQUITY

    

Capital and reserves attributable to equity holders of the Group

    

Share capital

     1,079,544       684,347  

Share reserve

     17,867       18,658  

Capital reserve

     785       785  

Warrants

     —         5,742  

Translation reserve

     12,654       2,742  

Accumulated losses

     (443,312     (325,083
  

 

 

   

 

 

 

Total Shareholders’ Equity

     667,538       387,191  
  

 

 

   

 

 

 

 

10


LOGO

 

PROPERTYGURU GROUP LIMITED AND ITS SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

     For the Nine Months Ended September 30  
     2022     2021  
     (S$ in thousands)  

Cash flows from operating activities

    

Loss for the period

     (123,969     (160,188

Adjustments for:

    

- Tax expense

     583       17  

- Employee share grant and option expense

     2,866       3,682  

- Non-executive director share grant and option expense

     1,701       163  

- Depreciation and amortisation

     15,747       8,871  

- Loss on disposal of plant and equipment and intangible assets

     100       —  

- Reversal of impairment loss on financial assets

     (83     (48

- Gain on lease modification

     (194     —    

- Interest income

     (481     (349

- Finance costs

     2,251       13,306  

- Unrealised currency translation losses

     17,701       430  

- Fair value loss of Series B, D1, E and F conversion options

     —         124,146  

- Fair value (gain) on warrant liability

     (22,691     —    

- Share listing expense

     104,950       —    
  

 

 

   

 

 

 
     (1,519     (9,970

Change in working capital, net of effects from acquisition and disposal of subsidiaries:

    

- Trade and other receivables

     716       991  

- Trade and other payables

     (11,322     4,311  

- Deferred revenue

     6,683       5,429  
  

 

 

   

 

 

 

Cash provided by operations

     (5,442     761  

Interest received

     276       339  

Income tax paid

     (848     (1,916
  

 

 

   

 

 

 

Net cash provided/(used in) by operating activities

     (6,014     (816
  

 

 

   

 

 

 

Cash flows from investing activities

    

Additions to plant and equipment

     (1,224     (680

Additions of intangible assets

     (15,490     (8,684

Acquisition of subsidiaries, net of cash acquired

     —         3,722  

Proceeds from disposal of plant and equipment

     31       1  
  

 

 

   

 

 

 

Net cash used in investing activities

     (16,683     (5,641

Cash flows from financing activities

    

Interest paid

     (750     (1,002

Proceeds from borrowings

     —         10,551  

Repayment of borrowings

     (18,389     —    

Principal payment of lease liabilities

     (3,174     (2,947

Proceeds from Reorganisation

     142,145       —    

Proceeds from the shares issued to PIPE investors

     178,653       —    

Transaction cost in relation to issuance of PIPE shares

     (7,664     —    

Proceeds from issuance of ordinary shares

     1,269       80  

Repayment of convertible notes

     —         (11,261
  

 

 

   

 

 

 

Net cash provided/(used in) by financing activities

     292,090       (4,579

Net increase/(decrease) in cash and cash equivalents

     269,393       (11,036

Cash and cash equivalents

    

Beginning of the nine months ended 30 September

     70,236       93,359  
  

 

 

   

 

 

 

End of the nine months ended 30 September

     339,629       82,323  
  

 

 

   

 

 

 

*Less than 1,000

 

11