SEGMENT INFORMATION | 3. SEGMENT INFORMATION Under IFRS 8 ( Segment Information The Managing Director measures the performance of the Group’s business by its revenue and EBITDA, which is calculated as net income/(loss), after adding back income tax benefit/(expense), interest expense, depreciation and amortization. The Group will report financial information, both internally and externally, based on the organizational structure approved by the Managing Director of the Group. Thus, the reportable segments for these Unaudited Interim Condensed Consolidated and Combined Carve-out Financial Statements are formed by the Group’s operations in Spain, Mexico and Colombia. Panama, Italy, Argentina and Codere Online Operator LTD (Malta) are grouped under “Other operations”. Codere Online Management Services LTD (Malta), Israel, United States, SEJO and Gibraltar have been grouped and reported under “Supporting”. These entities aggregated under “Supporting” segment are not operating entities (only holding companies), but entities that only provide internal support services. The entities that have been aggregated under “Other operations” and “Supporting” have been grouped in accordance with guidance allowed under IFRS 8, Operating Segments The following tables break down certain of the information presented in the Unaudited Interim Condensed Consolidated and Combined Carve-out Statements of Income (Loss) for the six months ended June 30, 2022 and 2021 Schedule of Condensed Income Statements 06/30/2022 Spain Mexico Colombia Other Operations Supporting Eliminations Total Group Revenue 27,281 19,570 2,785 1,626 24,122 (24,122 ) 51,262 Personnel expenses (255 ) (423 ) (73 ) (488 ) (5,204 ) - (6,443 ) Depreciation and amortization (41 ) (6 ) (2 ) (66 ) (230 ) (1 ) (346 ) Other operating expenses (23,912 ) (31,272 ) (6,393 ) (3,569 ) (28,714 ) 24,122 (69,738 ) Operating expenses (24,208 ) (31,701 ) (6,468 ) (4,123 ) (34,148 ) 24,121 (76,527 ) OPERATING INCOME/(LOSS) 3,073 (12,131 ) (3,683 ) (2,497 ) (10,026 ) (1 ) (25,265 ) Finance income 101 1,672 119 176 14,438 (1,836 ) 14,670 Finance costs - (1,102 ) (547 ) 233 (4,727 ) 1,700 (4,443 ) Net financial results 101 570 (428 ) 409 9,711 (136 ) 10,227 NET INCOME/(LOSS) BEFORE TAX 3,174 (11,561 ) (4,111 ) (2,088 ) (315 ) (137 ) (15,038 ) Income tax benefit/(expense) (272 ) 3 - 7 (1,462 ) 1 (1,723 ) NET INCOME/(LOSS) FOR THE PERIOD 2,902 (11,558 ) (4,111 ) (2,081 ) (1,777 ) (136 ) (16,761 ) Attributable to equity holders of the Parent 2,902 (11,558 ) (4,111 ) (2,081 ) (1,777 ) (136 ) (16,761 ) Attributable to non-controlling interests - - - - - - - 06/30/2021 Spain Mexico Colombia Other Supporting Eliminations Total Revenue 25,641 11,549 2,048 483 19,019 (18,796 ) 39,944 Personnel expenses (155 ) (3 ) (52 ) (91 ) (2,684 ) - (2,985 ) Depreciation and amortization (93 ) (2 ) (1 ) (50 ) (231 ) - (377 ) Other operating expenses (27,543 ) (16,391 ) (3,750 ) (674 ) (20,116 ) 18,779 (49,695 ) Operating expenses (27,791 ) (16,396 ) (3,803 ) (815 ) (23,031 ) 18,779 (53,057 ) OPERATING INCOME/(LOSS) (2,150 ) (4,847 ) (1,755 ) (332 ) (4,012 ) (17 ) (13,113 ) Finance income (2 ) 192 3 3 188 (251 ) 133 Finance costs - (9 ) (3 ) (39 ) (255 ) 241 (65 ) Net financial results (2 ) 183 - (36 ) (67 ) (10 ) 68 NET INCOME/(LOSS) BEFORE TAX (2,152 ) (4,664 ) (1,755 ) (368 ) (4,079 ) (27 ) (13,045 ) Income tax benefit/(expense) 181 - - - (403 ) - (222 ) NET INCOME/(LOSS) FOR THE PERIOD (1,971 ) (4,664 ) (1,755 ) (368 ) (4,482 ) (27 ) (13,267 ) Attributable to equity holders of the Parent (1,971 ) (4,664 ) (1,755 ) (401 ) (4,482 ) (27 ) (13,300 ) Attributable to non-controlling interests - - - 33 - - 33 The following tables break down certain of the information presented in the Unaudited Interim Condensed Consolidated and Combined Carve-out Balance Sheets as of June 30, 2022 and December 31, 2021. Schedule of Financial Position 06/30/2022 Spain Mexico Colombia Other Supporting Eliminations Total Non-current assets 34 36 8 77 104,033 (103,612 ) 576 Current assets 26,476 7,631 6,296 2,822 171,503 (118,258 ) 96,470 Trade receivables and other current assets 13,743 811 3,302 629 14,048 (25,368 ) 7,165 Current financial assets 7,108 1,230 1,231 903 87,154 (92,842 ) 4,784 Cash and cash equivalents 5,625 5,590 1,763 1,290 70,301 (48 ) 84,521 Total Assets 26,510 7,667 6,304 2,899 275,536 (221,870 ) 97,046 EQUITY 17,184 (29,437 ) (8,278 ) (2,547 ) 179,445 (104,686 ) 51,681 NON-CURRENT LIABILITIES - - - - 2,939 - 2,939 Borrowings - 1,920 1,920 Deferred Tax Liability - - - - 1,019 - 1,019 CURRENT LIABILITIES 9,326 37,104 14,582 5,446 93,152 (117,184 ) 42,426 Borrowings 476 25,144 9,945 2,089 76,126 (109,790 ) 3,990 Trade payables and other current liabilities 8,850 11,960 4,637 3,357 17,026 (7,394 ) 38,436 Total EQUITY AND LIABILITIES 26,510 7,667 6,304 2,899 275,536 (221,870 ) 97,046 12/31/2021 Spain Mexico Colombia Other Supporting Eliminations Total Non-current assets 73 29 9 107 97,854 (97,466 ) 606 Current assets 23,831 5,392 3,715 1,919 161,851 (92,039 ) 104,669 Trade receivables and other current assets 13,353 1,734 1,337 559 37,720 (48,841 ) 5,862 Current financial assets 7,022 1,084 798 329 37,833 (43,167 ) 3,899 Cash and cash equivalents 3,456 2,574 1,580 1,031 86,298 (31 ) 94,908 Total Assets 23,904 5,421 3,724 2,026 259,705 (189,505 ) 105,275 EQUITY 14,259 (15,494 ) (3,990 ) (799 ) 172,734 (98,556 ) 68,154 NON-CURRENT LIABILITIES - - - - 5,513 - 5,513 CURRENT LIABILITIES 9,645 20,915 7,714 2,825 81,458 (90,949 ) 31,608 Lease obligations - - - - - - - Provisions - - - - - - - Borrowings 1,776 1,209 2,077 577 62,647 (65,302 ) 2,984 Trade payables and other current liabilities 7,869 19,706 5,637 2,248 18,811 (25,647 ) 28,624 Total EQUITY AND LIABILITIES 23,904 5,421 3,724 2,026 259,705 (189,505 ) 105,275 The Group does not have any customers that individually account for 10% or more of its interest and income for the six months ended June 30, 2022 and 2021. | 4. SEGMENT INFORMATION Under IFRS 8 ( Segment Information The Managing Director measures the performance of the Group’s business by its revenue and EBITDA, which is calculated as net income/(loss), after adding back income tax benefit/(expense), interest expense, depreciation and amortization. The Group will report financial information, both internally and externally, based on the organizational structure approved by the Managing Director of the Group. Thus, the reportable segments for the 2021 consolidated and combined carve-out financial statements are formed by the Group’s operations in Spain, Mexico and Colombia. Panama, Italy, Argentina and Codere Online Operator LTD (Malta) are grouped under “Other operations”. Codere Online Management Services LTD (Malta), Israel, United States, SEJO and Gibraltar have been grouped and reported under “Supporting”. These entities aggregated under “Supporting” segment are not operating entities (only holding companies) to entities that only provide internal support services. The entities that have been aggregated under “Other operations” and “Supporting” have been grouped in accordance with guidance allowed under IFRS 8, Operating Segments The following tables break down certain of the information presented in the consolidated and combined carve-out income statement for the years ended December 31, 2021, 2020 and 2019 by the Group’s operating segments (amounts expressed in thousands of euros). Schedule of Condensed Income Statements 12/31/2021 Spain Mexico Colombia Other Operations Supporting Eliminations Total Group Revenue 49,753 24,908 3,976 989 39,547 (38,920 ) 80,253 Personnel expenses (359 ) (407 ) (95 ) (283 ) (5,934 ) (2 ) (7,080 ) Depreciation and amortization (150 ) (7 ) (3 ) (100 ) (462 ) 1 (721 ) Other operating expenses (*) (47,947 ) (36,812 ) (7,853 ) (2,314 ) (51,615 ) 3,060 (143,481 ) Operating expenses (48,456 ) (37,226 ) (7,951 ) (2,697 ) (58,011 ) 3,059 (151,282 ) OPERATING INCOME/(LOSS) 1,297 (12,318 ) (3,975 ) (1,708 ) (18,464 ) (35,861 ) (71,029 ) Finance income (5 ) 242 4 32 14,437 (10,167 ) 4,543 Finance costs - (7 ) (28 ) (2 ) (10,649 ) 10,125 (561 ) Net financial results (5 ) 235 (24 ) 30 3,788 (42 ) 3,982 NET INCOME/(LOSS) BEFORE TAX 1,292 (12,083 ) (3,999 ) (1,678 ) (14,676 ) (35,903 ) (67,047 ) Income tax benefit/(expense) (68 ) - - (7 ) (891 ) - (966 ) NET INCOME/(LOSS) FOR THE YEAR 1,224 (12,083 ) (3,999 ) (1,685 ) (15,567 ) (35,903 ) (68,013 ) Attributable to equity holders of the Parent 1,224 (12,083 ) (3,999 ) (1,685 ) (15,567 ) (35,957 ) (68,067 ) Attributable to non-controlling interests - - - - - 54 54 * Include the transaction costs of the Business Combination as described in Note 2. 12/31/2020 Spain Mexico Colombia Other Operations Supporting Eliminations Total Group Revenue 48,279 18,422 2,355 329 31,046 (29,934 ) 70,497 Personnel expenses (275 ) (18 ) (108 ) (174 ) (4,582 ) - (5,157 ) Depreciation and amortization (470 ) (1 ) (2 ) (3 ) (456 ) - (932 ) Other operating expenses (43,230 ) (26,277 ) (3,497 ) (289 ) (35,298 ) 29,934 (78,657 ) Operating expenses (43,975 ) (26,296 ) (3,607 ) (466 ) (40,336 ) 29,934 (84,746 ) OPERATING INCOME/(LOSS) 4,304 (7,874 ) (1,252 ) (137 ) (9,290 ) - (14,249 ) Finance income - - - - 602 (434 ) 168 Finance costs (332 ) 7 - (101 ) (696 ) 434 (688 ) Net financial results (332 ) 7 - (101 ) (94 ) - (520 ) NET INCOME/(LOSS) BEFORE TAX 3,972 (7,867 ) (1,252 ) (238 ) (9,384 ) - (14,769 ) Income tax benefit/(expense) (1,077 ) - - 118 (551 ) - (1,510 ) NET INCOME/(LOSS) FOR THE YEAR 2,895 (7,867 ) (1,252 ) (120 ) (9,935 ) - (16,279 ) Attributable to equity holders of the Parent 2,895 (7,867 ) (1,252 ) (115 ) (9,935 ) - (16,274 ) Attributable to non-controlling interests - - - (5 ) - - (5 ) 12/31/2019 Spain Mexico Colombia Other Operations Supporting Eliminations Total Group Revenue 44,058 15,222 1,505 731 27,743 (27,676 ) 61,583 Personnel expenses (234 ) (6 ) (79 ) - (4,783 ) - (5,102 ) Depreciation and amortization (746 ) (1 ) - - (446 ) - (1,193 ) Other operating expenses (44,125 ) (21,754 ) (3,909 ) (550 ) (28,503 ) 27,676 (71,165 ) Operating expenses (45,105 ) (21,761 ) (3,988 ) (550 ) (33,732 ) 27,676 (77,460 ) OPERATING INCOME/(LOSS) (1,047 ) (6,539 ) (2,483 ) 181 (5,989 ) - (15,877 ) Finance income - - - - 232 (232 ) - Finance costs (3 ) - - (126 ) (372 ) 232 (269 ) Net financial results (3 ) - - (126 ) (140 ) - (269 ) NET INCOME/(LOSS) BEFORE TAX (1,050 ) (6,539 ) (2,483 ) 55 (6,129 ) - (16,146 ) Income tax benefit/(expense) 400 - - 38 (385 ) - 53 NET INCOME/(LOSS) FOR THE YEAR (650 ) (6,539 ) (2,483 ) 93 (6,514 ) - (16,093 ) Attributable to equity holders of the Parent (650 ) (6,539 ) (2,483 ) (5 ) (6,514 ) - (16,191 ) Attributable to non-controlling interests - - - 98 - - 98 The following tables break down certain of the information presented in the consolidated statement of financial position as of December 31, 2021 and in the combined carve-out statement of financial position as of December 31, 2020 by the Group’s operating segments (amounts expressed in thousands of euros). Schedule of Financial Position 12/31/2021 Spain Mexico Colombia Other Operations Supporting Eliminations Total Group Non-current assets 73 29 9 107 97,854 (97,466 ) 606 Current assets 23,831 5,392 3,715 1,919 161,851 (92,039 ) 104,669 Trade receivables and other current assets 13,353 1,734 1,337 559 37,720 (48,841 ) 5,862 Current financial assets 7,022 1,084 798 329 37,833 (43,167 ) 3,899 Cash and cash equivalents 3,456 2,574 1,580 1,031 86,298 (31 ) 94,908 Total Assets 23,904 5,421 3,724 2,026 259,705 (189,505 ) 105,275 EQUITY 14,259 (15,494 ) (3,990 ) (799 ) 172,734 (98,556 ) 68,154 NON-CURRENT LIABILITIES - - - - 5,513 - 5,513 CURRENT LIABILITIES 9,645 20,915 7,714 2,825 81,458 (90,949 ) 31,608 Lease obligations - - - - - - - Provisions - - - - - - - Borrowings 1,776 1,209 2,077 577 62,647 (65,302 ) 2,984 Trade payables and other current liabilities 7,869 19,706 5,637 2,248 18,811 (25,647 ) 28,624 Total EQUITY AND LIABILITIES 23,904 5,421 3,724 2,026 259,705 (189,505 ) 105,275 12/31/2020 Spain Mexico Colombia Other Operations Supporting Eliminations Total Group Non-current assets 213 3 6 197 9,159 (8,334 ) 1,244 Current assets 21,734 5,047 1,186 651 14,891 (26,205 ) 17,304 Trade receivables and other current assets 13,605 - - 486 12,885 (25,330 ) 1,646 Current financial assets 3,020 1,025 408 129 1,050 (875 ) 4,757 Cash and cash equivalents 5,109 4,022 778 36 956 - 10,901 Total Assets 21,947 5,050 1,192 848 24,050 (34,539 ) 18,548 EQUITY (15,232 ) (5,462 ) (1,001 ) (1,164 ) (16,823 ) (243 ) (39,925 ) NON-CURRENT LIABILITIES 21,191 - - - 250 - 21,441 CURRENT LIABILITIES 15,988 10,512 2,193 2,012 40,623 (34,296 ) 37,032 Lease obligations 9 - - - - - 9 Provisions - - - - 15 - 15 Borrowings 7,391 - - 1,238 31,286 (22,138 ) 17,777 Trade payables and other current liabilities 8,588 10,512 2,193 774 9,322 (12,158 ) 19,231 Total EQUITY AND LIABILITIES 21,947 5,050 1,192 848 24,050 (34,539 ) 18,548 The Group does not have any customers that individually account for 10% or more of its interest and income for the years ended December 31, 2021 and 2020. |