Spaces:
Sleeping
Sleeping
File size: 39,294 Bytes
b4dbfa4 |
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 |
[
{
"id": "100-0",
"chunk_size": 100,
"content": "Property, plant and equipment values: {\"2023\": \"25380\", \"2024\": \"25895\"} Intangible assets and goodwill values: {\"2023\": \"628974\", \"2024\": \"613386\"} Trade and other receivables values: {\"2023\": \"6179\", \"2024\": \"7696\"} Investment in equity-accounted investees values: {\"2023\": \"2070\", \"2024\": \"2022\"} Other investments values: {\"2023\": \"1268\", \"2024\": \"1361\"} Term deposits values: {\"2023\": \"5618\", \"2024\": \"966\"} Non-current tax assets values: {\"2023\": \"18373\", \"2024\": \"22071\"} Deferred tax assets, net values: {\"2024\": \"129317\"} Other non-current assets values: {\"2023\": \"53\", \"2024\": \"85\"} Total non-current assets values: {\"2023\": \"687915\", \"2024\": \"802799\"} Inventories values: {\"2023\": \"25\", \"2024\": \"218\"} Contract assets values: {\"2024\": \"253\"}"
},
{
"id": "100-1",
"chunk_size": 100,
"content": "Current tax assets values: {\"2024\": \"4947\"} Trade and other receivables values: {\"2023\": \"68847\", \"2024\": \"91950\"} Term deposits values: {\"2023\": \"197056\", \"2024\": \"279722\"} Other current assets values: {\"2023\": \"121964\", \"2024\": \"153123\"} Cash and cash equivalents values: {\"2023\": \"284018\", \"2024\": \"327065\"} Total current assets values: {\"2023\": \"671910\", \"2024\": \"857278\"} Total assets values: {\"2023\": \"1359825\", \"2024\": \"1660077\"} Share capital values: {\"2023\": \"53\", \"2024\": \"55\"} Share premium values: {\"2023\": \"2057362\", \"2024\": \"2161217\"} Other components of equity values: {\"2023\": \"40137\", \"2024\": \"(29899)\"} Accumulated deficit values: {\"2023\": \"(1227986)\", \"2024\": \"(1020518)\"} Total equity attributable to owners of the Company values: {\"2023\": \"869566\", \"2024\": \"1110855\"}"
},
{
"id": "100-2",
"chunk_size": 100,
"content": "Non-controlling interests values: {\"2023\": \"6490\", \"2024\": \"5563\"} Total equity values: {\"2023\": \"876056\", \"2024\": \"1116418\"} Loans and borrowings values: {\"2023\": \"15650\", \"2024\": \"216818\"} Employee benefits values: {\"2023\": \"8886\", \"2024\": \"11662\"} Contract liabilities values: {\"2023\": \"163\", \"2024\": \"408\"} Deferred tax liabilities, net values: {\"2023\": \"822\", \"2024\": \"4754\"} Other non-current liabilities values: {\"2023\": \"4590\", \"2024\": \"12443\"} Total non-current liabilities values: {\"2023\": \"30111\", \"2024\": \"246085\"} Loans and borrowings values: {\"2023\": \"219514\", \"2024\": \"4806\"} Trade and other payables values: {\"2023\": \"89780\", \"2024\": \"118548\"} Contract liabilities values: {\"2023\": \"75206\", \"2024\": \"92958\"} Other current liabilities values: {\"2023\": \"69158\", \"2024\": \"81262\"}"
},
{
"id": "100-3",
"chunk_size": 100,
"content": "Total current liabilities values: {\"2023\": \"453658\", \"2024\": \"297574\"} Total liabilities values: {\"2023\": \"483769\", \"2024\": \"543659\"} Total equity and liabilities values: {\"2023\": \"1359825\", \"2024\": \"1660077\"} Air ticketing values: {\"2022\": \"88712\", \"2023\": \"147793\", \"2024\": \"201246\"} Hotels and packages values: {\"2022\": \"157267\", \"2023\": \"337686\", \"2024\": \"435542\"} Bus ticketing values: {\"2022\": \"39896\", \"2023\": \"74873\", \"2024\": \"92693\"} Other revenue values: {\"2022\": \"18047\", \"2023\": \"32684\", \"2024\": \"53043\"} Total revenue values: {\"2022\": \"303922\", \"2023\": \"593036\", \"2024\": \"782524\"} Other income values: {\"2022\": \"3490\", \"2023\": \"2798\", \"2024\": \"770\"} Procurement cost of hotels and packages services values: {\"2022\": \"54760\", \"2023\": \"168387\", \"2024\": \"210357\"}"
},
{
"id": "100-4",
"chunk_size": 100,
"content": "Other cost of providing services values: {\"2022\": \"3990\", \"2023\": \"9180\", \"2024\": \"4732\"} Personnel expenses values: {\"2022\": \"116924\", \"2023\": \"131968\", \"2024\": \"147587\"} Marketing and sales promotion expenses values: {\"2022\": \"51033\", \"2023\": \"101601\", \"2024\": \"123304\"} Other operating expenses values: {\"2022\": \"81575\", \"2023\": \"133698\", \"2024\": \"204833\"} Depreciation, amortization and impairment values: {\"2022\": \"29496\", \"2023\": \"27396\", \"2024\": \"27267\"} Results from operating activities values: {\"2022\": \"(30366)\", \"2023\": \"23604\", \"2024\": \"65214\"} Finance income values: {\"2022\": \"9984\", \"2023\": \"10974\", \"2024\": \"24365\"} Finance costs values: {\"2022\": \"26326\", \"2023\": \"46732\", \"2024\": \"(3307)\"} Net finance income (costs) values: {\"2022\": \"(16342)\", \"2023\": \"(35758)\", \"2024\": \"27672\"}"
},
{
"id": "100-5",
"chunk_size": 100,
"content": "Share of profit of equity-accounted investees values: {\"2022\": \"34\", \"2023\": \"10\", \"2024\": \"52\"} Profit (loss) before tax values: {\"2022\": \"(46674)\", \"2023\": \"(12144)\", \"2024\": \"92938\"} Income tax benefit values: {\"2022\": \"1107\", \"2023\": \"976\", \"2024\": \"123805\"} Profit (loss) for the year values: {\"2022\": \"(45567)\", \"2023\": \"(11168)\", \"2024\": \"216743\"} Remeasurement of defined benefit liability values: {\"2022\": \"(426)\", \"2023\": \"468\", \"2024\": \"(964)\"} Equity instruments at fair value through other values: {\"2022\": \"33543\"} operations values: {\"2022\": \"(18943)\", \"2023\": \"(48879)\", \"2024\": \"(9862)\"} Other comprehensive income (loss) for the year, net of tax values: {\"2022\": \"14174\", \"2023\": \"(48411)\", \"2024\": \"(10826)\"}"
},
{
"id": "100-6",
"chunk_size": 100,
"content": "Total comprehensive income (loss) for the year values: {\"2022\": \"(31393)\", \"2023\": \"(59579)\", \"2024\": \"205917\"} Owners of the Company values: {\"2022\": \"(45405)\", \"2023\": \"(11321)\", \"2024\": \"216801\"} Non-controlling interests values: {\"2022\": \"(162)\", \"2023\": \"153\", \"2024\": \"(58)\"} Profit (loss) for the year values: {\"2022\": \"(45567)\", \"2023\": \"(11168)\", \"2024\": \"216743\"} Owners of the Company values: {\"2022\": \"(31216)\", \"2023\": \"(59176)\", \"2024\": \"206059\"} Non-controlling interests values: {\"2022\": \"(177)\", \"2023\": \"(403)\", \"2024\": \"(142)\"} Total comprehensive income (loss) for the year values: {\"2022\": \"(31393)\", \"2023\": \"(59579)\", \"2024\": \"205917\"} Basic values: {\"2022\": \"(0.42)\", \"2023\": \"(0.10)\", \"2024\": \"1.95\"}"
},
{
"id": "100-7",
"chunk_size": 100,
"content": "Diluted values: {\"2022\": \"(0.42)\", \"2023\": \"(0.10)\", \"2024\": \"1.74\"} Profit (loss) for the year values: {\"2022\": \"(45567)\", \"2023\": \"(11168)\", \"2024\": \"216743\"} Depreciation values: {\"2022\": \"6023\", \"2023\": \"6096\", \"2024\": \"7436\"} Amortization values: {\"2022\": \"23335\", \"2023\": \"21150\", \"2024\": \"19809\"} Impairment of intangible assets values: {\"2022\": \"138\", \"2023\": \"150\", \"2024\": \"22\"} Impairment provision for non-financial assets values: {\"2024\": \"10047\"} Intangible assets written off values: {\"2022\": \"17\", \"2024\": \"982\"} Gain on discontinuation of equity accounted investments values: {\"2022\": \"(2251)\", \"2023\": \"(2017)\"} Net gain on de-recognition of property, plant and equipment values: {\"2022\": \"(6)\", \"2023\": \"(177)\", \"2024\": \"(132)\"}"
},
{
"id": "100-8",
"chunk_size": 100,
"content": "Gain on lease modification values: {\"2022\": \"(417)\", \"2023\": \"(100)\", \"2024\": \"(12)\"} Net finance costs (income) values: {\"2022\": \"16342\", \"2023\": \"35758\", \"2024\": \"(27672)\"} Share of profit of equity-accounted investees values: {\"2022\": \"(34)\", \"2023\": \"(10)\", \"2024\": \"(52)\"} Share based payment values: {\"2022\": \"36645\", \"2023\": \"35643\", \"2024\": \"36963\"} Income tax benefit values: {\"2022\": \"(1107)\", \"2023\": \"(976)\", \"2024\": \"(123805)\"} Property, plant and equipment values: {\"2024\": \"25895\", \"2025\": \"26457\"} Intangible assets and goodwill values: {\"2024\": \"613386\", \"2025\": \"597791\"} Trade and other receivables values: {\"2024\": \"7696\", \"2025\": \"8879\"} Investment in equity-accounted investees values: {\"2024\": \"2022\", \"2025\": \"1914\"} Other investments values: {\"2024\": \"1361\", \"2025\": \"972\"}"
},
{
"id": "100-9",
"chunk_size": 100,
"content": "Term deposits values: {\"2024\": \"966\", \"2025\": \"2130\"} Non-current tax assets, net values: {\"2024\": \"22071\", \"2025\": \"18044\"} Deferred tax assets, net values: {\"2024\": \"129317\", \"2025\": \"106431\"} Other non-current assets values: {\"2024\": \"85\", \"2025\": \"402\"} Total non-current assets values: {\"2024\": \"802799\", \"2025\": \"763020\"} Inventories values: {\"2024\": \"218\", \"2025\": \"363\"} Contract assets values: {\"2024\": \"253\", \"2025\": \"507\"} Current tax assets, net values: {\"2024\": \"4947\", \"2025\": \"9140\"} Trade and other receivables values: {\"2024\": \"91950\", \"2025\": \"141143\"} Term deposits values: {\"2024\": \"279722\", \"2025\": \"252286\"} Other current assets values: {\"2024\": \"153123\", \"2025\": \"152931\"} Cash and cash equivalents values: {\"2024\": \"327065\", \"2025\": \"508898\"}"
},
{
"id": "100-10",
"chunk_size": 100,
"content": "Total current assets values: {\"2024\": \"857278\", \"2025\": \"1065268\"} Total assets values: {\"2024\": \"1660077\", \"2025\": \"1828288\"} Share capital values: {\"2024\": \"55\", \"2025\": \"56\"} Share premium values: {\"2024\": \"2161217\", \"2025\": \"2203445\"} Other components of equity values: {\"2024\": \"(29899)\", \"2025\": \"(71003\"} Accumulated deficit values: {\"2024\": \"(1020518)\", \"2025\": \"(929868\"} Total equity attributable to owners of the Company values: {\"2024\": \"1110855\", \"2025\": \"1202630\"} Non-controlling interests values: {\"2024\": \"5563\", \"2025\": \"5347\"} Total equity values: {\"2024\": \"1116418\", \"2025\": \"1207977\"} Loans and borrowings values: {\"2024\": \"216818\", \"2025\": \"13895\"} Employee benefits values: {\"2024\": \"11662\", \"2025\": \"14705\"} Contract liabilities values: {\"2024\": \"408\", \"2025\": \"175\"}"
},
{
"id": "100-11",
"chunk_size": 100,
"content": "Deferred tax liabilities, net values: {\"2024\": \"4754\", \"2025\": \"2526\"} Other non-current liabilities values: {\"2024\": \"12443\", \"2025\": \"12396\"} Total non-current liabilities values: {\"2024\": \"246085\", \"2025\": \"43697\"} Bank overdraft values: {\"2025\": \"536\"} Loans and borrowings values: {\"2024\": \"4806\", \"2025\": \"222142\"} Trade and other payables values: {\"2024\": \"118548\", \"2025\": \"146999\"} Contract liabilities values: {\"2024\": \"92958\", \"2025\": \"120098\"} Other current liabilities values: {\"2024\": \"81262\", \"2025\": \"86839\"} Total current liabilities values: {\"2024\": \"297574\", \"2025\": \"576614\"} Total liabilities values: {\"2024\": \"543659\", \"2025\": \"620311\"} Total equity and liabilities values: {\"2024\": \"1660077\", \"2025\": \"1828288\"} Air ticketing values: {\"2023\": \"147793\", \"2024\": \"201246\", \"2025\": \"241529\"}"
},
{
"id": "100-12",
"chunk_size": 100,
"content": "Hotels and packages values: {\"2023\": \"337686\", \"2024\": \"435542\", \"2025\": \"520411\"} Bus ticketing values: {\"2023\": \"74873\", \"2024\": \"92693\", \"2025\": \"119361\"} Other revenue values: {\"2023\": \"32684\", \"2024\": \"53043\", \"2025\": \"97035\"} Total revenue values: {\"2023\": \"593036\", \"2024\": \"782524\", \"2025\": \"978336\"} Other income values: {\"2023\": \"2798\", \"2024\": \"770\", \"2025\": \"317\"} Procurement cost of hotels and packages services values: {\"2023\": \"168387\", \"2024\": \"210357\", \"2025\": \"246550\"} Other cost of providing services values: {\"2023\": \"9180\", \"2024\": \"4732\", \"2025\": \"27798\"} Personnel expenses values: {\"2023\": \"131968\", \"2024\": \"147587\", \"2025\": \"160065\"} Marketing and sales promotion expenses values: {\"2023\": \"101601\", \"2024\": \"123304\", \"2025\": \"165324\"}"
},
{
"id": "100-13",
"chunk_size": 100,
"content": "Other operating expenses values: {\"2023\": \"133698\", \"2024\": \"204833\", \"2025\": \"231905\"} Depreciation, amortization and impairment values: {\"2023\": \"27396\", \"2024\": \"27267\", \"2025\": \"27122\"} Results from operating activities values: {\"2023\": \"23604\", \"2024\": \"65214\", \"2025\": \"119889\"} Finance income values: {\"2023\": \"10974\", \"2024\": \"24365\", \"2025\": \"28256\"} Finance costs values: {\"2023\": \"46732\", \"2024\": \"(3307)\", \"2025\": \"32191\"} Net finance income (costs) values: {\"2023\": \"(35758)\", \"2024\": \"27672\", \"2025\": \"(3935)\"} Share of profit (loss) of equity-accounted investees values: {\"2023\": \"10\", \"2024\": \"52\", \"2025\": \"(64)\"} Profit (loss) before tax values: {\"2023\": \"(12144)\", \"2024\": \"92938\", \"2025\": \"115890\"} Income tax benefit (expense) values: {\"2023\": \"976\", \"2024\": \"123805\", \"2025\": \"(20616)\"}"
},
{
"id": "100-14",
"chunk_size": 100,
"content": "Profit (loss) for the year values: {\"2023\": \"(11168)\", \"2024\": \"216743\", \"2025\": \"95274\"} Remeasurements of defined benefit liability values: {\"2023\": \"468\", \"2024\": \"(964)\", \"2025\": \"(642)\"} Equity instruments at fair value through other values: {\"2025\": \"(452)\"} operations values: {\"2023\": \"(48879)\", \"2024\": \"(9862)\", \"2025\": \"(20898)\"} Other comprehensive loss for the year, net of tax values: {\"2023\": \"(48411)\", \"2024\": \"(10826)\", \"2025\": \"(21992)\"} Total comprehensive income (loss) for the year values: {\"2023\": \"(59579)\", \"2024\": \"205917\", \"2025\": \"73282\"} Owners of the Company values: {\"2023\": \"(11321)\", \"2024\": \"216801\", \"2025\": \"95101\"} Non-controlling interests values: {\"2023\": \"153\", \"2024\": \"(58)\", \"2025\": \"173\"}"
},
{
"id": "100-15",
"chunk_size": 100,
"content": "Profit (loss) for the year values: {\"2023\": \"(11168)\", \"2024\": \"216743\", \"2025\": \"95274\"} Owners of the Company values: {\"2023\": \"(59176)\", \"2024\": \"206059\", \"2025\": \"73255\"} Non-controlling interests values: {\"2023\": \"(403)\", \"2024\": \"(142)\", \"2025\": \"27\"} Total comprehensive income (loss) for the year values: {\"2023\": \"(59579)\", \"2024\": \"205917\", \"2025\": \"73282\"} Basic values: {\"2023\": \"(0.10)\", \"2024\": \"1.95\", \"2025\": \"0.84\"} Diluted values: {\"2023\": \"(0.10)\", \"2024\": \"1.74\", \"2025\": \"0.83\"} Profit (loss) for the year values: {\"2023\": \"(11168)\", \"2024\": \"216743\", \"2025\": \"95274\"} Depreciation values: {\"2023\": \"6096\", \"2024\": \"7436\", \"2025\": \"9110\"} Amortization values: {\"2023\": \"21150\", \"2024\": \"19809\", \"2025\": \"18012\"}"
},
{
"id": "100-16",
"chunk_size": 100,
"content": "Impairment of intangible assets values: {\"2023\": \"150\", \"2024\": \"22\"} Impairment provision for non-financial assets values: {\"2024\": \"10047\"} Intangible assets written off values: {\"2024\": \"982\", \"2025\": \"1481\"} Gain on discontinuation of equity accounted investments values: {\"2023\": \"(2017)\"} Net gain on de-recognition of property, plant and equipment values: {\"2023\": \"(177)\", \"2024\": \"(132)\", \"2025\": \"(61)\"} Gain on lease modification values: {\"2023\": \"(100)\", \"2024\": \"(12)\", \"2025\": \"(20)\"} Net finance costs (income) values: {\"2023\": \"35758\", \"2024\": \"(27672)\", \"2025\": \"3935\"} Share of (profit) loss of equity-accounted investees values: {\"2023\": \"(10)\", \"2024\": \"(52)\", \"2025\": \"64\"}"
},
{
"id": "100-17",
"chunk_size": 100,
"content": "Share based payment values: {\"2023\": \"35643\", \"2024\": \"36963\", \"2025\": \"36018\"} Income tax (benefit) expense values: {\"2023\": \"(976)\", \"2024\": \"(123805)\", \"2025\": \"20616\"} Operating cash flows before changes in following assets and liabilities values: {\"2023\": \"84349\", \"2024\": \"140329\", \"2025\": \"184429\"} Inventories values: {\"2023\": \"(6)\", \"2024\": \"(195)\", \"2025\": \"(145)\"} Trade and other receivables and contract assets values: {\"2023\": \"(37675)\", \"2024\": \"(25112)\", \"2025\": \"(52424)\"} Other assets values: {\"2023\": \"(51035)\", \"2024\": \"(42455)\", \"2025\": \"427\"} Trade and other payables and contract liabilities values: {\"2023\": \"42675\", \"2024\": \"42524\", \"2025\": \"51183\"} Employee benefits values: {\"2023\": \"879\", \"2024\": \"1705\", \"2025\": \"2272\"}"
},
{
"id": "100-18",
"chunk_size": 100,
"content": "Other liabilities values: {\"2023\": \"(2767)\", \"2024\": \"18608\", \"2025\": \"5092\"} Cash generated from operating activities values: {\"2023\": \"36420\", \"2024\": \"135404\", \"2025\": \"190834\"} Income tax paid, net values: {\"2023\": \"(4207)\", \"2024\": \"(9664)\", \"2025\": \"(5548)\"} Net cash generated from operating activities values: {\"2023\": \"32213\", \"2024\": \"125740\", \"2025\": \"185286\"} Interest received values: {\"2023\": \"8184\", \"2024\": \"21935\", \"2025\": \"24747\"} Acquisition of property, plant and equipment (refer note (a) below) values: {\"2023\": \"(7489)\", \"2024\": \"(5904)\", \"2025\": \"(4473)\"} Acquisition of intangible assets values: {\"2023\": \"(9412)\", \"2024\": \"(6920)\", \"2025\": \"(7289)\"} Proceeds from sale of property, plant and equipment values: {\"2023\": \"410\", \"2024\": \"389\", \"2025\": \"437\"}"
},
{
"id": "100-19",
"chunk_size": 100,
"content": "Redemption of term deposits values: {\"2023\": \"308308\", \"2024\": \"345903\", \"2025\": \"403195\"} Investment in term deposits values: {\"2023\": \"(251681)\", \"2024\": \"(423612)\", \"2025\": \"(379211)\"} 7 (e)) (refer note (b) below) values: {\"2023\": \"(1457)\", \"2024\": \"(6476)\", \"2025\": \"(10394)\"} Loan given to equity-accounted investee received back (refer note 37) values: {\"2024\": \"24\", \"2025\": \"24\"} Acquisition of other securities measured at FVTPL values: {\"2023\": \"(87)\", \"2024\": \"(11)\", \"2025\": \"(73)\"} Income tax paid on term deposits values: {\"2023\": \"(148)\", \"2024\": \"(918)\", \"2025\": \"(519)\"} Net cash generated from (used in) investing activities values: {\"2023\": \"46628\", \"2024\": \"(75590)\", \"2025\": \"26444\"}"
},
{
"id": "100-20",
"chunk_size": 100,
"content": "Repurchase of treasury shares (refer note 26) values: {\"2025\": \"(21722)\"} Acquisition of non-controlling interest (refer note 7(a)) values: {\"2023\": \"(5035)\", \"2024\": \"(7427)\"} Settlement of share based arrangement (refer note 33 (d) (i)) values: {\"2025\": \"(122)\"} Proceeds from issuance of shares on exercise of share based awards values: {\"2023\": \"2200\", \"2024\": \"5995\", \"2025\": \"7009\"} Proceeds from bank loans (refer note 28) values: {\"2023\": \"2168\", \"2024\": \"2114\"} Repayment of bank loans (refer note 28) values: {\"2023\": \"(749)\", \"2024\": \"(1009)\", \"2025\": \"(1455)\"} Payment of principal portion of lease liabilities (refer note 28) values: {\"2023\": \"(2415)\", \"2024\": \"(3105)\", \"2025\": \"(3763)\"}"
},
{
"id": "100-21",
"chunk_size": 100,
"content": "Interest paid, including finance and other charges (refer note 16 and 28) values: {\"2023\": \"(2376)\", \"2024\": \"(2804)\", \"2025\": \"(2838)\"} Net cash used in financing activities values: {\"2023\": \"(6207)\", \"2024\": \"(6236)\", \"2025\": \"(22891)\"} Net increase in cash and cash equivalents values: {\"2023\": \"72634\", \"2024\": \"43914\", \"2025\": \"188839\"} Cash and cash equivalents at beginning of the year values: {\"2023\": \"213283\", \"2024\": \"284018\", \"2025\": \"327065\"} Effect of exchange rate fluctuations on cash held values: {\"2023\": \"(1899)\", \"2024\": \"(867)\", \"2025\": \"(7542)\"} Cash and cash equivalents at end of the year (refer note 22) values: {\"2023\": \"284018\", \"2024\": \"327065\", \"2025\": \"508362\"}"
},
{
"id": "400-0",
"chunk_size": 400,
"content": "Property, plant and equipment values: {\"2023\": \"25380\", \"2024\": \"25895\"} Intangible assets and goodwill values: {\"2023\": \"628974\", \"2024\": \"613386\"} Trade and other receivables values: {\"2023\": \"6179\", \"2024\": \"7696\"} Investment in equity-accounted investees values: {\"2023\": \"2070\", \"2024\": \"2022\"} Other investments values: {\"2023\": \"1268\", \"2024\": \"1361\"} Term deposits values: {\"2023\": \"5618\", \"2024\": \"966\"} Non-current tax assets values: {\"2023\": \"18373\", \"2024\": \"22071\"} Deferred tax assets, net values: {\"2024\": \"129317\"} Other non-current assets values: {\"2023\": \"53\", \"2024\": \"85\"} Total non-current assets values: {\"2023\": \"687915\", \"2024\": \"802799\"} Inventories values: {\"2023\": \"25\", \"2024\": \"218\"} Contract assets values: {\"2024\": \"253\"} Current tax assets values: {\"2024\": \"4947\"} Trade and other receivables values: {\"2023\": \"68847\", \"2024\": \"91950\"} Term deposits values: {\"2023\": \"197056\", \"2024\": \"279722\"} Other current assets values: {\"2023\": \"121964\", \"2024\": \"153123\"} Cash and cash equivalents values: {\"2023\": \"284018\", \"2024\": \"327065\"} Total current assets values: {\"2023\": \"671910\", \"2024\": \"857278\"} Total assets values: {\"2023\": \"1359825\", \"2024\": \"1660077\"} Share capital values: {\"2023\": \"53\", \"2024\": \"55\"} Share premium values: {\"2023\": \"2057362\", \"2024\": \"2161217\"} Other components of equity values: {\"2023\": \"40137\", \"2024\": \"(29899)\"} Accumulated deficit values: {\"2023\": \"(1227986)\", \"2024\": \"(1020518)\"} Total equity attributable to owners of the Company values: {\"2023\": \"869566\", \"2024\": \"1110855\"} Non-controlling interests values: {\"2023\": \"6490\", \"2024\": \"5563\"} Total equity values: {\"2023\": \"876056\", \"2024\": \"1116418\"} Loans and borrowings values: {\"2023\": \"15650\", \"2024\": \"216818\"} Employee benefits values: {\"2023\": \"8886\", \"2024\": \"11662\"} Contract liabilities values: {\"2023\": \"163\", \"2024\": \"408\"} Deferred tax liabilities, net values: {\"2023\": \"822\", \"2024\": \"4754\"} Other non-current liabilities values: {\"2023\": \"4590\", \"2024\": \"12443\"} Total non-current liabilities values: {\"2023\": \"30111\", \"2024\": \"246085\"} Loans and borrowings values: {\"2023\": \"219514\", \"2024\": \"4806\"} Trade and other payables values: {\"2023\": \"89780\", \"2024\": \"118548\"} Contract liabilities values: {\"2023\": \"75206\", \"2024\": \"92958\"} Other current liabilities values: {\"2023\": \"69158\", \"2024\": \"81262\"} Total current liabilities values: {\"2023\": \"453658\", \"2024\": \"297574\"} Total liabilities values: {\"2023\": \"483769\", \"2024\": \"543659\"} Total equity and liabilities values: {\"2023\": \"1359825\", \"2024\": \"1660077\"} Air ticketing values: {\"2022\": \"88712\", \"2023\": \"147793\", \"2024\": \"201246\"} Hotels and packages values: {\"2022\": \"157267\", \"2023\": \"337686\", \"2024\": \"435542\"} Bus ticketing values: {\"2022\": \"39896\", \"2023\": \"74873\", \"2024\": \"92693\"} Other revenue values: {\"2022\": \"18047\", \"2023\": \"32684\", \"2024\": \"53043\"} Total revenue values: {\"2022\": \"303922\", \"2023\": \"593036\", \"2024\": \"782524\"} Other income values: {\"2022\": \"3490\", \"2023\": \"2798\", \"2024\": \"770\"} Procurement cost of hotels and packages services values: {\"2022\": \"54760\", \"2023\": \"168387\", \"2024\": \"210357\"} Other cost of providing services values: {\"2022\": \"3990\", \"2023\": \"9180\", \"2024\": \"4732\"}"
},
{
"id": "400-1",
"chunk_size": 400,
"content": "Personnel expenses values: {\"2022\": \"116924\", \"2023\": \"131968\", \"2024\": \"147587\"} Marketing and sales promotion expenses values: {\"2022\": \"51033\", \"2023\": \"101601\", \"2024\": \"123304\"} Other operating expenses values: {\"2022\": \"81575\", \"2023\": \"133698\", \"2024\": \"204833\"} Depreciation, amortization and impairment values: {\"2022\": \"29496\", \"2023\": \"27396\", \"2024\": \"27267\"} Results from operating activities values: {\"2022\": \"(30366)\", \"2023\": \"23604\", \"2024\": \"65214\"} Finance income values: {\"2022\": \"9984\", \"2023\": \"10974\", \"2024\": \"24365\"} Finance costs values: {\"2022\": \"26326\", \"2023\": \"46732\", \"2024\": \"(3307)\"} Net finance income (costs) values: {\"2022\": \"(16342)\", \"2023\": \"(35758)\", \"2024\": \"27672\"} Share of profit of equity-accounted investees values: {\"2022\": \"34\", \"2023\": \"10\", \"2024\": \"52\"} Profit (loss) before tax values: {\"2022\": \"(46674)\", \"2023\": \"(12144)\", \"2024\": \"92938\"} Income tax benefit values: {\"2022\": \"1107\", \"2023\": \"976\", \"2024\": \"123805\"} Profit (loss) for the year values: {\"2022\": \"(45567)\", \"2023\": \"(11168)\", \"2024\": \"216743\"} Remeasurement of defined benefit liability values: {\"2022\": \"(426)\", \"2023\": \"468\", \"2024\": \"(964)\"} Equity instruments at fair value through other values: {\"2022\": \"33543\"} operations values: {\"2022\": \"(18943)\", \"2023\": \"(48879)\", \"2024\": \"(9862)\"} Other comprehensive income (loss) for the year, net of tax values: {\"2022\": \"14174\", \"2023\": \"(48411)\", \"2024\": \"(10826)\"} Total comprehensive income (loss) for the year values: {\"2022\": \"(31393)\", \"2023\": \"(59579)\", \"2024\": \"205917\"} Owners of the Company values: {\"2022\": \"(45405)\", \"2023\": \"(11321)\", \"2024\": \"216801\"} Non-controlling interests values: {\"2022\": \"(162)\", \"2023\": \"153\", \"2024\": \"(58)\"} Profit (loss) for the year values: {\"2022\": \"(45567)\", \"2023\": \"(11168)\", \"2024\": \"216743\"} Owners of the Company values: {\"2022\": \"(31216)\", \"2023\": \"(59176)\", \"2024\": \"206059\"} Non-controlling interests values: {\"2022\": \"(177)\", \"2023\": \"(403)\", \"2024\": \"(142)\"} Total comprehensive income (loss) for the year values: {\"2022\": \"(31393)\", \"2023\": \"(59579)\", \"2024\": \"205917\"} Basic values: {\"2022\": \"(0.42)\", \"2023\": \"(0.10)\", \"2024\": \"1.95\"} Diluted values: {\"2022\": \"(0.42)\", \"2023\": \"(0.10)\", \"2024\": \"1.74\"} Profit (loss) for the year values: {\"2022\": \"(45567)\", \"2023\": \"(11168)\", \"2024\": \"216743\"} Depreciation values: {\"2022\": \"6023\", \"2023\": \"6096\", \"2024\": \"7436\"} Amortization values: {\"2022\": \"23335\", \"2023\": \"21150\", \"2024\": \"19809\"} Impairment of intangible assets values: {\"2022\": \"138\", \"2023\": \"150\", \"2024\": \"22\"} Impairment provision for non-financial assets values: {\"2024\": \"10047\"} Intangible assets written off values: {\"2022\": \"17\", \"2024\": \"982\"} Gain on discontinuation of equity accounted investments values: {\"2022\": \"(2251)\", \"2023\": \"(2017)\"} Net gain on de-recognition of property, plant and equipment values: {\"2022\": \"(6)\", \"2023\": \"(177)\", \"2024\": \"(132)\"} Gain on lease modification values: {\"2022\": \"(417)\", \"2023\": \"(100)\", \"2024\": \"(12)\"} Net finance costs (income) values: {\"2022\": \"16342\", \"2023\": \"35758\", \"2024\": \"(27672)\"}"
},
{
"id": "400-2",
"chunk_size": 400,
"content": "Share of profit of equity-accounted investees values: {\"2022\": \"(34)\", \"2023\": \"(10)\", \"2024\": \"(52)\"} Share based payment values: {\"2022\": \"36645\", \"2023\": \"35643\", \"2024\": \"36963\"} Income tax benefit values: {\"2022\": \"(1107)\", \"2023\": \"(976)\", \"2024\": \"(123805)\"} Property, plant and equipment values: {\"2024\": \"25895\", \"2025\": \"26457\"} Intangible assets and goodwill values: {\"2024\": \"613386\", \"2025\": \"597791\"} Trade and other receivables values: {\"2024\": \"7696\", \"2025\": \"8879\"} Investment in equity-accounted investees values: {\"2024\": \"2022\", \"2025\": \"1914\"} Other investments values: {\"2024\": \"1361\", \"2025\": \"972\"} Term deposits values: {\"2024\": \"966\", \"2025\": \"2130\"} Non-current tax assets, net values: {\"2024\": \"22071\", \"2025\": \"18044\"} Deferred tax assets, net values: {\"2024\": \"129317\", \"2025\": \"106431\"} Other non-current assets values: {\"2024\": \"85\", \"2025\": \"402\"} Total non-current assets values: {\"2024\": \"802799\", \"2025\": \"763020\"} Inventories values: {\"2024\": \"218\", \"2025\": \"363\"} Contract assets values: {\"2024\": \"253\", \"2025\": \"507\"} Current tax assets, net values: {\"2024\": \"4947\", \"2025\": \"9140\"} Trade and other receivables values: {\"2024\": \"91950\", \"2025\": \"141143\"} Term deposits values: {\"2024\": \"279722\", \"2025\": \"252286\"} Other current assets values: {\"2024\": \"153123\", \"2025\": \"152931\"} Cash and cash equivalents values: {\"2024\": \"327065\", \"2025\": \"508898\"} Total current assets values: {\"2024\": \"857278\", \"2025\": \"1065268\"} Total assets values: {\"2024\": \"1660077\", \"2025\": \"1828288\"} Share capital values: {\"2024\": \"55\", \"2025\": \"56\"} Share premium values: {\"2024\": \"2161217\", \"2025\": \"2203445\"} Other components of equity values: {\"2024\": \"(29899)\", \"2025\": \"(71003\"} Accumulated deficit values: {\"2024\": \"(1020518)\", \"2025\": \"(929868\"} Total equity attributable to owners of the Company values: {\"2024\": \"1110855\", \"2025\": \"1202630\"} Non-controlling interests values: {\"2024\": \"5563\", \"2025\": \"5347\"} Total equity values: {\"2024\": \"1116418\", \"2025\": \"1207977\"} Loans and borrowings values: {\"2024\": \"216818\", \"2025\": \"13895\"} Employee benefits values: {\"2024\": \"11662\", \"2025\": \"14705\"} Contract liabilities values: {\"2024\": \"408\", \"2025\": \"175\"} Deferred tax liabilities, net values: {\"2024\": \"4754\", \"2025\": \"2526\"} Other non-current liabilities values: {\"2024\": \"12443\", \"2025\": \"12396\"} Total non-current liabilities values: {\"2024\": \"246085\", \"2025\": \"43697\"} Bank overdraft values: {\"2025\": \"536\"} Loans and borrowings values: {\"2024\": \"4806\", \"2025\": \"222142\"} Trade and other payables values: {\"2024\": \"118548\", \"2025\": \"146999\"} Contract liabilities values: {\"2024\": \"92958\", \"2025\": \"120098\"} Other current liabilities values: {\"2024\": \"81262\", \"2025\": \"86839\"} Total current liabilities values: {\"2024\": \"297574\", \"2025\": \"576614\"} Total liabilities values: {\"2024\": \"543659\", \"2025\": \"620311\"} Total equity and liabilities values: {\"2024\": \"1660077\", \"2025\": \"1828288\"} Air ticketing values: {\"2023\": \"147793\", \"2024\": \"201246\", \"2025\": \"241529\"} Hotels and packages values: {\"2023\": \"337686\", \"2024\": \"435542\", \"2025\": \"520411\"} Bus ticketing values: {\"2023\": \"74873\", \"2024\": \"92693\", \"2025\": \"119361\"} Other revenue values: {\"2023\": \"32684\", \"2024\": \"53043\", \"2025\": \"97035\"}"
},
{
"id": "400-3",
"chunk_size": 400,
"content": "Total revenue values: {\"2023\": \"593036\", \"2024\": \"782524\", \"2025\": \"978336\"} Other income values: {\"2023\": \"2798\", \"2024\": \"770\", \"2025\": \"317\"} Procurement cost of hotels and packages services values: {\"2023\": \"168387\", \"2024\": \"210357\", \"2025\": \"246550\"} Other cost of providing services values: {\"2023\": \"9180\", \"2024\": \"4732\", \"2025\": \"27798\"} Personnel expenses values: {\"2023\": \"131968\", \"2024\": \"147587\", \"2025\": \"160065\"} Marketing and sales promotion expenses values: {\"2023\": \"101601\", \"2024\": \"123304\", \"2025\": \"165324\"} Other operating expenses values: {\"2023\": \"133698\", \"2024\": \"204833\", \"2025\": \"231905\"} Depreciation, amortization and impairment values: {\"2023\": \"27396\", \"2024\": \"27267\", \"2025\": \"27122\"} Results from operating activities values: {\"2023\": \"23604\", \"2024\": \"65214\", \"2025\": \"119889\"} Finance income values: {\"2023\": \"10974\", \"2024\": \"24365\", \"2025\": \"28256\"} Finance costs values: {\"2023\": \"46732\", \"2024\": \"(3307)\", \"2025\": \"32191\"} Net finance income (costs) values: {\"2023\": \"(35758)\", \"2024\": \"27672\", \"2025\": \"(3935)\"} Share of profit (loss) of equity-accounted investees values: {\"2023\": \"10\", \"2024\": \"52\", \"2025\": \"(64)\"} Profit (loss) before tax values: {\"2023\": \"(12144)\", \"2024\": \"92938\", \"2025\": \"115890\"} Income tax benefit (expense) values: {\"2023\": \"976\", \"2024\": \"123805\", \"2025\": \"(20616)\"} Profit (loss) for the year values: {\"2023\": \"(11168)\", \"2024\": \"216743\", \"2025\": \"95274\"} Remeasurements of defined benefit liability values: {\"2023\": \"468\", \"2024\": \"(964)\", \"2025\": \"(642)\"} Equity instruments at fair value through other values: {\"2025\": \"(452)\"} operations values: {\"2023\": \"(48879)\", \"2024\": \"(9862)\", \"2025\": \"(20898)\"} Other comprehensive loss for the year, net of tax values: {\"2023\": \"(48411)\", \"2024\": \"(10826)\", \"2025\": \"(21992)\"} Total comprehensive income (loss) for the year values: {\"2023\": \"(59579)\", \"2024\": \"205917\", \"2025\": \"73282\"} Owners of the Company values: {\"2023\": \"(11321)\", \"2024\": \"216801\", \"2025\": \"95101\"} Non-controlling interests values: {\"2023\": \"153\", \"2024\": \"(58)\", \"2025\": \"173\"} Profit (loss) for the year values: {\"2023\": \"(11168)\", \"2024\": \"216743\", \"2025\": \"95274\"} Owners of the Company values: {\"2023\": \"(59176)\", \"2024\": \"206059\", \"2025\": \"73255\"} Non-controlling interests values: {\"2023\": \"(403)\", \"2024\": \"(142)\", \"2025\": \"27\"} Total comprehensive income (loss) for the year values: {\"2023\": \"(59579)\", \"2024\": \"205917\", \"2025\": \"73282\"} Basic values: {\"2023\": \"(0.10)\", \"2024\": \"1.95\", \"2025\": \"0.84\"} Diluted values: {\"2023\": \"(0.10)\", \"2024\": \"1.74\", \"2025\": \"0.83\"} Profit (loss) for the year values: {\"2023\": \"(11168)\", \"2024\": \"216743\", \"2025\": \"95274\"} Depreciation values: {\"2023\": \"6096\", \"2024\": \"7436\", \"2025\": \"9110\"} Amortization values: {\"2023\": \"21150\", \"2024\": \"19809\", \"2025\": \"18012\"} Impairment of intangible assets values: {\"2023\": \"150\", \"2024\": \"22\"} Impairment provision for non-financial assets values: {\"2024\": \"10047\"} Intangible assets written off values: {\"2024\": \"982\", \"2025\": \"1481\"} Gain on discontinuation of equity accounted investments values: {\"2023\": \"(2017)\"}"
},
{
"id": "400-4",
"chunk_size": 400,
"content": "Net gain on de-recognition of property, plant and equipment values: {\"2023\": \"(177)\", \"2024\": \"(132)\", \"2025\": \"(61)\"} Gain on lease modification values: {\"2023\": \"(100)\", \"2024\": \"(12)\", \"2025\": \"(20)\"} Net finance costs (income) values: {\"2023\": \"35758\", \"2024\": \"(27672)\", \"2025\": \"3935\"} Share of (profit) loss of equity-accounted investees values: {\"2023\": \"(10)\", \"2024\": \"(52)\", \"2025\": \"64\"} Share based payment values: {\"2023\": \"35643\", \"2024\": \"36963\", \"2025\": \"36018\"} Income tax (benefit) expense values: {\"2023\": \"(976)\", \"2024\": \"(123805)\", \"2025\": \"20616\"} Operating cash flows before changes in following assets and liabilities values: {\"2023\": \"84349\", \"2024\": \"140329\", \"2025\": \"184429\"} Inventories values: {\"2023\": \"(6)\", \"2024\": \"(195)\", \"2025\": \"(145)\"} Trade and other receivables and contract assets values: {\"2023\": \"(37675)\", \"2024\": \"(25112)\", \"2025\": \"(52424)\"} Other assets values: {\"2023\": \"(51035)\", \"2024\": \"(42455)\", \"2025\": \"427\"} Trade and other payables and contract liabilities values: {\"2023\": \"42675\", \"2024\": \"42524\", \"2025\": \"51183\"} Employee benefits values: {\"2023\": \"879\", \"2024\": \"1705\", \"2025\": \"2272\"} Other liabilities values: {\"2023\": \"(2767)\", \"2024\": \"18608\", \"2025\": \"5092\"} Cash generated from operating activities values: {\"2023\": \"36420\", \"2024\": \"135404\", \"2025\": \"190834\"} Income tax paid, net values: {\"2023\": \"(4207)\", \"2024\": \"(9664)\", \"2025\": \"(5548)\"} Net cash generated from operating activities values: {\"2023\": \"32213\", \"2024\": \"125740\", \"2025\": \"185286\"} Interest received values: {\"2023\": \"8184\", \"2024\": \"21935\", \"2025\": \"24747\"} Acquisition of property, plant and equipment (refer note (a) below) values: {\"2023\": \"(7489)\", \"2024\": \"(5904)\", \"2025\": \"(4473)\"} Acquisition of intangible assets values: {\"2023\": \"(9412)\", \"2024\": \"(6920)\", \"2025\": \"(7289)\"} Proceeds from sale of property, plant and equipment values: {\"2023\": \"410\", \"2024\": \"389\", \"2025\": \"437\"} Redemption of term deposits values: {\"2023\": \"308308\", \"2024\": \"345903\", \"2025\": \"403195\"} Investment in term deposits values: {\"2023\": \"(251681)\", \"2024\": \"(423612)\", \"2025\": \"(379211)\"} 7 (e)) (refer note (b) below) values: {\"2023\": \"(1457)\", \"2024\": \"(6476)\", \"2025\": \"(10394)\"} Loan given to equity-accounted investee received back (refer note 37) values: {\"2024\": \"24\", \"2025\": \"24\"} Acquisition of other securities measured at FVTPL values: {\"2023\": \"(87)\", \"2024\": \"(11)\", \"2025\": \"(73)\"} Income tax paid on term deposits values: {\"2023\": \"(148)\", \"2024\": \"(918)\", \"2025\": \"(519)\"} Net cash generated from (used in) investing activities values: {\"2023\": \"46628\", \"2024\": \"(75590)\", \"2025\": \"26444\"} Repurchase of treasury shares (refer note 26) values: {\"2025\": \"(21722)\"} Acquisition of non-controlling interest (refer note 7(a)) values: {\"2023\": \"(5035)\", \"2024\": \"(7427)\"} Settlement of share based arrangement (refer note 33 (d) (i)) values: {\"2025\": \"(122)\"} Proceeds from issuance of shares on exercise of share based awards values: {\"2023\": \"2200\", \"2024\": \"5995\", \"2025\": \"7009\"}"
},
{
"id": "400-5",
"chunk_size": 400,
"content": "Proceeds from bank loans (refer note 28) values: {\"2023\": \"2168\", \"2024\": \"2114\"} Repayment of bank loans (refer note 28) values: {\"2023\": \"(749)\", \"2024\": \"(1009)\", \"2025\": \"(1455)\"} Payment of principal portion of lease liabilities (refer note 28) values: {\"2023\": \"(2415)\", \"2024\": \"(3105)\", \"2025\": \"(3763)\"} Interest paid, including finance and other charges (refer note 16 and 28) values: {\"2023\": \"(2376)\", \"2024\": \"(2804)\", \"2025\": \"(2838)\"} Net cash used in financing activities values: {\"2023\": \"(6207)\", \"2024\": \"(6236)\", \"2025\": \"(22891)\"} Net increase in cash and cash equivalents values: {\"2023\": \"72634\", \"2024\": \"43914\", \"2025\": \"188839\"} Cash and cash equivalents at beginning of the year values: {\"2023\": \"213283\", \"2024\": \"284018\", \"2025\": \"327065\"} Effect of exchange rate fluctuations on cash held values: {\"2023\": \"(1899)\", \"2024\": \"(867)\", \"2025\": \"(7542)\"} Cash and cash equivalents at end of the year (refer note 22) values: {\"2023\": \"284018\", \"2024\": \"327065\", \"2025\": \"508362\"}"
}
] |