目錄

附錄99.1

Swvl Holdings CORP及其子公司

簡明中期合併基本報表 (未經審計)

截至2024年和2023年6月30日的六個月期間

目錄

Swvl Holdings CORP及其子公司

簡明中期合併基本報表 (未經審計)

截至2024年及2023年6月30日的六個月期間

頁數

簡化的臨時合併財務狀況報表

2

簡化的中期合併綜合利潤或虧損表

3

簡化的中期合併權益變動表

4

簡化的中期合併現金流量表

5

簡化的中期合併基本報表附註

6 - 19

目錄

Swvl Holdings CORP及其子公司

簡化的中期合併財務狀況表 – 截至2024年6月30日

(除非另有說明,否則所有金額均以美元指數顯示)

    

    

(未經審計)

    

(已審計)

截至2023年6月30日

截至2023年12月31日

備註

2024

2023

資產

 

  

 

  

 

  

非流動資產

 

  

 

  

 

  

房地產和設備

 

4

 

586,115

 

751,693

無形資產

 

5

 

129,052

 

225,776

使用權資產

 

 

321,199

 

484,362

遞延稅款資產

 

18

 

6,104,121

 

9,468,808

 

 

7,140,487

10,930,639

流動資產

 

  

 

  

 

  

預付款項及其他流動資產

 

6

 

1,517,192

 

2,142,194

交易及其他應收款

 

7

 

3,994,798

 

5,327,877

轉租應收款

 

 

230,984

 

571,022

現金及現金等價物

 

8

 

1,182,269

 

2,922,755

 

 

6,925,243

10,963,848

待售資產

 

 

1,521

 

1,261

總資產

 

 

14,067,251

 

21,895,748

股東權益和負債

 

  

 

  

 

  

股本

 

  

 

  

 

  

股本

 

9

 

22,985

 

16,979

股本溢價

 

9

 

349,691,503

 

347,295,152

員工股份計劃儲備

 

10

 

467,063

 

507,677

外匯銜接準備金

 

 

(16,277,827)

 

(11,466,066)

作爲待售處置組的儲備

 

 

2,204,971

 

2,106,737

累計虧損

 

 

(335,199,151)

 

(329,506,304)

歸屬於母公司股東的權益

 

 

909,544

 

8,954,175

非控股權益

 

 

(3,039,317)

 

(3,039,317)

總(赤字)/權益

 

 

(2,129,773)

 

5,914,858

負債

 

  

 

  

 

  

非流動負債

 

  

 

  

 

  

衍生權證負債

 

 

85,136

 

106,420

應付賬款、應計費用和其他應付款項

11

24,977

83,961

租賃負債

 

 

807,831

 

1,021,716

 

 

917,944

1,212,097

流動負債

 

  

 

  

 

  

應付賬款、應計費用及其他應付款項

 

11

 

7,368,073

 

7,829,837

遞延購買價格

 

12

 

2,697,819

 

1,207,682

當前稅務負債

 

 

464,134

 

627,068

應付相關方

 

20

 

 

131,523

租賃負債

 

 

515,040

 

640,695

 

 

11,045,066

10,436,805

與分類爲待售資產直接相關的負債

 

 

4,234,014

 

4,331,988

總負債

 

 

16,197,024

 

15,980,890

總權益和負債

 

 

14,067,251

 

21,895,748

op

附帶說明是這些壓縮中期合併基本報表的重要組成部分。

(2)

目錄

Swvl Holdings CORP及其子公司

簡明中期合併綜合損益表 - 截至2024年6月30日的期間

(所有金額均以美元指數顯示,除非另有說明)

    

    

(未經審計) 

    

(未經審計) 

備註

2024

2023

持續運營

  

  

  

營業收入

13

8,067,008

11,116,013

銷售成本

 

14

 

(6,322,748)

 

(9,352,628)

毛收入

 

 

1,744,260

 

1,763,385

一般及行政費用

 

15

 

(5,451,740)

 

(2,786,562)

銷售和市場營銷成本

 

 

(13,221)

 

(19,967)

其他費用

16

 

(625,078)

 

(2,305,274)

其他收入

 

17

 

273,088

 

16,767,714

營業(虧損)/利潤

 

 

(4,072,691)

 

13,419,296

金融負債的公允價值變動

 

 

(1,647,913)

 

149,430

處置子公司的收益

 

 

 

967,310

出售資產的減值

 

 

 

(10,889,775)

財務收入

 

 

78,623

 

4,834

融資成本

 

 

(50,866)

 

(61,810)

(損失)/稅前利潤來自持續運營

 

 

(5,692,847)

 

3,589,285

所得稅優惠

 

18

 

 

來自持續經營的(損失)/利潤

 

 

(5,692,847)

3,589,285

終止運營

 

  

 

  

 

  

來自於停業業務的期間虧損

 

 

 

(1,511,817)

(虧損)/盈利在該期間

 

 

(5,692,847)

 

2,077,468

歸因於:

 

  

 

  

 

  

母公司的股東

 

 

(5,692,847)

 

2,077,468

非控股權益

 

 

 

 

 

(5,692,847)

2,077,468

歸屬於母公司股東的每股利潤/(虧損)

 

  

 

  

 

  

基本

 

19

 

(0.67)

 

0.32

稀釋

 

19

 

(0.67)

 

0.25

其他綜合收益

 

  

 

  

 

  

可能會重新分類爲損益的項目:

 

  

 

  

 

  

外匯業務翻譯的匯兌差額,稅後淨額

 

 

(4,713,527)

 

(2,945,749)

本期的綜合損失總額

 

 

(10,406,374)

 

(868,281)

歸因於:

 

  

 

  

 

  

母公司的股權持有者

 

 

(10,406,374)

 

(868,281)

非控股權益

 

 

 

 

 

(10,406,374)

(868,281)

op

附註是這些簡明中期合併基本報表不可或缺的一部分。

(3)

目錄

Swvl Holdings CORP及其子公司

簡明中期合併所有者權益變動表 – 截至2024年6月30日

(除非另有說明,所有金額均以美元指數顯示)

    

    

    

    

    

    

    

股權/(赤字)

    

    

預留

外資

歸屬於

基於股價的

處置

貨幣

股東

非-

    

分享

    

分享

    

薪酬

    

小組舉辦

    

翻譯

    

累計

    

母公司的

    

控制中

總計

    

備註

資本

溢價

儲備

待售

儲備

損失

公司

利息

所有權/(赤字)

截至2023年1月1日(審計)

 

13,903

 

343,435,529

 

773,666

 

(492,474)

 

(4,347,257)

 

(332,562,780)

 

6,820,587

 

(4,191,394)

 

2,629,193

本期全面損失總額

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

  

本期利潤

 

 

 

 

 

 

2,077,468

 

2,077,468

 

 

2,077,468

本期其他綜合損失

 

 

 

 

 

(2,945,749)

 

 

(2,945,749)

 

 

(2,945,749)

 

 

 

 

 

(2,945,749)

 

2,077,468

 

(868,281)

 

 

(868,281)

股份發行

 

9

3,052

 

2,506,726

 

 

 

 

 

2,509,778

 

 

2,509,778

員工分享計劃儲備

10

(386,198)

(386,198)

(386,198)

終止運營

4,207,737

(4,207,737)

子公司的處置

1,152,077

1,152,077

截至2023年6月30日(未經審計)

 

16,955

 

345,942,255

 

387,468

 

3,715,263

 

(11,500,743)

 

(330,485,312)

 

8,075,886

 

(3,039,317)

 

5,036,569

截至2024年1月1日(審計)

 

16,979

 

347,295,152

 

507,677

 

2,106,737

 

(11,466,066)

 

(329,506,304)

 

8,954,175

 

(3,039,317)

 

5,914,858

本期總全面虧損

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

  

本期虧損

 

 

 

 

 

 

(5,692,847)

 

(5,692,847)

 

 

(5,692,847)

本期其他綜合損失

 

 

 

 

98,234

 

(4,811,761)

 

 

(4,713,527)

 

 

(4,713,527)

 

 

 

 

98,234

 

(4,811,761)

 

(5,692,847)

 

(10,406,374)

 

 

(10,406,374)

股份發行

 

9

6,006

 

2,396,351

 

 

 

 

 

2,402,357

 

 

2,402,357

員工分享計劃儲備

 

10

 

 

(40,614)

 

 

 

 

(40,614)

 

 

(40,614)

截至2024年6月30日(未經審計)

 

22,985

 

349,691,503

 

467,063

 

2,204,971

 

(16,277,827)

 

(335,199,151)

 

909,544

 

(3,039,317)

 

(2,129,773)

op

附帶的說明是這些壓縮的中期合併基本報表的重要組成部分。

(4)

Table of Contents

Swvl Holdings Corp and its subsidiaries

Condensed interim consolidated statement of cash flows - For the period ended 30 June 2024

(All amounts are shown in USD unless otherwise stated)

    

For the six-month period ended

30 June

(Unaudited)

    

(Unaudited)

2024

2023

(Loss)/profit before tax from continued operations

 

(5,692,847)

 

3,589,285

Loss before tax from discontinued operations

 

 

(1,511,817)

(Loss)/profit for the period before tax

 

(5,692,847)

 

2,077,468

Adjustments to reconcile profit/(loss) before tax to net cash flows:

 

  

 

  

Depreciation of property and equipment

 

130,529

 

513,463

Depreciation of right-of-use assets

 

92,603

 

804,836

Amortization of intangible assets

 

19,916

 

1,844,585

Write down of assets held for sale

 

 

10,889,775

Other non – cash loss/(income)

 

2,478,195

 

(16,637,801)

Gain on disposal of subsidiaries

 

 

(967,310)

Change in fair value of financial liabilities

 

1,647,913

 

(149,430)

Provision for employees’ end of service benefits

 

 

37,711

 

(1,323,691)

(1,586,703)

Changes in working capital:

 

  

 

  

Trade and other receivables

 

1,180,067

 

3,209,551

Prepaid expenses and other current assets

 

625,002

 

779,057

Due to related party

 

(131,523)

 

556,000

Accounts payable, accruals and other payables

 

(699,808)

 

(159,887)

Current tax liabilities

 

(162,934)

 

(555,303)

Net cash flows (used in)/from operating activities

 

(512,887)

 

2,242,715

Cash flows from an investing activity

 

  

 

  

Sublease rentals received

 

366,785

 

144,087

Net cash flows from investing activities

 

366,785

 

144,087

Cash flows from financing activities

 

  

 

  

Proceeds from issuance of share capital

 

 

635

Proceeds from issuance of convertible notes

 

 

788,828

Repayment of loan from related party

 

 

(318,256)

Repayment of external loan

 

 

(707,125)

Finance lease liabilities paid, net of accretion

 

(339,540)

 

(870,771)

Net cash flows used in financing activities

 

(339,540)

 

(1,106,689)

Net (decrease)/increase in cash and cash equivalents

 

(485,642)

 

1,280,113

Cash and cash equivalents at the beginning of the period

 

2,924,016

 

2,696,276

Effects of exchange rate changes on cash and cash equivalents

 

(1,254,584)

 

(3,057,865)

Cash and cash equivalents at the end of the period

 

1,183,790

 

918,524

op

The accompanying notes are an integral part of these condensed interim consolidated financial statements.

(5)

Table of Contents

1

Establishment and operations

Swvl Holdings Corp (the “Parent Company”) (formerly known as “Pivotal Holdings Corp”) is a business company limited by shares incorporated under the laws of the British Virgin Islands and was registered on 23 July 2021. The registered office of the Company is at P.O. Box 173, Kingston Chambers, Road Town, Tortola, the British Virgin Islands.

The condensed interim consolidated financial statements as at and for the six-month period ended 30 June 2024 consist of the Parent Company and its subsidiaries (together referred to as the “Group”). The Group’s principal head office is located in The Offices 4, One Central, Dubai World Trade Centre, Street 1, Dubai, United Arab Emirates.

Swvl Inc. was founded on 17 May 2017. Swvl Holdings Corp was incorporated as a direct wholly-owned subsidiary of Swvl Inc. As a result of various legal entity reorganization transactions undertaken in March 2022, Swvl Holdings Corp became the holding company of the Group, and the then-stockholders of Swvl Inc. became the stockholders of Swvl Holdings Corp. Swvl Inc. is the predecessor of Swvl Holdings Corp for financial reporting purposes.

The Group operates multimodal transportation networks that offer access to transportation options through the Group’s platform and mobile-based application. The Group also licenses its technology to transport operators to manage their service. The Group operates a technology platform that uses a widespread transportation network. The Group uses leading technology, operational excellence and product expertise to operate transportation services on predetermined routes. The Group develops and operates proprietary technology applications supporting a variety of offerings on its platform (“platform(s)” or “Platform(s)”). The Group provides transportation services through contracting with other service providers (or transportation operators). Riders are collectively referred to as “end-user(s)” or “consumer(s)”. The drivers are referred to as “captain(s)”.

1.1

Consolidated subsidiaries

Subsidiaries are all entities over which the Group has control. The Group controls an entity when the Group is exposed, or has right to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are consolidated from the date on which control is transferred to the Group. They are deconsolidated from the date that control ceases.

As of 30 June 2024, the Group still maintained control for all subsidiaries, however, certain subsidiaries were decided to be held for sale or to be discontinued, subsidiaries listed below will be presented with the same alignment.

i)Continued operations

    

Country of

    

Legal ownership %

    

Principal

Company name

    

incorporation

    

30-June-24

    

31-Dec-23

    

business activities

Swvl Inc.

British Virgin Islands

100

%  

100

%  

Holding company

Pivotal Merger Sub Company I

 

Cayman Islands

 

100

%  

100

%  

Merger entity

Swvl Global FZE

 

UAE

 

100

%  

100

%  

Headquarters and
management activities

Swvl for Smart Transport Applications and Services LLC

 

Egypt

 

99.80

%  

99.80

%  

Providing a technology

 

 

platform to enable

Swvl Saudi for Information Technology

 

Kingdom of Saudi Arabia

 

100

%  

100

%  

passenger transportation

(6)

Table of Contents

1.1

Consolidated subsidiaries (continued)

ii)Discontinued operations

    

Country of

    

Legal ownership %

Principal

Company name

incorporation

    

30-June-24

    

31-Dec-23

    

business activities

Swvl Technologies FZE

UAE

100

%  

100

%  

Swvl NBO Limited

Kenya

100

%  

100

%  

Providing a technology

Swvl Technologies Ltd.

 

Kenya

 

100

%  

100

%  

platform to enable

Smart Way Transportation LLC (i)

 

Jordan

 

 

 

passenger transportation

Swvl MY For Information Technology SDN BHD

 

Malaysia

 

100

%  

100

%  

Viapool Inc., a direct subsidiary of Swvl Global FZE

 

Delaware, USA

 

51

%  

51

%  

Holding company

Movilidad Digital SAS, a subsidiary of Viapool, Inc.

 

Argentina

 

51

%  

51

%  

Viapool SRL, a subsidiary of Viapool, Inc.

 

Argentina

 

51

%  

51

%  

Providing a technology

Viapool SPA, a subsidiary of Viapool, Inc.

 

Chile

 

51

%  

51

%  

platform to enable

Swvl Brasil Tecnologia LTDA, a subsidiary of Viapool, Inc.

 

Brazil

 

51

%  

51

%  

passenger transportation

Swvl Germany GmbH (formerly “Blitz B22-203 GmbH”), a direct subsidiary of Swvl Inc.

 

Germany

 

100

%  

100

%  

Holding company

Door2Door GmbH, a subsidiary of Swvl Germany GmbH

 

Germany

 

100

%  

100

%  

Providing a technology
platform to enable
passenger transportation

(i)The Parent Company’s, subsidiary Smart Way Transportation LLC (Jordan), was incorporated during the year ended 31 December 2021. The subsidiary is currently legally owned by a member of the Group’s management and is in the process of a legal ownership transfer to the Group. As of 30 June 2024, the company is still in liquidation process. The subsidiary has been consolidated based on the beneficial ownership and effective control.

2

Basis of preparation

i)

Compliance with IFRS

These condensed interim consolidated financial statements are for the six-month periods ended 30 June 2024 and 2023 and are presented in United States Dollars (“USD” or “$”), which is the functional currency of the Parent Company. They have been prepared in accordance with IAS 34 ‘Interim Financial Reporting’.

These condensed interim consolidated financial statements do not include all of the information required in annual consolidated financial statements in accordance with International Financial Reporting Standards (“IFRS”) and should be read in conjunction with the consolidated financial statements for the year ended 31 December 2023. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group’s financial position and performance since the last annual financial statements.

ii)

Historical cost convention

These condensed interim consolidated financial statements have been prepared under the historical cost convention except for the following:

-

Certain financial assets, derivative warrant liabilities, derivative liabilities, convertible notes, and earnouts liabilities that are measured at fair value.

-

Income and expenses that have been accounted for using the accrual basis.

(7)

Table of Contents

2Basis of preparation (continued)

ii)Historical cost convention (continued)

The consolidated financial statements have been presented in US Dollars (“USD”, “$”) which is the reporting currency of the Group.

2.1

Going concern

These condensed interim consolidated financial statements have been prepared on a going concern basis, which assumes that the Group will be able to discharge its liabilities in the ordinary course of business. The Group incurred a loss of $ 5,692,847 for the six-month period ended 30 June 2024 (profit of $2,077,468 for the six-month period ended 30 June 2023), had accumulated losses of $ 335.2 million as at 30 June 2024 ($ 329.5 million as at 31 December 2023), and had negative operating cash flows of $ 0.5 million for the six-month period ended 30 June 2024 (positive operating cash flows of $ 2.2 million for the six-month period ended 30 June 2023). Notwithstanding these results, Management believes there are no events or conditions that give rise to doubt the ability of the Group to continue as a going concern for a period of twelve months after the preparation of the consolidated financial statements.

2.2

Amended standards adopted by the Group

A number of amended standards became applicable for the current reporting period. The Group did not have to change its accounting policies or make retrospective adjustments as a result of adopting these amended standards.

2.3Accounting policies

The accounting policies used for the condensed interim consolidated financial statements for the six-month period ended 30 June 2024 are consistent with those used in the annual consolidated financial statements for the year ended 31 December 2023.

3Critical accounting judgments and estimates

When preparing the condensed interim consolidated financial statements, management undertakes a number of judgements, estimates and assumptions about recognition and measurement of assets, liabilities, income and expenses. The actual results may differ from the judgements, estimates and assumptions made by management, and will seldom equal the estimated results. The judgements, estimates and assumptions applied in the condensed interim consolidated financial statements for the six-month period ended 30 June 2024 and 2023, including the key sources of estimation uncertainty, were the same as those applied in the Group’s annual consolidated financial statements for the year ended 31 December 2023.

(8)

Table of Contents

4Property and equipment

The property and equipment net book value consists of the following:

    

(Unaudited)

    

(Audited)

At 30 June

At 31 December

2024

2023

USD

USD

Leasehold improvements

 

498,813

 

591,525

Furniture, fittings and equipment

 

87,302

 

160,168

Property and equipment, net

 

586,115

 

751,693

5Intangible assets

    

(Unaudited)

    

(Audited)

    

At 30 June

At 31 December

2024

2023

Net book value

Net book value

 

USD

 

USD

Licenses (i)

 

129,052

 

225,776

 

129,052

 

225,776

(i)  In May 2023 the Group obtained a smart transportation operating license in Egypt in collaboration with Land Transport Regulatory Authority (LTRA) which granted the Egyptian entity a five-year operating license commencing on May 16, 2023 and expires on May 15, 2028.

6Prepaid expenses and other current assets

    

(Unaudited)

    

(Audited)

At 30 June

At 31 December

2024

2023

USD

USD

Withholding tax receivables

 

903,915

 

1,219,986

Other assets

481,182

198,275

Refundable deposits

129,765

206,011

Prepaid expenses

 

2,330

 

517,922

 

1,517,192

 

2,142,194

(9)

Table of Contents

7Trade and other receivables

    

(Unaudited)

    

(Audited)

At 30 June

At 31 December

2024

2023

USD

USD

Trade receivables

2,598,822

3,991,175

Accrued income

 

1,970,982

 

2,001,030

Customer wallet receivables

 

686,561

 

715,955

Less: provision for expected credit losses

 

(1,877,815)

 

(2,328,308)

 

3,378,550

 

4,379,852

Other receivables

 

616,248

 

948,025

 

3,994,798

 

5,327,877

8Cash and bank balances

    

(Unaudited)

    

(Audited)

At 30 June

At 31 December

2024

2023

USD

USD

Cash at banks

 

1,181,878

 

2,921,086

Cash in hand

391

1,669

 

1,182,269

 

2,922,755

For the purpose of the cash flow statement, cash and cash equivalents comprise the following:

    

(Unaudited) 

    

(Audited) 

At 30 June 

At 31 December

2024

2023

USD

USD

Cash attributable to continued operations

 

1,182,269

 

2,922,755

Cash attributable to discontinued operations

 

1,521

 

1,261

 

1,183,790

 

2,924,016

9Share capital

a. Share capital:

In 2023, the Group restructured its authorized shares and issued ordinary shares as detailed below:

(a)The number of ordinary shares which the Group is authorized to issue has been decreased to 20,000,000 ordinary shares by the consolidation of every 25 ordinary shares of US$0.0001 par value each currently in issue into 1 ordinary share of US$0.0025 par value each; and
(b)the issued ordinary shares have been combined into a small number of shares, resulting in every 25 issued ordinary share being combined into 1 ordinary share with a par value of US$0.0025 each.

Following the restructuring, the Group is authorized to issue 20,000,000 ordinary shares and 55,000,000 preference shares. The restructuring was approved on 4 January 2023 and became effective on 25 January 2023.

(10)

Table of Contents

9Share capital (Continued)

a. Share capital: (Continued)

The below table sets out the Group’s share structure during the period ended 30 June 2024 and the year ended 31 December 2023:

    

At 30 June 2024

At 31 December 2023

    

Authorized

    

Issued

    

Authorized

    

Issued

Class A ordinary shares

    

20,000,000

9,194,000

20,000,000

 

6,791,605

Preferred shares

 

55,000,000

55,000,000

 

 

75,000,000

9,194,000

75,000,000

 

6,791,605

At 30 June 2024

At 31 December 2023

Number

Share

Number

Share

    

of shares

    

capital

of shares

    

capital

Issuance of shares to shareholders

7,044,557

17,611

4,642,162

11,605

Issuance of shares to SPAC shareholders

557,960

1,395

557,960

1,395

Conversion of convertible notes

645,018

1,612

645,018

1,612

Issuance of shares to PIPE investors

158,656

397

158,656

397

Other shares

787,809

1,970

787,809

1,970

9,194,000

22,985

6,791,605

16,979

b. Share premium:

    

At 30 June 2024

Share Premium

Issuance of shares to shareholders

 

95,129,162

Conversion of convertible notes

 

145,952,505

Issuance of share to PIPE investors

 

39,663,603

Recapitalization costs

 

121,077,329

Other shares issued during the period

 

31,887,125

 

433,709,724

Less:

 

Costs attributable to the issuance of shares in connection with the business combination

 

(8,467,766)

Fair value of earnout shares

 

(75,550,455)

 

349,691,503

    

At 31 December 2023

Share Premium

Issuance of shares to shareholders

 

92,732,811

Conversion of convertible notes

 

145,952,505

Issuance of share to PIPE investors

 

39,663,603

Recapitalization costs

 

121,077,329

Other shares issued during the year

 

31,887,125

 

431,313,373

Less:

 

Costs attributable to the issuance of shares in connection with the business combination

 

(8,467,766)

Fair value of earnout shares

 

(75,550,455)

 

347,295,152

(11)

Table of Contents

10Employee share scheme reserve

At 30 June 2024, the employee share scheme reserve balance was $ 467,063 (at 31 December 2023: $507,677).

Total reversal arising from share-based payment transactions recognized in the consolidated statement of comprehensive income as part of employee benefit was $ 40,614 for the six-month period ended 30 June 2024 (expense of $386,198 for the six-month period ended 30 June 2023). The fair value change is a result of the decline in share price during the period which, in turn, led to a decrease in the probability of exercising options and the value of each option. Grant date was achieved after the award date for majority of awarded shares as the grant date was linked to the business combination transaction. Shares was only granted when business combination transaction was consummated.

11Accounts payable, accruals and other payables

    

(Unaudited)

    

(Audited)

At 30 June

At 31 December

2024

2023

USD

USD

Financial items

 

  

 

  

Accounts payables

 

6,778,838

 

6,812,265

Captain payables

 

322,652

 

441,815

Salaries payable

98,612

289,236

Accrued expenses

 

79,574

 

205,729

Other payables

 

101,168

 

145,818

7,380,844

7,894,863

Other payables non-current portion

(24,977)

(83,961)

 

7,355,867

 

7,810,902

Non-financial items

 

 

Advances from individual customers (e-wallets) (ii)

 

12,206

 

18,935

Total accounts payable, accruals and other payables

 

7,368,073

 

7,829,837

(i)During the six-month period ended 30 June 2023, the Group entered into settlement agreements with a significant number of creditors. These settlement agreements released the Group of a significant portion of creditor balances, mainly associated with the SPAC transaction, as of the reporting date by discounting a portion of the liability. These settlement agreements resulted in discounts amounting to $ 16,637,801 which were contingent on the Group's immediate settlement of these outstanding balances and upon the closing date of these settlement agreements (Note 17). The Group abided by the terms of these settlement agreements and settled the outstanding balances at the respective closing date of each settlement agreement. The discounted amounts were charged to the consolidated statement of comprehensive income.
(ii)Advances from individual customers (e-wallets) are used by customers against future bookings.

12Deferred purchase price

The movement in the deferred purchase price is as follows:

    

(Unaudited)

    

(Audited)

At 30 June

At 31 December

2024

2023

USD

USD

Opening balance

 

1,207,682

 

7,619,581

Change in fair value

 

1,669,197

 

(727,134)

Issuance of shares

 

(179,060)

 

(306,936)

Settlements

 

 

(5,377,829)

Ending balance

 

2,697,819

 

1,207,682

(12)

Table of Contents

12Deferred purchase price (Continued)

The deferred purchase price consists of outstanding cash payments and share issuances. The change in fair value is a result of revaluing the shares outstanding to reflect share price as per the purchase agreements. Management has not used any complex assumptions in arriving at the fair value of the deferred purchase price.

The deferred purchase price is detailed as follows:

    

(Unaudited)

    

(Audited)

At 30 June

At 31 December

2024

2023

USD

USD

Shotl

 

627,158

 

627,158

Urbvan

 

2,041,242

 

572,799

Door2Door

 

29,419

 

7,725

 

2,697,819

 

1,207,682

    

(Unaudited)

    

(Audited)

At 30 June

At 31 December

Maturity analysis

2024

2023

USD

USD

Less than one year (current)

2,697,819

1,207,682

 

2,697,819

 

1,207,682

13Revenue

The Group derives its revenue principally from end-users who use the Group’s platform to access routes predetermined by the Group. Revenue for transport services represents the total amount of fees charged to the end user for these services, net of items as disclosed in the revenue reconciliation table below.

Disaggregated revenue information

(Unaudited) For the six-month

period ended 30 June

    

2024

    

2023

USD

USD

Business to business – TaaS

 

6,001,062

 

8,194,324

Business to customers – B2C

 

2,065,946

 

2,921,689

 

8,067,008

 

11,116,013

Revenue by geographical location

(Unaudited) For the six-month

period ended 30 June

    

2024

    

2023

USD

USD

Egypt

 

6,636,048

 

10,389,858

Kingdom of Saudi Arabia

 

1,430,960

 

726,155

 

8,067,008

 

11,116,013

(13)

Table of Contents

14Cost of sales

(Unaudited) For the six-month

period ended 30 June

    

2024

    

2023

USD

USD

Captain costs

 

6,347,514

 

9,329,612

Captain bonuses

 

22,045

 

68,844

Captain deductions

 

(48,930)

 

(87,195)

Tolls and fines

 

2,119

 

41,367

 

6,322,748

 

9,352,628

15General and administrative expenses

(Unaudited) For the six-month

period ended 30 June

    

2024

    

2023

USD

USD

Staff costs

 

3,547,601

 

1,490,040

Professional fees

 

763,538

 

244,135

Technology costs

 

285,654

 

458,376

Other expenses

343,754

52,649

Depreciation of property and equipment

 

130,529

 

137,519

Rent expense

 

110,270

 

55,727

Depreciation of right-of-use assets

 

92,603

 

107,039

Insurance

 

56,755

 

17,534

Office expenses

 

54,160

 

73,207

Travel and accommodation

 

26,278

 

19,551

Amortization of intangible assets

 

19,916

 

4,628

Outsourced employees

 

11,761

 

125,622

Entertainment

 

8,921

 

535

 

5,451,740

 

2,786,562

16

Other expenses

(Unaudited) For the six-month

period ended 30 June

    

2024

    

2023

USD

USD

Listing costs

 

625,078

 

2,305,274

 

625,078

 

2,305,274

(14)

Table of Contents

17

Other Income

(Unaudited) For the six-month

period ended 30 June

    

2024

    

2023

USD

USD

Other income

 

273,088

 

129,913

Creditor settlements (Note 11)

 

 

16,637,801

 

273,088

 

16,767,714

18Taxes

18.1Deferred tax asset

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes at the enacted rates. The significant components of the Group’s deferred tax assets as of the six-month period ended 30 June 2024 indicated below were as follows:

    

(Unaudited) For

    

the six-month 

(Audited) For the

period ended 30

year ended 31

June 2024

December 2023

USD

USD

Deferred tax asset movement

  

  

Opening balance

 

9,468,808

 

18,708,988

Foreign currency adjustments

(3,364,687)

(5,039,739)

Transfers to assets held for sale

(4,241,746)

Income tax benefit

41,305

Closing balance

 

6,104,121

 

9,468,808

(15)

Table of Contents

19Earnings/(loss) per share

Basic earnings/(loss) per share is computed by dividing the net profit/(loss) attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period.

15 million Earnout Shares have been excluded from the calculation of weighted average shares outstanding, as they are contingently issuable subject to achieving certain milestones on the trading price and volume of our Class A ordinary shares on NASDAQ.

As the Group was loss-making during the six-month period ended 30 June 2024, potentially dilutive instruments all have an anti-dilutive impact and therefore have been excluded in the calculation of diluted weighted average number of ordinary shares outstanding. These instruments include certain outstanding equity awards, warrants, share options and convertible loans and could potentially dilute earnings per share in the future.

The following table sets forth the computation of basic and dilutive earnings/(loss) from the continued operations per share attributable to the Group’s ordinary shareholders:

    

(Unaudited)

    

(Unaudited)

For the six-

For the six-

month period

month period

ended 30

ended 30

June 2024

June 2023

(Loss)/profit from continuing operations for the period attributable to equity holders of the Parent Company

 

(5,692,847)

 

3,589,285

Loss from discontinued operations for the period attributable to equity holders of the Parent Company

 

 

(1,511,817)

Weighted average number of ordinary shares outstanding during the period

 

8,528,466

 

6,566,922

Profit/(loss) per share attributable to equity holders of the Parent Company from continuing operations – basic

 

(0.67)

 

0.55

Profit/(loss) per share attributable to equity holders of the Parent Company from continuing operations – diluted

 

(0.67)

 

0.44

Profit/(loss) per share attributable to equity holders of the Parent Company – basic

(0.67)

0.32

Profit/(loss) per share attributable to equity holders of the Parent Company – Diluted

(0.67)

0.25

20Related party transactions and balances

Parties are considered to be related if one party has the ability to control the other party or exercise significant influence over the other party in making financial and operating decisions. Related parties include associates, parent, subsidiaries, and key management personnel or their close family members. The terms and conditions of these transactions have been mutually agreed between the Group and the related parties. To determine significance, the Group considers various qualitative and quantitative factors including whether transactions with related parties are conducted in the ordinary course of business.

Interest in subsidiaries

The details of interests in the subsidiaries with whom the Group had entered into transactions or had agreements or arrangements in place during the period are disclosed in Note 1 of the condensed interim consolidated financial statements.

(16)

Table of Contents

20Related party transactions and balances (continued)

Compensation of key management personnel

Key management personnel of the Group comprise the Parent Company’s directors and senior management of the Group.

(Unaudited) For the six-month 

period ended 30 June

2024

2023

    

USD

    

USD

Compensation and short-term employee benefits

 

2,196,693

 

344,355

 

2,196,693

 

344,355

On December 26, 2023, the Board of Directors of Swvl approved a grant of 2,315,934 Restricted Stock Units (“RSUs”) to Swvl’s senior management vesting on March 31, 2024, pursuant to their respective employment agreements, and issued in consideration for services provided to the Group.

Balances with related parties

The following balances are outstanding at the end of the reporting periods:

    

(Unaudited) 

    

(Audited)

At 30 June 

At 31 December

2024

2023

USD

USD

Due to Board members

 

 

131,523

 

 

131,523

Transactions with related parties

Details of transactions with related parties during the period, other than those which have been disclosed elsewhere in these condensed interim consolidated financial statements, are as follows:

    

(Unaudited) For the six-month

period ended 30 June

2024

2023

    

USD

    

USD

Payments made on behalf of the Group

 

 

556,000

Loan from a related party

 

 

139,000

(17)

Table of Contents

21Financial instruments by category

Financial assets as per statement of financial position

    

(Unaudited)

    

(Audited)

At 30 June

At 31 December

2024

2023

USD

USD

At fair value

 

  

 

  

Sublease receivables

 

230,984

 

571,022

At amortised cost

 

  

 

  

Trade and other receivables

 

3,994,798

 

5,327,877

Cash and cash equivalents

 

1,182,269

 

2,922,755

 

5,408,051

 

8,821,654

Financial liabilities as per statement of financial position

    

(Unaudited)

    

(Audited)

At 30 June

At 31 December

2024

2023

USD

USD

Accounts payable, accruals and other payables excluding non-financial items

 

7,380,844

 

7,894,863

Deferred purchase price

 

2,697,819

 

1,207,682

Lease liabilities

 

1,322,871

 

1,662,411

Current tax liabilities

 

464,134

 

627,068

Derivative warrant liabilities

 

85,136

 

106,420

Due to related parties

 

 

131,523

 

11,950,804

 

11,629,967

(18)

Table of Contents

22Fair value of financial instruments

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement is based on the presumption that the transaction to sell the asset or transfer the liability takes place either:

in the principal market for the asset or liability; or
in the absence of a principal market, in the most advantageous market for the asset or liability.

The principal or the most advantageous market must be accessible to the Group. The fair value of an asset or liability is measured using the assumptions that market participants would use when pricing the asset or liability, assuming that market participants act in their economic best interest.

A fair value measurement of a non-financial asset takes into account a market participant’s ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use.

The Group uses valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, maximising the use of relevant observable inputs and minimising the use of unobservable inputs.

In addition, for financial reporting purposes, fair value measurements are categorised into Level 1, 2 or 3 based on the degree to which the inputs to the fair value measurement are observable and the significance of the inputs to the fair value measurement in its entirety, which are described as follows:

Level 1: quoted market price (unadjusted) in an active market for identical assets or liabilities that the entity can access at the measurement date.

Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability; either directly or indirectly.

Level 3: inputs that are unobservable inputs for the asset or liability.

The carrying amounts of the financial assets and financial liabilities approximate their fair values.

23Subsequent events

On November 18, 2024, the Group entered into a definitive securities purchase agreement (the “Securities Purchase Agreement”) for a private placement financing with certain investors, including certain members of its Board of Directors to purchase $4.7 million Class A Ordinary Shares of the Company. Under the Securities Purchase Agreement, the investors have agreed to purchase, 981,211 of the Company’s Class A Ordinary Shares, $0.0025 par value per share or pre-funded warrants in lieu thereof at a purchase price of $4.79. The purchasers in such offering agreed to execute lock up and leak our agreements, pursuant to which they agreed to lock up the securities purchased in the offering for a period of six months, as well as agreed to transfer up to twenty percent of the securities purchased for each ninety-day period thereafter in an amount not more than twenty percent of the trading volume on a proposed date of sale.

Subsequent to 30 June 2024, certain warrant holders related to the deferred purchase price from Urbvan have exercised their warrants. 78% of the warrants outstanding on 30 June 2024 have been exercised as of the date of signing these condensed interim consolidated financial statements.

(19)