Patria Investments Ltd
For the period ended Nov 5, 2024. Filed Nov 5, 2024.
View on SEC.govAbout this filing
What a company based outside the US has published at home or sent to its shareholders. It is how many foreign companies share results and news between annual reports.
Nov 5, 2024 · Filed Nov 5, 2024
Use the contents to explore the available documents and sections.
Contents
EX-99.1 · Sensitivity analysis
Sensitivity analysis
Interest rate sensitivity
The sensitivity analyses have been determined based on the exposure for floating rate liabilities at the reporting date. The analysis is prepared assuming the amount of liability outstanding at the reporting date was outstanding for the whole year.
| Net risk Position | Sensitivity to 100bps Increase | Sensitivity to 100bps decrease | |
|---|---|---|---|
| Sensitivity of net profit or loss before tax | 7,134 | (900) | 900 |
Currency risk
The sensitivity analysis was based on financial assets and financial liabilities exposed to currency fluctuations against the US dollar, as demonstrated below:
| Balance in each exposure currency | ||||||||
|---|---|---|---|---|---|---|---|---|
| BRL(a) | HKD (b) | CLP (c) | COP (d) | GBP (e) | USD | Total Balance USD | Exchange Variation impact considering 10% decline in the year end rates. | |
| Cash and cash equivalents | 11,519 | 6,029 | 5,329,638 | 24,431,194 | 9,852 | 2,111 | 28,949 | 2,684 |
| Short term investments | 47,507 | - | 2,343,894 | - | - | 59,041 | 70,074 | 1,103 |
| Client funds on deposit | - | - | 20,422,760 | - | - | - | 21,669 | 2,167 |
| Accounts receivable | 145,363 | 1 | 7,001,477 | 4,369,839 | 27,771 | 63,213 | 132,945 | 6,973 |
| Projects Advance | 42,202 | - | 415,534 | 2,410,204 | 92 | 9,394 | 18,125 | 872 |
| Deposit/guarantee on lease agreement | - | 240 | 1,261,533 | 149,008 | 180 | 396 | 2,028 | 163 |
| Long-term investments | 6,343 | - | 348,706 | - | 118 | 46,925 | 48,585 | 166 |
| Client funds payable | - | - | (20,422,760) | - | - | - | (21,669) | (2,167) |
| Lease liabilities | (24,979) | - | (3,734,462) | (5,669,656) | (737) | (6,465) | (17,218) | (1,075) |
| Suppliers | (4,910) | (210) | (1,497,392) | (2,819,268) | (1,387) | (7,274) | (12,206) | (493) |
| Other financial assets | 172,166 | - | - | - | - | - | 30,971 | 3,097 |
| Other financial liabilities | (139,065) | - | - | - | - | (481) | (25,498) | (2,501) |
| Loans | - | - | (100) | - | - | (177,116) | (177,116) | - |
| Commitment subject to possible redemption | - | - | - | - | - | (52,313) | (52,313) | - |
| Gross obligation under put option | (536,126) | - | - | - | - | - | (96,444) | (9,645) |
| Carried interest allocation | (10,694) | - | - | - | - | (15,389) | (17,312) | (193) |
| Consideration payable on acquisition | (409,575) | - | - | (106,665,977) | (19,268) | (24,753) | (148,174) | (12,689) |
| Contingent consideration payable on acquisition | (97,742) | - | - | - | (16,653) | - | (38,357) | (4,137) |
| Net Impact | (15,675) | |||||||
(a) BRL - Brazilian Real, (b) HKD - Hong Kong dollar, (c) CLP - Chilean Peso, (d) COP - Colombian Peso, (e) GBP - Pound Sterling
| 32 | Related parties |
| (a) | Key management compensation |
The amounts paid to directors and officers for their roles as executives for the six-month period ended June 30, 2024 and 2023 included in “Personnel expenses” are shown below:
| Three-month periods ended June 30, | Six-month periods ended June 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Key management compensation | (1,487) | (1,808) | (3,223) | (3,314) |
Additionally, for the six-month period ended June 30, 2024, the Group has accrued US$ 4.3 million (US$ 2.4 million for the six-month period ended June 30, 2023) as bonuses payable to key management, and US$ 54 (US$ 90 for the six-month period ended June 30, 2023) as Strategic Bonus payable to key management as described in note 15(b). Both are included in "Personnel expenses".
| (b) | Deferred consideration |
As described in note 21(b), deferred consideration is payable to the management of Moneda and CSHG.
| (c) | Long-term investments |
As described in notes 12(b), the Group purchased shares on behalf of PBPE General Partner V, Ltd.’s investment fund Private Equity Fund V (PE V) in Lavoro Agro Limited (“Lavoro”) for approximately $8.2 million. Lavoro was a private equity investment of PE V prior to going public and entering into a business combination (closed February 28, 2023) with an independent SPAC entity, formerly known as TPB Acquisition Corporation I.
| (d) | Carried interest allocation |
As described in note 23(b), up to 35% of the performance fee receivable from certain of the Group’s investment funds are payable to the Group’s employees.
| (e) | Share based incentive plan |
As described in note 29(d), the Company has share based incentive plans to provide long-term incentives to certain employees, directors, and other eligible participants in exchange for their services.
| (f) | Lease commitments |
Note 21(a) details lease payments made for various office premises, a portion of which were paid by Moneda to its related party entity that was excluded from the Moneda acquisition. As a result, a lease contract was entered into by MAM I and MCB in 2021 and MAGF in 2022 with their related party entity Moneda III SpA (beneficially owned by Moneda’s former partners)
| Related party lease - Santiago | June 30, 2024 | December 31, 2023 |
|---|---|---|
| Lease liabilities (current) | 764 | 520 |
| Lease liabilities (non-current) | 3,198 | 2,604 |
| Three-month periods ended June 30, | Six-month periods ended June 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Related party lease - Santiago | ||||
| Principal paid | (190) | (246) | (373) | (246) |
| Depreciation of right-of-use assets | (193) | (144) | (381) | (284) |
| Interest on lease liabilities | (23) | (21) | (47) | (42) |
| (g) | SPAC |
Refer to notes 5(d) and 21(c) for related party transaction with the SPAC.
| 33 | Events after the reporting period |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.