| | |
每股
|
| |
Total
|
| ||||||
公開發行價格
|
| | | $ | 17.25 | | | | | $ | 99,187,500 | | |
承銷折扣和佣金(1)
|
| | | $ | 0.905625 | | | | | $ | 5,207,344 | | |
在支出之前,收益歸Grid Dynamics
|
| | | $ | 16.344375 | | | | | $ | 93,980,156 | | |
| | |
頁面
|
| |||
招股書補充文件 | | | | | | | |
| | | | S-i | | | |
| | | | S-1 | | | |
| | | | S-13 | | | |
| | | | S-15 | | | |
| | | | S-17 | | | |
| | | | S-18 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-25 | | | |
| | | | S-29 | | | |
| | | | S-36 | | | |
| | | | S-36 | | | |
| | | | S-36 | | | |
| | | | S-36 | | | |
| | | | S-37 | | |
| | |
頁面
|
| |||
招股說明書 | | | | | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 11 | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||
| | | | | | | | |
6,983,952
|
| | | | | | | |
6,983,952
|
| | | | | | | |
6,983,952
|
| |||||||||
| | |
(以千爲單位,除了百分比)
|
| |||||||||||||||||||||||||||||||||
零售
|
| | | $ | 102,551 | | | | | | 32.8% | | | | | $ | 99,681 | | | | | | 32.1% | | | | | $ | 61,717 | | | | | | 29.2% | | |
科技,媒體和電信
|
| | | | 98,830 | | | | | | 31.6% | | | | | | 98,334 | | | | | | 31.7% | | | | | | 67,689 | | | | | | 32.0% | | |
消費品/製造業
|
| | | | 42,861 | | | | | | 13.7% | | | | | | 61,216 | | | | | | 19.7% | | | | | | 43,461 | | | | | | 20.6% | | |
金融
|
| | | | 28,842 | | | | | | 9.2% | | | | | | 21,893 | | | | | | 7.1% | | | | | | 17,515 | | | | | | 8.3% | | |
其他
|
| | | | 39,826 | | | | | | 12.7% | | | | | | 29,358 | | | | | | 9.4% | | | | | | 20,898 | | | | | | 9.9% | | |
總計
|
| | | $ | 312,910 | | | | | | 100.0% | | | | | $ | 310,482 | | | | | | 100.0% | | | | | $ | 211,280 | | | | | | 100.0% | | |
| | |
截至9月30日的三個月
|
| |
截至9月30日的九個月
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
(以千爲單位,除了百分比)
|
| |||||||||||||||||||||||||||||||||||||||||||||
零售
|
| | | $ | 29,825 | | | | | | 34.1% | | | | | $ | 26,544 | | | | | | 34.3% | | | | | $ | 81,233 | | | | | | 32.5% | | | | | $ | 77,972 | | | | | | 33.2% | | |
科技、媒體和電信
|
| | | | 24,188 | | | | | | 27.7% | | | | | | 23,732 | | | | | | 30.7% | | | | | | 71,449 | | | | | | 28.5% | | | | | | 74,639 | | | | | | 31.8% | | |
金融
|
| | | | 14,158 | | | | | | 16.2% | | | | | | 7,299 | | | | | | 9.4% | | | | | | 36,967 | | | | | | 14.8% | | | | | | 20,562 | | | | | | 8.8% | | |
消費品/製造業
|
| | | | 9,807 | | | | | | 11.2% | | | | | | 9,668 | | | | | | 12.5% | | | | | | 29,209 | | | | | | 11.7% | | | | | | 33,186 | | | | | | 14.1% | | |
醫療保健和製藥
|
| | | | 2,510 | | | | | | 2.9% | | | | | | 3,434 | | | | | | 4.4% | | | | | | 8,677 | | | | | | 3.5% | | | | | | 10,292 | | | | | | 4.4% | | |
其他
|
| | | | 6,947 | | | | | | 7.9% | | | | | | 6,742 | | | | | | 8.7% | | | | | | 22,754 | | | | | | 9.0% | | | | | | 18,190 | | | | | | 7.7% | | |
總計
|
| | | $ | 87,435 | | | | | | 100.0% | | | | | $ | 77,419 | | | | | | 100.0% | | | | | $ | 250,289 | | | | | | 100.0% | | | | | $ | 234,841 | | | | | | 100.0% | | |
| | |
$618,500
$432,000
|
| |
截至三個月
9月30日 |
| |
九個月結束
9月30日 |
| ||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||
| | |
(以千元爲單位,除每股數據外)
|
| | | | |||||||||||||||||||||||||||||||||||||||
損益表數據 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
總營收
|
| | | $ | 312,910 | | | | | $ | 310,482 | | | | | $ | 211,280 | | | | | $ | 87,435 | | | | | $ | 77,419 | | | | | $ | 250,289 | | | |
$234,841
|
| ||||||
營業收入/(損失)
|
| | | $ | (5,580) | | | | | $ | (21,008) | | | | | $ | 50 | | | | | $ | 2,136 | | | | | $ | 143 | | | | | $ | (3,366) | | | |
$(4,515)
|
| ||||||
淨利潤
|
| | | $ | (1,765) | | | | | $ | (29,214) | | | | | $ | (7,700) | | | | | $ | 4,282 | | | | | $ | 676 | | | | | $ | (483) | | | |
$(4,667)
|
| ||||||
綜合收益/(損失)
|
| | | $ | 357 | | | | | $ | (29,936) | | | | | $ | (7,822) | | | | | $ | 4,496 | | | | | $ | 115 | | | | | $ | (574) | | | |
$(3,330)
|
| ||||||
基本每股收益/(虧損)(1)
|
| | | $ | (0.02) | | | | | $ | (0.42) | | | | | $ | (0.13) | | | | | $ | 0.06 | | | | | $ | 0.01 | | | | | $ | (0.01) | | | |
$(0.06)
|
| ||||||
稀釋每股收益/(虧損)(1)
|
| | | $ | (0.02) | | | | | $ | (0.42) | | | | | $ | (0.13) | | | | | $ | 0.05 | | | | | $ | 0.01 | | | | | $ | (0.01) | | | |
$(0.06)
|
| ||||||
現金流量數據 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
經營活動產生的淨現金流量
|
| | | $ | 41,093 | | | | | $ | 31,652 | | | | | $ | 17,973 | | | | | $ | 9,213 | | | | | $ | 10,958 | | | | | $ | 23,130 | | | |
$33,537
|
| ||||||
投資活動中的淨現金流出 ($133,958) ($32,152)
活動 |
| | | $ | (25,950) | | | | | $ | (16,323) | | | | | $ | (35,366) | | | | | $ | 27,397 | | | | | $ | 1,840 | | | | | $ | (41,314) | | | |
$(23,423)
|
| ||||||
籌資活動產生的淨現金流量(淨額)
|
| | | $ | (16,321) | | | | | $ | 97,758 | | | | | $ | 49,134 | | | | | $ | (5,679) | | | | | $ | 1,020 | | | | | $ | (7,768) | | | |
$(14,467)
|
|
合併資產負債表數據
|
| |
截至2024年9月30日。
|
| |||||||||
(以千爲單位)
|
| |
實際情況
|
| |
調整後(1)
|
| ||||||
現金及現金等價物
|
| | | $ | 231,261 | | | | | $ | 324,661 | | |
營運資本
|
| | | $ | 268,761 | | | | | $ | 362,161 | | |
總資產
|
| | | $ | 477,252 | | | | | $ | 570,652 | | |
總負債
|
| | | $ | 77,005 | | | | | $ | 77,005 | | |
股東權益合計
|
| | | $ | 400,247 | | | | | $ | 493,647 | | |
| | |
三個月結束
9月30日 |
| |
九個月結束
9月30日 |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(以千爲單位)
|
| |||||||||||||||||||||
根據美國通用會計準則(GAAP)計算的淨收入/(損失)
|
| | | $ | 4,282 | | | | | $ | 676 | | | | | $ | (483) | | | | | $ | (4,667) | | |
調整爲:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 3,424 | | | | | | 2,478 | | | | | | 9,579 | | | | | | 6,255 | | |
所得稅費用
|
| | | | 1,320 | | | | | | 2,626 | | | | | | 5,773 | | | | | | 8,001 | | |
基於股票的補償
|
| | | | 7,139 | | | | | | 7,267 | | | | | | 25,969 | | | | | | 27,677 | | |
交易和轉型相關成本(1)
|
| | | | 1,571 | | | | | | 436 | | | | | | 2,238 | | | | | | 1,519 | | |
地理重新組織(2)
|
| | | | 316 | | | | | | 306 | | | | | | 1,262 | | | | | | 1,528 | | |
重組成本(3)
|
| | | | 227 | | | | | | 103 | | | | | | 1,157 | | | | | | 1,086 | | |
其他收入/費用,淨額(4)
|
| | | | (3,466) | | | | | | (3,159) | | | | | | (8,656) | | | | | | (7,849) | | |
非GAAP EBITDA
|
| | | $ | 14,813 | | | | | $ | 10,733 | | | | | $ | 36,839 | | | | | $ | 33,550 | | |
| | |
截至年度
2023年12月31日 (以千爲單位) |
| |||
通用會計準則淨虧損
|
| | | $ | (1,765) | | |
調整爲: | | | | | | | |
折舊及攤銷
|
| | | | 8,926 | | |
所得稅費用
|
| | | | 6,603 | | |
基於股票的補償
|
| | | | 35,516 | | |
地理重新組織(1)
|
| | | | 1,858 | | |
交易和轉型相關費用(2)
|
| | | | 2,038 | | |
重組(3)
|
| | | | 1,488 | | |
其他收入/費用,淨額(4)
|
| | | | (10,418) | | |
非GAAP EBITDA
|
| | | $ | 44,246 | | |
| | |
三個月結束
9月30日 |
| |
九個月結束
9月30日 |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(以千元爲單位,除每股數據外)
|
| |||||||||||||||||||||
根據通用公認會計准則計算的淨收益/(虧損)
|
| | | $ | 4,282 | | | | | $ | 676 | | | | | $ | (483) | | | | | $ | (4,667) | | |
調整爲: | | | | | | | | | | | | | | | | | | | | | | | | | |
基於股票的補償
|
| | | | 7,139 | | | | | | 7,267 | | | | | | 25,969 | | | | | | 27,677 | | |
交易和轉型相關成本(1)
|
| | | | 1,571 | | | | | | 436 | | | | | | 2,238 | | | | | | 1,519 | | |
地理重組(2)
|
| | | | 316 | | | | | | 306 | | | | | | 1,262 | | | | | | 1,528 | | |
重組成本(3)
|
| | | | 227 | | | | | | 103 | | | | | | 1,157 | | | | | | 1,086 | | |
其他收入/費用,淨額(4)
|
| | | | (3,466) | | | | | | (3,159) | | | | | | (8,656) | | | | | | (7,849) | | |
非GAAP調整的稅收影響(5)
|
| | | | (1,982) | | | | | | 232 | | | | | | (2,132) | | | | | | 86 | | |
非通用會計淨利潤
|
| | | $ | 8,087 | | | | | $ | 5,861 | | | | | $ | 19,355 | | | | | $ | 19,380 | | |
用於計算GAAP攤薄每股收益的股份數量
|
| | | | 78,837 | | | | | | 77,339 | | | | | | 76,485 | | | | | | 75,026 | | |
攤薄後每股收益(按美國通用會計原則GAAP)
|
| | | $ | 0.05 | | | | | $ | 0.01 | | | | | $ | (0.01) | | | | | $ | (0.06) | | |
非通用會計淨利潤每股攤薄所使用的股份數量
|
| | | | 78,837 | | | | | | 77,339 | | | | | | 78,301 | | | | | | 77,298 | | |
攤薄後每股收益(非按美國通用會計原則GAAP)
|
| | | $ | 0.10 | | | | | $ | 0.08 | | | | | $ | 0.25 | | | | | $ | 0.25 | | |
| | |
截至年度
2023年12月31日 (以千萬美元爲單位 淨銷售額 140773美元 127183美元 13590美元 |
| |||
通用會計準則淨虧損
|
| | | $ | (1,765) | | |
調整爲: | | | | | | | |
基於股票的補償
|
| | | | 35,516 | | |
地理重新組織(1)
|
| | | | 1,858 | | |
交易和變革相關成本(2)
|
| | | | 2,038 | | |
重組(3)
|
| | | | 1,488 | | |
其他收入/費用,淨額(4)
|
| | | | (10,418) | | |
非GAAP調整的稅收影響(5)
|
| | | | (3,640) | | |
-50.0%
|
| | | $ | 25,077 | | |
非通用會計調整後每股收益所用的股份數
|
| | | | 75,193 | | |
按GAAP計算的攤薄後每股收益
|
| | | $ | (0.02) | | |
非通用會計原則稀釋每股收益所使用的股份數量
|
| | |
|
77,651
|
| |
攤薄後每股收益(非按美國通用會計原則GAAP)
|
| | | $ | 0.32 | | |
(未經審計,以千爲單位)
|
| |
實際情況
|
| |
按調整後
|
| ||||||
現金及現金等價物
|
| | | $ | 231,261 | | | | | $ | 324,661 | | |
帶權益的面值爲: | | | | | | | | | | | | | |
優先股,每股面值$0.0001;授權1,000,000股,無股份
未實際發行或流通的和調整後的份額 |
| | | | — | | | | | | — | | |
每股面值$0.0001的普通股;授權發行股數爲110,000,000股,實際已發行並流通股數分別爲76,742,933股和82,492,933股,根據實際情況和調整後情況。
|
| | | | 8 | | | | | | 9 | | |
資本公積
|
| | | | 415,425 | | | | | $ | 508,824 | | |
累計虧損
|
| | | | (16,369) | | | | | | (16,369) | | |
累計其他綜合收益
|
| | | | 1,183 | | | | | | 1,183 | | |
股東權益合計
|
| | | | 400,247 | | | | | $ | 493,647 | | |
總市值
|
| | | $ | 400,247 | | | | | $ | 493,647 | | |
|
股票的公開發售價格每股
|
| | | | | | | | | $ | 17.25 | | |
|
截至2024年9月30日的每股淨有形賬面價值
|
| | | $ | 3.60 | | | | | | | | |
|
增加每股淨有形賬面價值,歸因於參與認購的投資者
|
| | | $ | 0.88 | | | | |||||
|
根據調整後的淨有形賬面價值每股,根據此發行給予的調整
|
| | | | | | | | | $ | 4.48 | | |
|
對參與此次的投資者而言,每股調整後的淨有形賬面價值被稀釋。
發售 |
| | | | | | | | | $ | 12.77 | | |
保薦人
|
| |
數量
分享 |
| |||
摩根大通證券有限公司
|
| | | | 2,722,265 | | |
William Blair公司
|
| | | | 2,117,318 | | |
TD Securities(USA) LLC 代表承銷團成員之一。
|
| | | | 682,813 | | |
Needham & Company,LLC
|
| | | | 227,604 | | |
Total
|
| | | | 5,750,000 | | |
| | |
無選擇
購買 額外的股票 行權 |
| |
帶有完整期權
購買 額外的股票 行權 |
| ||||||
每股
|
| | | $ | 0.905625 | | | | | $ | 0.905625 | | |
Total
|
| | | $ | 5,207,344 | | | | | $ | 5,988,446 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| 專家 | | | | | 11 | | |