| | |
Page
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | ii | | |
FREQUENTLY USED TERMS
|
| | | | iv | | |
有关前瞻性陈述的警示说明
|
| | | | v | | |
PROSPECTUS SUMMARY
|
| | | | 1 | | |
RISK FACTORS
|
| | | | 13 | | |
USE OF PROCEEDS
|
| | | | 50 | | |
MARKET INFORMATION
|
| | | | 51 | | |
DIVIDEND POLICY
|
| | | | 52 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 53 | | |
BUSINESS
|
| | | | 84 | | |
MANAGEMENT
|
| | | | 94 | | |
高管薪酬
|
| | | | 99 | | |
某些关系和关联方交易
|
| | | | 110 | | |
主要股东
|
| | | | 119 | | |
出售证券持有人
|
| | | | 122 | | |
证券说明
|
| | | | 125 | | |
重要的美国联邦所得税考虑因素
|
| | | | 134 | | |
PLAN OF DISTRIBUTION
|
| | | | 137 | | |
LEGAL MATTERS
|
| | | | 140 | | |
EXPERTS
|
| | | | 140 | | |
您可以在哪里找到更多信息
|
| | | | 140 | | |
合并财务报表索引
|
| |
F-1
|
|
Key Financial Measures
Dollars in thousands |
| |
Three months ended
March 31, |
| |||||||||
|
2022
|
| |
2021
|
| ||||||||
Total net revenue
|
| | | $ | 63,227 | | | | | $ | 76,730 | | |
Product cost
|
| | | $ | 27,290 | | | | | $ | 28,248 | | |
Gross margin
|
| | | $ | 35,937 | | | | | $ | 48,482 | | |
Gross margin %
|
| | | | 56.8% | | | | | | 63.2% | | |
Adjusted EBITDA
|
| | | | (13,538) | | | | | | 1,302 | | |
调整后的EBITDA占净收入的百分比
|
| | | | (21.4)% | | | | | | 1.7% | | |
Loss before income taxes
|
| | | $ | (40,848) | | | | | $ | (36,474) | | |
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
Retail footprint | | | | | | | | | | | | | |
Ending number of kiosks
|
| | | | 37,791 | | | | | | 39,257 | | |
结束的地点数量
|
| | | | 32,160 | | | | | | 33,068 | | |
期间发行的实体剧目
|
| | | | 22 | | | | | | 7 | | |
Key Financial Measures
Dollars in thousands |
| |
Year ended December 31,
|
| |||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |||||||||||
Total net revenue
|
| | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | |
Product cost
|
| | | $ | 115,141 | | | | | $ | 220,999 | | | | | $ | 359,880 | | |
Gross margin
|
| | | $ | 173,399 | | | | | $ | 325,192 | | | | | $ | 498,490 | | |
Gross margin %
|
| | | | 60.1% | | | | | | 59.5% | | | | | | 58.1% | | |
Adjusted EBITDA
|
| | | $ | (15,145) | | | | | $ | 133,776 | | | | | $ | 195,649 | | |
调整后的EBITDA占净收入的百分比
|
| | | | (5.2)% | | | | | | 20.8% | | | | | | 22.8% | | |
Loss before income taxes
|
| | | $ | (174,791) | | | | | $ | (94,707) | | | | | $ | (14,823) | | |
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
Retail footprint | | | | | | | | | | | | | | | | | | | |
Ending number of kiosks
|
| | | | 38,379 | | | | | | 40,026 | | | | | | 41,420 | | |
结束的地点数量
|
| | | | 32,586 | | | | | | 33,661 | | | | | | 34,758 | | |
期间发行的实体剧目
|
| | | | 57 | | | | | | 68 | | | | | | 140 | | |
Dollars in thousands
|
| |
March 31,
|
| |
2022 vs 2021 YTD
|
| ||||||||||||||||||
|
2022
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 63,227 | | | | | $ | 76,730 | | | | | $ | (13,503) | | | | | | (17.6)% | | |
Product cost
|
| | | | 27,290 | | | | | | 28,248 | | | | | | 958 | | | | | | 3.4% | | |
Gross margin
|
| | | | 35,937 | | | | | | 48,482 | | | | | | (12,545) | | | | | | (25.9)% | | |
Gross margin %
|
| | | | 56.8 | | | | | | 63.2 | | | | | | | | | | | | (6.4)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Direct operating
|
| | | | 30,005 | | | | | | 33,024 | | | | | | 3,019 | | | | | | 9.1% | | |
Marketing
|
| | | | 4,022 | | | | | | 3,284 | | | | | | (738) | | | | | | (22.5)% | | |
基于股票的薪酬费用
|
| | | | 1,808 | | | | | | 566 | | | | | | (1,242) | | | | | | 新墨西哥州 | | |
一般和行政
|
| | | | 23,203 | | | | | | 13,309 | | | | | | (9,894) | | | | | | (74.3)% | | |
折旧及摊销
|
| | | | 25,090 | | | | | | 27,526 | | | | | | 2,436 | | | | | | 8.8% | | |
Operating (loss) income
|
| | | | (48,191) | | | | | | (29,227) | | | | | | (18,964) | | | | | | (64.9)% | | |
利息和其他收入(费用),净额: | | | | | | | | | | | | | | | | | | | | | | | | | |
利息和其他收入(费用),净额
|
| | | | 7,343 | | | | | | (7,247) | | | | | | 14,590 | | | | | | 新墨西哥州 | | |
利息和其他收入(费用)合计,净额
|
| | | | 7,343 | | | | | | (7,247) | | | | | | 14,590 | | | | | | 新墨西哥州 | | |
Loss before income taxes
|
| | | | (40,848) | | | | | | (36,474) | | | | | | (4,374) | | | | | | (12.0)% | | |
所得税支出(福利)
|
| | | | 26 | | | | | | (9,279) | | | | | | (9,305) | | | | | | (100.3)% | | |
Net loss
|
| | | | (40,874) | | | | | | (27,195) | | | | | | (13,679) | | | | | | (50.3)% | | |
Adjusted EBITDA(1)
|
| | | $ | (13,538) | | | | | $ | 1,302 | | | | | $ | (14,840) | | | | | | 新墨西哥州 | | |
Ending number of kiosks
|
| | | | 37,791 | | | | | | 39,257 | | | | | | (1,466) | | | | | | (3.7)% | | |
期间发行的实体剧目
|
| | | | 22 | | | | | | 7 | | | | | | 15 | | | | | | 新墨西哥州 | | |
Dollars in thousands
|
| |
For the years ended December 31,
|
| |
2021 vs 2020
|
| |
2020 vs 2019
|
| |||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| |||||||||||||||||||||||
Net revenue
|
| | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | | | | $ | (257,651) | | | | | | (47.2)% | | | | | $ | (312,179) | | | | | | (36.4)% | | |
Product cost
|
| | | | 115,141 | | | | | | 220,999 | | | | | | 359,880 | | | | | | 105,858 | | | | | | 47.9% | | | | | | 138,881 | | | | | | 38.6% | | |
Gross margin
|
| | | $ | 173,399 | | | | | $ | 325,192 | | | | | $ | 498,490 | | | | | $ | (151,793) | | | | | | (46.7)% | | | | | $ | (173,298) | | | | | | (34.8)% | | |
Gross margin %
|
| | | | 60.1% | | | | | | 59.5% | | | | | | 58.1% | | | | | | | | | | | | 0.6% | | | | | | | | | | | | 1.4% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Direct operating
|
| | | | 131,926 | | | | | | 167,090 | | | | | | 237,490 | | | | | | 35,164 | | | | | | 21.0% | | | | | | 70,400 | | | | | | 29.6% | | |
Marketing
|
| | | | 14,806 | | | | | | 21,214 | | | | | | 25,813 | | | | | | 6,408 | | | | | | 30.2% | | | | | | 4,599 | | | | | | 17.8% | | |
基于股票的薪酬费用
|
| | | | 1,994 | | | | | | 16 | | | | | | 156 | | | | | | (1,978) | | | | | | 新墨西哥州 | | | | | | 140 | | | | | | 89.7% | | |
General and
administrative |
| | | | 59,436 | | | | | | 62,219 | | | | | | 67,002 | | | | | | 2,783 | | | | | | 4.5% | | | | | | 4,783 | | | | | | 7.1% | | |
折旧及摊销
|
| | | | 108,505 | | | | | | 136,838 | | | | | | 138,274 | | | | | | 28,333 | | | | | | 20.7% | | | | | | 1,436 | | | | | | 1.0% | | |
Operating (loss) income
|
| | | | (143,268) | | | | | | (62,185) | | | | | | 29,755 | | | | | | (81,083) | | | | | | 新墨西哥州 | | | | | | (91,940) | | | | | | 新墨西哥州 | | |
Other, expense, net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出和其他,净额
|
| | | | (31,523) | | | | | | (32,522) | | | | | | (44,578) | | | | | | 999 | | | | | | 3.1% | | | | | | 12,056 | | | | | | 27.0% | | |
利息和其他费用合计,净额
|
| | | | (31,523) | | | | | | (32,522) | | | | | | (44,578) | | | | | | 999 | | | | | | 3.1% | | | | | | 12,056 | | | | | | 27.0% | | |
Loss before income taxes
|
| | | | (174,791) | | | | | | (94,707) | | | | | | (14,823) | | | | | | (80,084) | | | | | | (84.6)% | | | | | | (79,884) | | | | | | 新墨西哥州 | | |
Income tax benefit
|
| | | | (34,035) | | | | | | (25,204) | | | | | | (7,256) | | | | | | 8,831 | | | | | | 35.0% | | | | | | 17,948 | | | | | | 新墨西哥州 | | |
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | | | | $ | (71,253) | | | | | | (102.5)% | | | | | $ | (61,936) | | | | | | 新墨西哥州 | | |
Adjusted EBITDA(1)
|
| | | $ | (15,145) | | | | | $ | 113,776 | | | | | $ | 195,649 | | | | | $ | (128,921) | | | | | | (113.3)% | | | | | $ | (81,873) | | | | | | (41.8)% | | |
Ending number of kiosks
|
| | | | 38,379 | | | | | | 40,026 | | | | | | 41,420 | | | | | | (1,647) | | | | | | (4.1)% | | | | | | (1,394) | | | | | | (3.4)% | | |
期间发行的实体剧目
|
| | | | 57 | | | | | | 68 | | | | | | 140 | | | | | | (11) | | | | | | (16.2)% | | | | | | (72) | | | | | | (51.4)% | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, |
| |
March 31,
2022 vs 2021 |
| ||||||||||||||||||
|
2022
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 48,767 | | | | | $ | 67,637 | | | | | $ | (18,870) | | | | | | (27.9)% | | |
Adjusted EBITDA
|
| | | | (15,553) | | | | | | 334 | | | | | | (15,887) | | | | | | N.m | | |
调整后的EBITDA利润率
|
| | | | (31.9) | | | | | | 0.5 | | | | | | | | | | | | N.m | | |
物理剧目发布
|
| | | | 22 | | | | | | 7 | | | | | | 15 | | | | | | N.m | | |
实体租金(单位:千)
|
| | | | 11,195 | | | | | | 17,754 | | | | | | (6,559) | | | | | | (36.9)% | | |
每次实体租赁的净收入
|
| | | $ | 3.29 | | | | | $ | 3.17 | | | | | $ | 0.12 | | | | | | 3.8% | | |
Dollars in thousands
|
| |
Year ended
|
| |
2021 vs 2020
|
| ||||||||||||||||||
|
December 31,
2021 |
| |
December 31,
2020 |
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 253,417 | | | | | $ | 506,437 | | | | | $ | (253,020) | | | | | | (50.0)% | | |
Adjusted EBITDA
|
| | | | (15,932) | | | | | | 109,074 | | | | | | (125,006) | | | | | | (114.6)% | | |
Adjusted EBITDA margin
|
| | | | (6.3)% | | | | | | 21.5% | | | | | | | | | | | | 新墨西哥州 | | |
物理剧目发布
|
| | | | 57 | | | | | | 68 | | | | | | (11) | | | | | | (16.2)% | | |
实体租金(单位:千)
|
| | | | 62,315 | | | | | | 146,364 | | | | | | (84,049) | | | | | | (57.4)% | | |
每次实体租赁的净收入
|
| | | $ | 3.29 | | | | | $ | 3.12 | | | | | $ | 0.17 | | | | | | 5.4% | | |
Dollars in thousands
|
| |
Year ended
|
| |
2020 vs 2019
|
| ||||||||||||||||||
|
December 31,
2020 |
| |
December 31,
2019 |
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 506,437 | | | | | $ | 838,627 | | | | | $ | (332,190) | | | | | | (39.6)% | | |
Adjusted EBITDA
|
| | | | 109,074 | | | | | | 197,887 | | | | | | (88,813) | | | | | | (44.9)% | | |
调整后的EBITDA利润率
|
| | | | 21.5% | | | | | | 23.6% | | | | | | | | | | | | (210)pts | | |
物理剧目发布
|
| | | | 68 | | | | | | 140 | | | | | | (72) | | | | | | (51.4)% | | |
实体租金(单位:千)
|
| | | | 146,364 | | | | | | 250,111 | | | | | | (103,747) | | | | | | (41.5)% | | |
每次实体租赁的净收入
|
| | | $ | 3.12 | | | | | $ | 3.12 | | | | | $ | — | | | | | | —% | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, |
| |
March 31,
2022 vs 2021 |
| ||||||||||||||||||
|
2022
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||||
Net revenues
|
| | | $ | 14,460 | | | | | $ | 9,093 | | | | | $ | 5,367 | | | | | | 59.0% | | |
Adjusted EBITDA
|
| | | | 2,015 | | | | | | 968 | | | | | | 1,047 | | | | | | 108.2% | | |
调整后的EBITDA利润率
|
| | | | 13.9% | | | | | | 10.6% | | | | | | | | | | | | 330分 | | |
Dollars in thousands
|
| |
Year ended
|
| |
2021 vs 2020
|
| ||||||||||||||||||
|
December 31,
2021 |
| |
December 31,
2020 |
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 35,123 | | | | | $ | 39,754 | | | | | $ | (4,631) | | | | | | (11.6)% | | |
Adjusted EBITDA
|
| | | | 787 | | | | | | 4,702 | | | | | | (3,915) | | | | | | 新墨西哥州 | | |
调整后的EBITDA利润率
|
| | | | 2.2% | | | | | | 11.8% | | | | | | | | | | | | 新墨西哥州 | | |
Dollars in thousands
|
| |
Year ended
|
| |
2020 vs 2019
|
| ||||||||||||||||||
|
December 31,
2020 |
| |
December 31,
2019 |
| |
$
|
| |
%
|
| ||||||||||||||
Net revenue
|
| | | $ | 39,754 | | | | | $ | 19,743 | | | | | $ | 20,011 | | | | | | 101.4% | | |
Adjusted EBITDA
|
| | | | 4,702 | | | | | | (2,238) | | | | | | 6,940 | | | | | | 新墨西哥州 | | |
调整后的EBITDA利润率
|
| | | | 11.8% | | | | | | (11.3)% | | | | | | | | | | | | 新墨西哥州 | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, |
| |||||||||
|
2022
|
| |
2021
|
| ||||||||
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
折旧及摊销
|
| | | | 25,090 | | | | | | 27,526 | | |
利息和其他(收入)支出,净额
|
| | | | (7,343) | | | | | | 7,247 | | |
所得税支出(福利)
|
| | | | 26 | | | | | | (9,279) | | |
EBITDA
|
| | | | (23,101) | | | | | | (1,701) | | |
EBITDA调整: | | | | | | | | | | | | | |
业务优化(A)
|
| | | | — | | | | | | 550 | | |
One-time non-recurring(b)
|
| | | | 3,743 | | | | | | 364 | | |
新企业启动成本(C)
|
| | | | — | | | | | | 171 | | |
重组相关(D)
|
| | | | 4,012 | | | | | | 1,352 | | |
基于股票的薪酬费用
|
| | | | 1,808 | | | | | | 566 | | |
Adjusted EBITDA
|
| | | $ | (13,538) | | | | | $ | 1,302 | | |
Dollars in thousands
|
| |
Year ended December 31,
|
| |||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |||||||||||
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
折旧及摊销
|
| | | | 108,505 | | | | | | 136,838 | | | | | | 138,274 | | |
利息和其他费用,净额
|
| | | | 31,523 | | | | | | 32,522 | | | | | | 44,578 | | |
Income tax benefit
|
| | | | (34,035) | | | | | | (25,204) | | | | | | (4,256) | | |
EBITDA
|
| | | | (34,763) | | | | | | 74,653 | | | | | | 168,029 | | |
EBITDA调整: | | | | | | | | | | | | | | | | | | | |
业务优化(A)
|
| | | | 6,907 | | | | | | 19,011 | | | | | | 7,687 | | |
One-time non-recurring(b)
|
| | | | 7,689 | | | | | | 10,584 | | | | | | 5,326 | | |
新企业启动成本(C)
|
| | | | 1,004 | | | | | | 6,041 | | | | | | 3,793 | | |
重组相关(D)
|
| | | | 2,024 | | | | | | 3,471 | | | | | | 4,432 | | |
基于股票的薪酬费用
|
| | | | 1,994 | | | | | | 16 | | | | | | 156 | | |
停止游戏业务(E)
|
| | | | — | | | | | | — | | | | | | 6,226 | | |
Adjusted EBITDA
|
| | | $ | (15,145) | | | | | $ | 113,776 | | | | | $ | 195,649 | | |
Dollars in thousands
|
| |
Repayment
Amount |
| |||
2022
|
| | | $ | 38,394 | | |
2023
|
| | | | — | | |
2024
|
| | | | 271,562 | | |
Total
|
| | | $ | 309,956 | | |
Dollars in thousands
|
| |
Repayment
Amount |
| |||
2022
|
| | | $ | 31,480 | | |
2023
|
| | | | — | | |
2024
|
| | | | 271,562 | | |
2025
|
| | | | — | | |
Total
|
| | | $ | 303,042 | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, |
| |||||||||
|
2022
|
| |
2021
|
| ||||||||
经营活动中使用的净现金
|
| | | $ | (14,823) | | | | | $ | (14,110) | | |
投资活动中使用的净现金
|
| | | | (2,832) | | | | | | (3,518) | | |
融资活动提供的现金净额
|
| | | | 12,835 | | | | | | 25,843 | | |
现金、现金等价物和受限现金的总变动
|
| | | $ | (4,820) | | | | | $ | 8,215 | | |
Dollars in thousands
|
| |
Year ended December 31,
|
| |||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |||||||||||
净现金(用于)/由经营活动提供
|
| | | $ | (29,240) | | | | | $ | 29,693 | | | | | $ | 102,797 | | |
投资活动中使用的净现金
|
| | | | (12,190) | | | | | | (19,042) | | | | | | (31,765) | | |
由融资活动提供/(用于)融资活动的净现金
|
| | | | 50,981 | | | | | | (9,102) | | | | | | (74,100) | | |
现金、现金等价物和受限现金的总变动
|
| | | $ | 9,551 | | | | | $ | 1,549 | | | | | $ | (3,068) | | |
Dollars in thousands
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026 &
Beyond |
| |
Total
|
| ||||||||||||||||||
Long-term debt(1)
|
| | | $ | 38,394 | | | | | $ | — | | | | | $ | 271,562 | | | | | $ | — | | | | | $ | — | | | | | $ | 309,956 | | |
长期债务的合同利息(1)
|
| | | | 21,627 | | | | | | 25,840 | | | | | | 7,932 | | | | | | — | | | | | | — | | | | | | 55,399 | | |
循环信贷安排(1)
|
| | | | 3,145 | | | | | | — | | | | | | 33,223 | | | | | | — | | | | | | — | | | | | | 36,368 | | |
最低估计电影内容承诺(2)
|
| | | | 40,709 | | | | | | 8,865 | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,574 | | |
资产报废债务(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,501 | | | | | | 9,501 | | |
Other(4) | | | | | 505 | | | | | | 67 | | | | | | — | | | | | | — | | | | | | — | | | | | | 572 | | |
Total(5) | | | | $ | 104,380 | | | | | $ | 34,772 | | | | | $ | 312,717 | | | | | $ | — | | | | | $ | 9,501 | | | | | $ | 461,370 | | |
Dollars in thousands
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026 &
Beyond |
| |
Total
|
| ||||||||||||||||||
Long-term debt(1)
|
| | | $ | 31,480 | | | | | $ | — | | | | | $ | 271,562 | | | | | $ | — | | | | | $ | — | | | | | $ | 303,042 | | |
长期债务的合同利息(1)
|
| | | | 26,962 | | | | | | 24,092 | | | | | | 7,407 | | | | | | — | | | | | | — | | | | | | 58,461 | | |
循环信贷安排(1)
|
| | | | 2,731 | | | | | | — | | | | | | 19,616 | | | | | | — | | | | | | — | | | | | | 22,347 | | |
资本租赁债务(2)
|
| | | | 2,116 | | | | | | 1,010 | | | | | | 387 | | | | | | 144 | | | | | | — | | | | | | 3,657 | | |
经营性租赁债务净额(2)
|
| | | | 3,527 | | | | | | 3,045 | | | | | | 2,244 | | | | | | 1,687 | | | | | | — | | | | | | 10,503 | | |
最低估计电影内容承诺(2)
|
| | | | 19,860 | | | | | | 4,109 | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,969 | | |
资产报废债务(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,629 | | | | | | 9,629 | | |
Other(4) | | | | | 1,152 | | | | | | 127 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,279 | | |
Total(3) | | | | $ | 87,828 | | | | | $ | 32,383 | | | | | $ | 301,216 | | | | | $ | 1,831 | | | | | $ | 9,629 | | | | | $ | 432,887 | | |
Name
|
| |
Age
|
| |
Position
|
|
执行主任 | | | | | | | |
Galen C. Smith | | |
46
|
| | 首席执行官兼董事 | |
Mitchell Cohen | | |
66
|
| | 临时首席财务和首席会计官 | |
Jason K. Kwong | | |
46
|
| | 首席战略和数字官 | |
迈克尔·D·张伯伦 | | |
49
|
| | 首席运营官 | |
Christina Chu | | |
51
|
| | 首席技术官 | |
Michael F. Feldner | | |
45
|
| | 首席营销官 | |
Frederick W. Stein | | |
57
|
| | Chief Legal Officer | |
非员工董事 | | | | | | | |
Kimberly Kelleher | | |
50
|
| | Director | |
Gregory W. Frenzel | | |
58
|
| | Director | |
Neal P. Goldman | | |
52
|
| | Director | |
Robert H. Warshauer | | |
64
|
| | Director | |
姓名和主要职务
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
Galen C. Smith
首席执行官 |
| | | | 2021 | | | | | $ | 720,000 | | | | | $ | 4,851,554 | | | | | $ | 4,619,809 | | | | | $ | 150,244 | | | | | $ | 10,341,607 | | |
| | | 2020 | | | | | $ | 700,000 | | | | | $ | 3,069,583 | | | | | $ | — | | | | | $ | 144,974 | | | | | $ | 3,914,557 | | | ||
Jason K. Kwong
首席战略和数字官 |
| | | | 2021 | | | | | $ | 387,692 | | | | | $ | 1,344,792 | | | | | $ | 2,771,888 | | | | | $ | 57,409 | | | | | $ | 4,561,781 | | |
| | | 2020 | | | | | $ | 375,000 | | | | | $ | 863,542 | | | | | $ | — | | | | | $ | 57,553 | | | | | $ | 1,296,095 | | | ||
Kavita Suthar(4)
首席财务官兼首席会计官 |
| | | | 2021 | | | | | $ | 330,577 | | | | | $ | 856,875 | | | | | $ | 2,771,888 | | | | | $ | 18,076 | | | | | $ | 3,977,415 | | |
Name
|
| |
Portion of Retention
Award Earned in 2021 |
| |
Portion of Retention
Award unpaid as of December 31, 2021 |
| ||||||
Galen C. Smith,
|
| | | $ | 4,851,554(1) | | | | | $ | 7,240,000 | | |
Jason Kwong
|
| | | $ | 1,344,792(2) | | | | | $ | 2,000,000 | | |
Kavita Suthar
|
| | | $ | 605,156(2) | | | | | $ | 750,000 | | |
| | |
Stock Awards
|
| |||||||||||||||||||||
Name
|
| |
Number of
Time-Based Shares or Units of Stock That Have not Vested (#) |
| |
Market Value of Time-
Based Shares or Units of Stock that Have not Vested ($)(1) |
| |
Number of
Performance-Based Shares or Units of Stock That Have not Vested (#)(2) |
| |
Market Value of
Performance-Based Shares or Units of Stock that Have not Vested ($)(3) |
| ||||||||||||
Galen C. Smith
Redbox Entertainment Inc. Redbox Holdco |
| | | |
576,036(3) |
| | | | $ | 4,268,427 | | | | | | — | | | | | $ | — | | |
| | | 0 | | | | | $ | 0 | | | | | | 569,656 | | | | | $ | 4,221,151 | | | ||
Jason K. Kwong
Redbox Entertainment Inc. Redbox Holdco |
| | | |
345,622(3) |
| | | | $ | 2,561,059 | | | | | | — | | | | | $ | — | | |
| | | 14,000(4) | | | | | $ | 103,740 | | | | | | 155,000 | | | | | $ | 1,148,550 | | | ||
Kavita Suthar
Redbox Entertainment Inc. Redbox Holdco |
| | | |
345,622(3) |
| | | | $ | 2,561,059 | | | | | | — | | | | | $ | — | | |
| | | 32,000(4) | | | | | $ | 237,120 | | | | | | 100,000 | | | | | $ | 741,000 | | |
Name
|
| |
Grant Date
|
| |
Redbox Entertainment归属时间表
|
|
Galen C. Smith
|
| |
12/27/2021
|
| |
背心在2022年、2022年、2023年和2024年11月15日分成等量。
|
|
Jason K. Kwong
|
| |
12/27/2021
|
| |
背心在2022年、2022年、2023年和2024年11月15日分成等量。
|
|
Kavita Suthar
|
| |
12/27/2021
|
| |
背心在2022年、2022年、2023年和2024年11月15日分成等量。
|
|
Name
|
| |
Grant Date
|
| |
Vesting Schedule
|
|
Jason K. Kwong
|
| |
12/7/2017
|
| | 在5年内每年奖励20%。剩余的14,000个红木RSU计划于2022年9月25日授予。 | |
Kavita Suthar
|
| |
07/01/2020
|
| | 在5年内每年奖励20%。剩余的8,000个红木RSU计划于2022年7月1日归属。剩余的8,000个红木RSU计划于2023年7月1日归属。剩余的8,000个红木RSU计划于2024年7月1日归属。剩余的8,000个红木RSU计划于2025年7月1日授予。 | |
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Stock Awards
($)(1) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||
Jay Burnham(2)
|
| | | | 25,000 | | | | | | 69,293 | | | | | | — | | | | | | 94,293 | | |
Kimberly Kelleher
|
| | | | 21,250 | | | | | | 69,293 | | | | | | — | | | | | | 90,543 | | |
Michael Redd(2)
|
| | | | 22,500 | | | | | | 69,293 | | | | | | — | | | | | | 91,793 | | |
Charles Yamarone(2)
|
| | | | 25,000 | | | | | | 69,293 | | | | | | — | | | | | | 94,293 | | |
Plan Category
|
| |
(a)
Number of securities to be issued upon exercise of outstanding options, warrants and rights(1) |
| |
(b)
Weighted-average exercise price of outstanding options, warrants and rights(2) |
| |
(c)
Number of securities remaining available for future issuance under equity compensation 计划(不包括证券 reflected in column (a))(3) |
| |||||||||
股东批准的股权薪酬计划
|
| | | | 3,019,855 | | | | | | — | | | | | | 384,284 | | |
股权薪酬计划未获批准
by shareholders |
| | | | — | | | | | | — | | | | | | | | |
Total
|
| | | | 3,019,855 | | | | | | — | | | | | | 384,284 | | |
| | |
Shares of
Class A Common Stock(1) |
| |
Percent of
Class A Common Stock |
| |
Shares of
Class B Common Stock |
| |
Percent of
Class B Common Stock |
| |
Percent of
Total Voting Power(3) |
| |||||||||||||||
受益人姓名(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
被任命的高管和董事 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Galen C. Smith
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jason K. Kwong
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kavita Suthar(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mitchell Cohen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christina Chu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gregory W. Frenzel
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Neal P. Goldman
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert H. Warshauer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kimberly Kelleher
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
作为一个组的所有高管和董事
(9 Individuals) |
| | |
|
—
|
| | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
5%持有者: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Redwood Holdco, LP(5)
|
| | | | 1,756,487 | | | | | | 13.9% | | | | |
|
—
|
| | | |
|
—
|
| | | | | 76.1% | | |
West 57th Street, 43rd Floor
New York, NY 10019 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Seaport Global SpAC,LLC及其附属公司(6)
|
| | | | 10,431,065 | | | | | | 55.8% | | | | |
|
—
|
| | | |
|
—
|
| | | | | 20.3% | | |
360 Madison Avenue, 20th Floor
New York, NY 10017 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
阿特拉斯多元化主基金有限公司(7)
|
| | | | 750,000 | | | | | | 5.9% | | | | |
|
—
|
| | | |
|
—
|
| | | | | 1.7% | | |
C/o Maples企业服务有限公司
P.O. Box 309, Ugland House George Town, Grand Cayman KY1-1104 开曼群岛、英属西印度群岛 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Standard General L.P.(8)
|
| | | | 979,771 | | | | | | 7.8% | | | | |
|
—
|
| | | |
|
—
|
| | | | | 2.2% | | |
767 Fifth Avenue, 12th Floor
New York, NY 10153 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Shares of
Class A Common Stock(1) |
| |
Percent of
Class A Common Stock |
| |
Shares of
Class B Common Stock |
| |
Percent of
Class B Common Stock |
| |
Percent of
Total Voting Power(3) |
| |||||||||||||||
Feis Equities LLC(9)
|
| | | | 820,100 | | | | | | 6.5% | | | | |
|
—
|
| | | |
|
—
|
| | | | | 1.8% | | |
20 North Wacker Drive, Suite 2115
Chicago, IL 60606 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
受益证券
Owned Prior to this Offering |
| |
Securities to be Sold
in this Offering |
| |
本次发行后实益拥有的证券
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Common
Stock |
| |
Warrants
|
| |
Common
Stock |
| |
Warrants
|
| |
Common
Stock |
| |
Percent
|
| |
Warrants
|
| |
Percent
|
| ||||||||||||||||||||||||
销售证券持有人名称 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Redwood Holdco, LP(1)
|
| | | | 32,770,000 | | | | | | — | | | | | | 32,770,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Seaport Global SPAC, LLC(2)
|
| | | | 3,593,750 | | | | | | 6,062,500 | | | | | | 3,593,750 | | | | | | 6,062,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Seaport Global Asset Management V2 LLC
|
| | | | 60,994 | | | | | | — | | | | | | 60,994 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
海港全球资产管理
V-Port LLC |
| | | | 98,673 | | | | | | — | | | | | | 98,673 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Armory Fund LP
|
| | | | 609,834 | | | | | | — | | | | | | 609,834 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
AP VIII Aspen Holdings, L.P(3)
|
| | | | 1,756,487 | | | | | | | | | | | | 1,756,487 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
标准通用L.P.附属基金(4)
|
| | | | 995,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | 495,000 | | | | | | 1.1% | | | | | | — | | | | | | — | | |
Thomas E. Bernard
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
狮门娱乐公司(5)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
特里西亚·M·海德伯格根据2006年7月18日修订的协议成立的可撤销信托基金,经修订(6)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Legend Pictures, LLC(7)
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
雷霆之路电影制作公司,
Inc.(8) |
| | | | 10,000 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Page
|
| |||
红盒娱乐公司及其子公司 - 未经审计的简明合并财务报表 | | | | | | | |
截至2022年3月31日(未经审计)和2021年12月31日的简明合并资产负债表
|
| | | | F-2 | | |
截至2022年3月31日和2021年3月31日的三个月简明综合经营报表(未经审计)
|
| | | | F-3 | | |
截至2022年3月31日和2021年3月31日的三个月现金流量表简明合并报表(未经审计)
|
| | | | F-4 | | |
截至2022年和2021年3月31日止三个月的股东权益简明综合报表(未经审计)
|
| | | | F-5 | | |
简明合并财务报表附注(未经审计)
|
| | | | F-6 | | |
红盒娱乐公司及其子公司 - 经审计的合并财务报表 | | | | | | | |
《独立注册公共会计报表》(PCAOB ID号248)
|
| | | | F-25 | | |
截至2020年12月31日和2021年12月31日的合并资产负债表
|
| | | | F-26 | | |
截至2019年12月31日、2020年12月31日和2021年12月31日的年度综合经营报表
|
| | | | F-27 | | |
截至2019年12月31日、2020年12月31日和2021年12月31日的合并现金流量表
|
| | | | F-28 | | |
截至2019年12月31日、2020年12月31日和2021年12月31日的年度股东权益合并报表
|
| | | | F-29 | | |
合并财务报表附注
|
| | | | F-30 | | |
| | |
(unaudited)
March 31, 2022 |
| |
December 31,
2021 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
现金、现金等价物和受限现金
|
| | | $ | 13,658 | | | | | $ | 18,478 | | |
应收账款,2022年3月31日的应收账款净额为202美元,2021年12月31日的应收账款净额为259美元
|
| | | | 14,109 | | | | | | 10,856 | | |
关联方到期,净额(附注15)
|
| | | | 4,370 | | | | | | 3,813 | | |
Content library
|
| | | | 23,214 | | | | | | 25,201 | | |
预付费用和其他流动资产
|
| | | | 6,662 | | | | | | 6,667 | | |
Total current assets
|
| | | | 62,013 | | | | | | 65,015 | | |
财产和设备,净额(注2)
|
| | | | 36,743 | | | | | | 40,624 | | |
Goodwill (Note 4)
|
| | | | 147,523 | | | | | | 147,523 | | |
Intangible assets, net (Note 4)
|
| | | | 106,349 | | | | | | 124,207 | | |
经营性租赁使用权资产(附注3)
|
| | | | 8,274 | | | | | | — | | |
Other long-term assets
|
| | | | 612 | | | | | | 663 | | |
Total assets
|
| | | $ | 361,514 | | | | | $ | 378,032 | | |
负债和股东权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 38,704 | | | | | $ | 32,266 | | |
Due to related parties, net (Note 15)
|
| | | | 74 | | | | | | 74 | | |
经营租赁负债,本期部分(附注4)
|
| | | | 2,958 | | | | | | — | | |
应计负债和其他流动负债(附注5)
|
| | | | 58,566 | | | | | | 57,755 | | |
长期债务的当前部分(附注6)
|
| | | | 41,539 | | | | | | 34,211 | | |
流动负债总额
|
| | | | 141,841 | | | | | | 124,306 | | |
Long-term debt, net (Note 6)
|
| | | | 301,371 | | | | | | 287,355 | | |
Warrant liability (Note 11)
|
| | | | 4,056 | | | | | | 17,821 | | |
经营租赁负债,非流动部分(附注4)
|
| | | | 5,599 | | | | | | — | | |
其他长期负债
|
| | | | 10,664 | | | | | | 11,501 | | |
Total liabilities
|
| | | | 463,531 | | | | | | 440,983 | | |
承付款和或有事项(附注13) | | | | ||||||||||
Shareholders’ Equity | | | | ||||||||||
A类普通股,面值0.0001美元,授权发行5亿股;截至2022年3月31日和2021年12月31日已发行和已发行股票12,618,516股
|
| | | | 1 | | | | | | 1 | | |
B类普通股,面值0.0001美元,授权发行1亿股;截至2022年3月31日和2021年12月31日已发行和已发行股票32,77万股
|
| | | | 3 | | | | | | 3 | | |
新增实收资本
|
| | | | 302,958 | | | | | | 302,455 | | |
非控股权益
|
| | | | (70,581) | | | | | | (32,456) | | |
Accumulated deficit
|
| | | | (334,398) | | | | | | (332,954) | | |
Total equity
|
| | | | (102,017) | | | | | | (62,951) | | |
总负债和股东权益
|
| | | $ | 361,514 | | | | | $ | 378,032 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenue
|
| | | $ | 63,227 | | | | | $ | 76,730 | | |
Operating expenses: | | | | | | | | | | | | | |
Product cost
|
| | | | 27,290 | | | | | | 28,248 | | |
Direct operating
|
| | | | 30,005 | | | | | | 33,024 | | |
Marketing
|
| | | | 4,022 | | | | | | 3,284 | | |
基于股票的薪酬费用
|
| | | | 1,808 | | | | | | 566 | | |
一般和行政
|
| | | | 23,203 | | | | | | 13,309 | | |
折旧及摊销
|
| | | | 25,090 | | | | | | 27,526 | | |
总运营费用
|
| | | | 111,418 | | | | | | 105,957 | | |
Operating loss
|
| | | | (48,191) | | | | | | (29,227) | | |
利息和其他收入(费用),净额: | | | | | | | | | | | | | |
利息和其他收入(费用),净额
|
| | | | 7,343 | | | | | | (7,247) | | |
利息和其他收入(费用)合计,净额
|
| | | | 7,343 | | | | | | (7,247) | | |
Loss before income taxes
|
| | | | (40,848) | | | | | | (36,474) | | |
所得税支出(福利)
|
| | | | 26 | | | | | | (9,279) | | |
Net loss
|
| | | | (40,874) | | | | | $ | (27,195) | | |
可归因于非控股权益的净亏损
|
| | | | (39,430) | | | | | | 不适用 | | |
A类普通股股东应占净亏损
|
| | | $ | (1,444) | | | | | | 不适用 | | |
A类普通股每股亏损: | | | | | | | | | | | | | |
每股基本和摊薄亏损(附注9)
|
| | | $ | (0.11) | | | | | | 不适用 | | |
A类普通股加权平均流通股: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 12,618,516 | | | | | | 不适用 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
将净亏损与经营活动中使用的净现金流量进行调整: | | | | | | | | | | | | | |
Depreciation
|
| | | | 7,363 | | | | | | 9,791 | | |
无形资产摊销
|
| | | | 17,857 | | | | | | 17,858 | | |
出售/处置资产的收益
|
| | | | (132) | | | | | | (123) | | |
基于股票的薪酬费用
|
| | | | 1,808 | | | | | | 566 | | |
Deferred income taxes
|
| | | | — | | | | | | (6,303) | | |
递延融资成本摊销
|
| | | | 410 | | | | | | (831) | | |
高级设施增加了实物权益
|
| | | | 7,328 | | | | | | — | | |
权证负债公允价值变动
|
| | | | (13,765) | | | | | | — | | |
非现金租金、利息和其他
|
| | | | (2) | | | | | | 7,060 | | |
净营业资产和净负债变动产生的现金流: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (3,242) | | | | | | (2,463) | | |
Content library
|
| | | | 1,977 | | | | | | 398 | | |
Income tax receivable
|
| | | | — | | | | | | (3,130) | | |
预付费用和其他流动资产
|
| | | | 5 | | | | | | 227 | | |
Other assets
|
| | | | 50 | | | | | | 217 | | |
Trade payables
|
| | | | 5,998 | | | | | | (7,179) | | |
因关联方/来自关联方的变更
|
| | | | (557) | | | | | | 2,626 | | |
应计负债和其他负债
|
| | | | 953 | | | | | | (5,629) | | |
经营活动中使用的净现金流量
|
| | | | (14,823) | | | | | | (14,110) | | |
投资活动: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (3,003) | | | | | | (3,631) | | |
处置财产和设备所得收益
|
| | | | 171 | | | | | | 113 | | |
用于投资活动的净现金流
|
| | | | (2,832) | | | | | | (3,518) | | |
融资活动: | | | | | | | | | | | | | |
Redbox的借款收益
|
| | | | 14,103 | | | | | | 26,750 | | |
偿还Redbox的债务
|
| | | | (497) | | | | | | — | | |
Dividends paid
|
| | | | — | | | | | | (90) | | |
融资租赁债务本金支付
|
| | | | (771) | | | | | | (817) | | |
融资活动提供的净现金流
|
| | | | 12,835 | | | | | | 25,843 | | |
现金、现金等价物和受限现金的变化
|
| | | | (4,820) | | | | | | 8,215 | | |
现金、现金等价物和受限现金: | | | | | | | | | | | | | |
Beginning of period
|
| | | | 18,478 | | | | | | 8,927 | | |
End of period
|
| | | $ | 13,658 | | | | | $ | 17,142 | | |
| | |
Common Units
|
| |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Non-
controlling Interest |
| |
Total
Equity |
| |||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31,
2020 |
| | | | 27,799,748 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 223,085 | | | | | $ | (221,626) | | | | | $ | — | | | | | $ | 1,462 | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基于股票的薪酬计划及相关活动
|
| | | | 3,193,549 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 566 | | | | | | — | | | | | | — | | | | | | 566 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27,195) | | | | | | — | | | | | | (27,195) | | |
Balance at March 31, 2021
|
| | | | 30,993,297 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 223,651 | | | | | $ | (248,821) | | | | | $ | — | | | | | $ | (25,167) | | |
Balance at December 31,
2021 |
| | | | — | | | | | $ | — | | | | | | 12,618,516 | | | | | $ | 1 | | | | | | 32,770,000 | | | | | $ | 3 | | | | | $ | 302,455 | | | | | $ | (332,954) | | | | | $ | (32,456) | | | | | $ | (62,951) | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基于股票的薪酬计划及相关活动
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 503 | | | | | | — | | | | | | 1,305 | | | | | | 1,808 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,444) | | | | | | (39,430) | | | | | | (40,874) | | |
Balance at March 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 12,618,516 | | | | | $ | 1 | | | | | | 32,770,000 | | | | | $ | 3 | | | | | $ | 302,958 | | | | | $ | (334,398) | | | | | $ | (70,581) | | | | | $ | (102,017) | | |
Dollars in thousands
|
| |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
Kiosks and components
|
| | | $ | 190,661 | | | | | $ | 190,496 | | |
计算机、服务器和软件
|
| | | | 101,912 | | | | | | 99,123 | | |
租赁改进
|
| | | | 4,152 | | | | | | 4,129 | | |
办公家具和设备
|
| | | | 676 | | | | | | 676 | | |
Leased Vehicles
|
| | | | 11,178 | | | | | | 11,380 | | |
按成本价计算的财产和设备
|
| | | $ | 308,579 | | | | | $ | 305,804 | | |
累计折旧
|
| | | | (271,836) | | | | | | (265,180) | | |
财产和设备,净额
|
| | | $ | 36,743 | | | | | $ | 40,624 | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, 2022 |
| |||
Operating lease cost
|
| | | $ | 1,032 | | |
Finance lease cost | | | | | | | |
使用权资产摊销
|
| | | | 709 | | |
租赁负债利息
|
| | | | 29 | | |
Total finance least cost
|
| | | $ | 738 | | |
Short-term lease cost(1)
|
| | | | 58 | | |
Total lease cost
|
| | | $ | 1,828 | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, 2022 |
| |||
计入租赁负债的金额所支付的现金: | | | | | | | |
经营租赁产生的营运现金流
|
| | | $ | 1,091 | | |
融资租赁产生的现金流
|
| | | | 771 | | |
| | |
March 31, 2022
|
| |||
加权平均剩余租赁年限(年): | | | | | | | |
Operating leases
|
| | | | 3.2 | | |
Finance leases
|
| | | | 1.2 | | |
加权平均贴现率: | | | | | | | |
Operating leases
|
| | | | 9.25% | | |
Finance leases
|
| | | | 3.51% | | |
Dollars in thousands
|
| |
Operating
Leases |
| |
Finance Leases
|
| ||||||
Nine months ending December 31, 2022
|
| | | $ | 2,771 | | | | | $ | 1,441 | | |
Year ending December 31, | | | | | | | | | | | | | |
2023
|
| | | | 3,073 | | | | | | 1,003 | | |
2024
|
| | | | 2,284 | | | | | | 401 | | |
2025
|
| | | | 1,681 | | | | | | 154 | | |
2026
|
| | | | — | | | | | | — | | |
Thereafter
|
| | | | — | | | | | | — | | |
Total lease payments
|
| | | $ | 9,809 | | | | | $ | 2,999 | | |
Less imputed interest
|
| | | | (1,253) | | | | | | — | | |
Total
|
| | | $ | 8,556 | | | | | $ | 2,999 | | |
Dollars in thousands
|
| |
Legacy Business
|
| |
Digital Business
|
| |
Total
|
| |||||||||
Balance as of December 31, 2021
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
Balance as of March 31, 2022
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Estimated
Useful Life |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
应摊销的无形资产:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
与零售商的合同
|
| |
7 years
|
| | | $ | 370,000 | | | | | $ | (291,301) | | | | | $ | 78,699 | | | | | $ | 370,000 | | | | | $ | (278,087) | | | | | $ | 91,913 | | |
Trade name
|
| |
7 years
|
| | | | 60,000 | | | | | | (47,238) | | | | | | 12,762 | | | | | | 60,000 | | | | | | (45,095) | | | | | | 14,905 | | |
可联系的客户列表
|
| |
7 years
|
| | | | 40,000 | | | | | | (31,492) | | | | | | 8,508 | | | | | | 40,000 | | | | | | (30,063) | | | | | | 9,937 | | |
Developed technology
|
| |
7 years
|
| | | | 30,000 | | | | | | (23,620) | | | | | | 6,380 | | | | | | 30,000 | | | | | | (22,548) | | | | | | 7,452 | | |
应摊销的无形资产总额
|
| | | | | | $ | 500,000 | | | | | $ | (393,651) | | | | | $ | 106,349 | | | | | $ | 500,000 | | | | | $ | (375,793) | | | | | $ | 124,207 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
应计工资及其他相关费用
|
| | | $ | 24,900 | | | | | $ | 23,901 | | |
Accrued revenue share
|
| | | | 9,338 | | | | | | 11,786 | | |
Deferred revenue
|
| | | | 9,401 | | | | | | 9,553 | | |
Income taxes payable
|
| | | | 183 | | | | | | — | | |
Other
|
| | | | 14,744 | | | | | | 12,515 | | |
应计负债和其他流动负债总额
|
| | | $ | 58,566 | | | | | $ | 57,755 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Term B Facility
|
| | | $ | 271,562 | | | | | $ | 271,562 | | |
与定期贷款安排相关的实物支付利息
|
| | | | 38,394 | | | | | | 31,480 | | |
循环信贷安排
|
| | | | 29,104 | | | | | | 15,000 | | |
与循环信贷安排相关的实物支付利息
|
| | | | 3,145 | | | | | | 2,731 | | |
联合循环信贷安排
|
| | | | 4,119 | | | | | | 4,616 | | |
Total debt outstanding
|
| | | $ | 346,324 | | | | | $ | 325,389 | | |
减去:未摊销债务发行成本
|
| | | | (3,414) | | | | | | (3,823) | | |
Total debt, net
|
| | | $ | 342,910 | | | | | $ | 321,566 | | |
一年内到期的部分
|
| | | $ | 41,539 | | | | | $ | 34,211 | | |
Total long-term debt, net
|
| | | $ | 301,371 | | | | | $ | 287,355 | | |
Dollars in thousands
|
| |
Repayment
Amount |
| |||
2022
|
| | | $ | 38,394 | | |
2023
|
| | | | — | | |
2024
|
| | | | 271,562 | | |
Total
|
| | | $ | 309,956 | | |
| | |
For the three months ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
利息和其他收入(费用),净额
|
| | | $ | — | | | | | $ | 1,432 | | |
| | |
March 31,
|
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
Net revenue | | | | | | | | | | | | | |
Legacy Business
|
| | | $ | 48,767 | | | | | $ | 67,637 | | |
Digital Business
|
| | | | 14,460 | | | | | | 9,093 | | |
Total
|
| | | $ | 63,227 | | | | | $ | 76,730 | | |
Adjusted EBITDA | | | | | | | | | | | | | |
Legacy Business
|
| | | $ | (15,553) | | | | | $ | 334 | | |
Digital Business
|
| | | | 2,015 | | | | | | 968 | | |
Total
|
| | | $ | (13,538) | | | | | $ | 1,302 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
Loss before income taxes
|
| | | $ | (40,848) | | | | | $ | (36,474) | | |
Add: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 25,090 | | | | | | 27,526 | | |
利息和其他(收入)支出,净额
|
| | | | (7,343) | | | | | | 7,247 | | |
业务优化(A)
|
| | | | — | | | | | | 550 | | |
One-time non-recurring(b)
|
| | | | 3,743 | | | | | | 364 | | |
新企业启动成本(C)
|
| | | | — | | | | | | 171 | | |
重组相关(D)
|
| | | | 4,012 | | | | | | 1,352 | | |
基于股票的薪酬费用
|
| | | | 1,808 | | | | | | 566 | | |
Adjusted EBITDA
|
| | | $ | (13,538) | | | | | $ | 1,302 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
千美元,每股金额除外
|
| |
2022
|
| |
2021
|
| ||||||
基本每股收益和稀释每股收益 | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
减去:非控股权益应占净亏损
|
| | | | (39,430) | | | | | | 不适用 | | |
红盒娱乐公司 - 基本版和稀释版的净亏损
|
| | | $ | (1,444) | | | | | | 不适用 | | |
Denominator: | | | | | | | | | | | | | |
A类普通股已发行 - 基本股和稀释股加权平均股份
|
| | | | 12,618,516 | | | | | | 不适用 | | |
A类普通股流通股 - 基本股和稀释股每股收益
|
| | | $ | (0.11) | | | | | | 不适用 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
公募和私募认股权证
|
| | | | 16,848,733 | | | | | | 不适用 | | |
Dollars in thousands
|
| |
Level
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| |||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | |
认股权证责任 - 公共认股权证
|
| | | | 1 | | | | | $ | 2,480 | | | | | $ | 11,213 | | |
认股权证责任 - 私募认股权证
|
| | | | 3 | | | | | | 1,576 | | | | | | 6,608 | | |
全部保修责任
|
| | | | | | | | | $ | 4,056 | | | | | $ | 17,821 | | |
Input
|
| |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
Risk-free interest rate
|
| | | | 2.40% | | | | | | 1.20% | | |
Expected term (years)
|
| | | | 4.60 | | | | | | 4.80 | | |
Expected volatility
|
| | | | 55.0% | | | | | | 31.4% | | |
Stock price
|
| | | $ | 2.36 | | | | | $ | 7.41 | | |
Dollars in thousands
|
| |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
Valuation as of December 31, 2021
|
| | | $ | 11,213 | | | | | $ | 6,608 | | | | | $ | 17,821 | | |
估值投入或其他假设的变化
|
| | | | (8,733) | | | | | | (5,032) | | | | | | (13,765) | | |
Fair value as of March 31, 2022
|
| | | $ | 2,480 | | | | | $ | 1,576 | | | | | $ | 4,056 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
总资产和设备
|
| | | $ | 11,178 | | | | | $ | 11,380 | | |
累计折旧
|
| | | | (7,727) | | | | | | (7,285) | | |
净资产和设备
|
| | | $ | 3,451 | | | | | $ | 4,095 | | |
Dollars in thousands
|
| |
Total
|
| |
2022
|
| |
2023
|
| |||||||||
最低估计电影内容承诺
|
| | | $ | 49,574 | | | | | $ | 40,709 | | | | | $ | 8,865 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
关联方到期,净额
|
| | | $ | 4,370 | | | | | $ | 3,813 | | |
Due to related parties, net
|
| | | $ | 74 | | | | | $ | 74 | | |
Dollars in thousands
|
| |
March 31, 2022
|
| |
December 31,
2021 |
| ||||||
现金和现金等价物
|
| | | $ | 9,763 | | | | | $ | 14,320 | | |
Restricted cash
|
| | | | 3,895 | | | | | | 4,158 | | |
现金、现金等价物和受限现金
|
| | | $ | 13,658 | | | | | $ | 18,478 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
本期付息现金
|
| | | $ | — | | | | | $ | — | | |
期间支付的所得税现金,净额
|
| | | $ | 37 | | | | | $ | 91 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
由融资租赁债务提供资金的财产和设备的购买
|
| | | $ | 83 | | | | | $ | — | | |
以新的经营租赁负债换取的使用权资产
|
| | | $ | 9,102 | | | | | $ | — | | |
包括在期末贸易应付款或应计项目中的财产和设备的购置和
其他流动负债 |
| | | $ | 210 | | | | | $ | 213 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
现金、现金等价物和受限现金
|
| | | $ | 18,478 | | | | | $ | 8,927 | | |
应收账款,2021年12月31日的应收账款净额为259美元,2020年12月31日的应收账款净额为145美元
|
| | | | 10,856 | | | | | | 8,631 | | |
关联方到期,净额(附注18)
|
| | | | 3,813 | | | | | | 4,112 | | |
Content library
|
| | | | 25,201 | | | | | | 26,074 | | |
Income tax receivable
|
| | | | — | | | | | | 10,498 | | |
预付费用和其他流动资产
|
| | | | 6,667 | | | | | | 6,949 | | |
Total current assets
|
| | | | 65,015 | | | | | | 65,191 | | |
财产和设备,净额(附注4)
|
| | | | 40,624 | | | | | | 63,089 | | |
Goodwill (Note 5)
|
| | | | 147,523 | | | | | | 147,523 | | |
Intangible assets, net (Note 5)
|
| | | | 124,207 | | | | | | 195,635 | | |
Other long-term assets
|
| | | | 663 | | | | | | 1,653 | | |
Total assets
|
| | | $ | 378,032 | | | | | $ | 473,091 | | |
负债和股东权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 32,266 | | | | | $ | 26,719 | | |
Due to related parties, net (Note 18)
|
| | | | 74 | | | | | | 449 | | |
应计负债和其他流动负债(附注6)
|
| | | | 57,755 | | | | | | 75,954 | | |
长期债务的当前部分(附注7)
|
| | | | 34,211 | | | | | | — | | |
流动负债总额
|
| | | | 124,306 | | | | | | 103,122 | | |
Long-term debt, net (Note 7)
|
| | | | 287,355 | | | | | | 307,474 | | |
Warrant liability (Note 14)
|
| | | | 17,821 | | | | | | — | | |
其他长期负债
|
| | | | 11,501 | | | | | | 19,862 | | |
递延所得税净额
|
| | | | — | | | | | | 41,171 | | |
Total liabilities
|
| | | | 440,983 | | | | | | 471,629 | | |
承付款和或有事项(附注16) | | | | | | | | | | | | | |
Shareholders’ Equity | | | | | | | | | | | | | |
A类普通股,面值0.0001美元,授权股份5亿股;截至2021年12月31日已发行和已发行股票12,618,516股
|
| | | | 1 | | | | | | — | | |
B类普通股,面值0.0001美元,授权发行1亿股;截至2021年12月31日已发行和已发行32,77万股
|
| | | | | | | | | | | | |
Common units
|
| | | | — | | | | | | 3 | | |
新增实收资本
|
| | | | 302,455 | | | | | | 223,085 | | |
非控股权益
|
| | | | (32,456) | | | | | | — | | |
Accumulated deficit
|
| | | | (332,954) | | | | | | (221,626) | | |
Total equity
|
| | | | (62,951) | | | | | | 1,462 | | |
总负债和股东权益
|
| | | $ | 378,032 | | | | | $ | 473,091 | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net revenue
|
| | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Product cost
|
| | | | 115,141 | | | | | | 220,999 | | | | | | 359,880 | | |
Direct operating
|
| | | | 131,926 | | | | | | 167,090 | | | | | | 237,490 | | |
Marketing
|
| | | | 14,806 | | | | | | 21,214 | | | | | | 25,813 | | |
基于股票的薪酬费用
|
| | | | 1,994 | | | | | | 16 | | | | | | 156 | | |
一般和行政
|
| | | | 59,436 | | | | | | 62,219 | | | | | | 67,002 | | |
折旧及摊销
|
| | | | 108,505 | | | | | | 136,838 | | | | | | 138,274 | | |
总运营费用
|
| | | | 431,808 | | | | | | 608,376 | | | | | | 828,615 | | |
Operating (loss) income
|
| | | | (143,268) | | | | | | (62,185) | | | | | | 29,755 | | |
Other expense, net:
|
| | | | | | | | | | | | | | | | | | |
Other expense, net
|
| | | | (31,523) | | | | | | (32,522) | | | | | | (44,578) | | |
Total other expense, net
|
| | | | (31,523) | | | | | | (32,522) | | | | | | (44,578) | | |
Loss before income taxes
|
| | | | (174,791) | | | | | | (94,707) | | | | | | (14,823) | | |
Income tax benefit
|
| | | | (34,035) | | | | | | (25,204) | | | | | | (7,256) | | |
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
可归因于非控股权益的净亏损
|
| | | | (27,967) | | | | | | 不适用 | | | | | | 不适用 | | |
A类普通股股东应占净亏损
|
| | | $ | (112,789) | | | | | | 不适用 | | | | | | 不适用 | | |
A类普通股每股亏损: | | | | | | | | | | | | | | | | | | | |
每股基本和摊薄亏损(附注12)
|
| | | $ | (0.58) | | | | | | 不适用 | | | | | | 不适用 | | |
A类普通股加权平均流通股: | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 12,618,516 | | | | | | 不适用 | | | | | | 不适用 | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
经营活动: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
将净收入与经营活动的净现金流量进行调整:
|
| | | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | 37,701 | | | | | | 65,537 | | | | | | 66,534 | | |
无形资产摊销
|
| | | | 71,429 | | | | | | 71,428 | | | | | | 71,428 | | |
出售/处置资产的(收益)损失
|
| | | | (625) | | | | | | (127) | | | | | | 311 | | |
基于股票的薪酬费用
|
| | | | 1,994 | | | | | | 1 | | | | | | 156 | | |
Deferred income taxes
|
| | | | (37,494) | | | | | | (25,424) | | | | | | (23,118) | | |
递延融资成本摊销
|
| | | | 2,815 | | | | | | 3,574 | | | | | | 5,371 | | |
高级设施增加了实物权益
|
| | | | 34,211 | | | | | | — | | | | | | — | | |
关联方应纳税金结算
|
| | | | 15,777 | | | | | | — | | | | | | — | | |
权证负债公允价值变动
|
| | | | (3,477) | | | | | | — | | | | | | — | | |
非现金租金、利息和其他
|
| | | | (2,976) | | | | | | 2,061 | | | | | | 130 | | |
净营业资产和净负债变动产生的现金流: | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (2,225) | | | | | | 11,133 | | | | | | 12,534 | | |
Content library
|
| | | | 873 | | | | | | 35,829 | | | | | | 14,963 | | |
Income tax receivable
|
| | | | 10,498 | | | | | | (3,065) | | | | | | (2,063) | | |
预付费用和其他流动资产
|
| | | | 282 | | | | | | 3,255 | | | | | | 3,046 | | |
Other assets
|
| | | | 989 | | | | | | 795 | | | | | | (2,066) | | |
Trade payables
|
| | | | 4,984 | | | | | | (53,790) | | | | | | (18,507) | | |
因关联方/来自关联方的变更
|
| | | | 297 | | | | | | (1,399) | | | | | | (2,189) | | |
应计负债和其他负债
|
| | | | (23,537) | | | | | | (10,612) | | | | | | (16,166) | | |
经营活动提供的净现金流量(用于)
|
| | | | (29,240) | | | | | | 29,693 | | | | | | 102,797 | | |
投资活动: | | | | | | | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (13,017) | | | | | | (21,053) | | | | | | (33,005) | | |
处置财产和设备所得收益
|
| | | | 827 | | | | | | 1,261 | | | | | | 1,990 | | |
Other investments
|
| | | | — | | | | | | 750 | | | | | | (750) | | |
用于投资活动的净现金流
|
| | | | (12,190) | | | | | | (19,042) | | | | | | (31,765) | | |
融资活动: | | | | | | | | | | | | | | | | | | | |
Redbox的借款收益
|
| | | | 31,655 | | | | | | 32,550 | | | | | | 7,500 | | |
偿还Redbox的债务
|
| | | | (54,589) | | | | | | (37,188) | | | | | | (76,563) | | |
Business combination (Note 3)
|
| | | | 77,425 | | | | | | — | | | | | | — | | |
Dividends paid
|
| | | | (373) | | | | | | (978) | | | | | | (1,182) | | |
资本租赁债务本金支付
|
| | | | (3,137) | | | | | | (3,486) | | | | | | (3,855) | | |
融资活动提供(用于)的净现金流
|
| | | | 50,981 | | | | | | (9,102) | | | | | | (74,100) | | |
现金、现金等价物和受限现金的变化
|
| | | | 9,551 | | | | | | 1,549 | | | | | | (3,068) | | |
现金、现金等价物和受限现金: | | | | | | | | | | | | | | | | | | | |
Beginning of period
|
| | | | 8,927 | | | | | | 7,378 | | | | | | 10,446 | | |
End of period
|
| | | $ | 18,478 | | | | | $ | 8,927 | | | | | $ | 7,378 | | |
| | |
Common Units
|
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Non-controlling
Interest |
| |
Total
Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | | 27,549,660 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 222,928 | | | | | $ | (144,312) | | | | | $ | — | | | | | $ | 78,619 | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (297) | | | | | | — | | | | | | (297) | | |
股票薪酬计划
and related activity |
| | | | 141,219 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 156 | | | | | | — | | | | | | — | | | | | | 156 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,567) | | | | | | — | | | | | | (7,567) | | |
Balance at December 31, 2019
|
| | | | 27,690,879 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | $ | 223,084 | | | | | $ | (152,176) | | | | | $ | — | | | | | $ | 70,911 | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | 53 | | | | | | — | | | | | | 53 | | |
股票薪酬计划
and related activity |
| | | | 108,869 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (69,503) | | | | | | — | | | | | | (69,503) | | |
Balance at December 31, 2020
|
| | | | 27,799,748 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 223,085 | | | | | $ | (221,626) | | | | | $ | — | | | | | $ | 1,462 | | |
Shares of Redwood RSUs
代扣代缴以满足代扣代缴 tax obligations |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (611) | | | | | | — | | | | | | — | | | | | | (611) | | |
关联方应纳税金结算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,777 | | | | | | — | | | | | | — | | | | | | 15,777 | | |
股票薪酬计划
及之前的相关活动 反向资本重组 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 862 | | | | | | — | | | | | | — | | | | | | 862 | | |
Business Combination
(Note 3) |
| | | | (27,799,748) | | | | | | (3) | | | | | | 12,618,516 | | | | | | 1 | | | | | | 32,770,000 | | | | | | 3 | | | | | | 63,027 | | | | | | 1,461 | | | | | | (5,306) | | | | | | 59,183 | | |
反向资本重组后的股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 315 | | | | | | — | | | | | | 817 | | | | | | 1,132 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (112,789) | | | | | | (27,967) | | | | | | (140,756) | | |
Balance at December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 12,618,516 | | | | | $ | 1 | | | | | | 32,770,000 | | | | | $ | 3 | | | | | $ | 302,455 | | | | | $ | (332,954) | | | | | $ | (32,456) | | | | | $ | (62,951) | | |
| | |
Year ended
December 31, |
| |||||||||||||||
| | |
2011
|
| |
2020
|
| |
2019
|
| |||||||||
Wal-Mart Stores Inc.
|
| | | | 13.0% | | | | | | 13.8% | | | | | | 18.3% | | |
Walgreen Co.
|
| | | | 11.9% | | | | | | 14.6% | | | | | | 14.7% | | |
| | |
Useful Life
|
|
红盒售货亭和组件
|
| |
3 – 5 years
|
|
Computers and software
|
| |
2 – 3 years
|
|
租赁改进(缩短资产寿命或剩余租赁期限)
|
| |
3 – 6 years
|
|
办公家具和设备
|
| |
5 – 7 years
|
|
Vehicles
|
| |
3 – 4 years
|
|
Dollars in thousands
|
| |
Recapitalization
|
| |||
Cash - 海港的信托和现金,扣除赎回的净额
|
| | | $ | 20,405 | | |
Cash – PIPE financing
|
| | | | 50,000 | | |
Cash – Backstop agreement
|
| | | | 20,159 | | |
减去:成交时支付的交易成本
|
| | | | (13,139) | | |
净业务合并
|
| | | | 77,425 | | |
Plus: Tax impact, net
|
| | | | 4,442 | | |
减去:额外资本化交易成本
|
| | | | (1,387) | | |
少:承担认股权证责任
|
| | | | (21,297) | | |
企业合并的净贡献
|
| | | $ | 59,183 | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| ||||||
业务合并前已发行的海港普通股
|
| | | | 14,375,000 | | | | | | — | | |
减:赎回海港股份
|
| | | | (12,346,223) | | | | | | — | | |
海港普通股
|
| | | | 2,028,777 | | | | | | — | | |
Seaport sponsor shares
|
| | | | 3,593,750 | | | | | | — | | |
以管道融资方式发行的股票
|
| | | | 5,000,000 | | | | | | — | | |
根据后盾协议发行的股票
|
| | | | 1,995,989 | | | | | | — | | |
给红杉控股股东的股份
|
| | | | — | | | | | | 32,770,000 | | |
企业合并后紧随其后的普通股总流通股
|
| | | | 12,618,516 | | | | | | 32,770,000 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Kiosks and components
|
| | | $ | 190,496 | | | | | $ | 190,416 | | |
计算机、服务器和软件
|
| | | | 99,123 | | | | | | 87,113 | | |
租赁改进
|
| | | | 4,129 | | | | | | 3,991 | | |
办公家具和设备
|
| | | | 676 | | | | | | 676 | | |
Leased Vehicles
|
| | | | 11,380 | | | | | | 10,678 | | |
按成本价计算的财产和设备
|
| | | $ | 305,804 | | | | | $ | 292,874 | | |
累计折旧
|
| | | | (265,180) | | | | | | (229,785) | | |
财产和设备,净额
|
| | | $ | 40,624 | | | | | $ | 63,089 | | |
Dollars in thousands
|
| |
Legacy
Business |
| |
Digital
Business |
| |
Total
|
| |||||||||
Balance as of December 31, 2019
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
Balance as of December 31, 2020
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
Balance as of December 31, 2021
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | |
Estimated
Useful Life |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
应摊销的无形资产:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
与零售商的合同
|
| |
7 years
|
| | | $ | 370,000 | | | | | $ | (278,087) | | | | | $ | 91,913 | | | | | $ | 370,000 | | | | | $ | (225,230) | | | | | $ | 144,770 | | |
Trade name
|
| |
7 years
|
| | | | 60,000 | | | | | | (45,095) | | | | | | 14,905 | | | | | | 60,000 | | | | | | (36,524) | | | | | | 23,476 | | |
可联系的客户列表
|
| |
7 years
|
| | | | 40,000 | | | | | | (30,063) | | | | | | 9,937 | | | | | | 40,000 | | | | | | (24,349) | | | | | | 15,651 | | |
Developed technology
|
| |
7 years
|
| | | | 30,000 | | | | | | (22,548) | | | | | | 7,452 | | | | | | 30,000 | | | | | | (18,262) | | | | | | 11,738 | | |
应扣除的无形资产总额
amortization |
| | | | | | $ | 500,000 | | | | | $ | (375,793) | | | | | $ | 124,207 | | | | | $ | 500,000 | | | | | $ | (304,365) | | | | | $ | 195,635 | | |
Dollars in thousands
|
| |
Amortization
of intangible assets |
| |||
2022
|
| | | $ | 71,428 | | |
2023
|
| | | | 52,779 | | |
2024
|
| | | | — | | |
2025
|
| | | | — | | |
2026
|
| | | | — | | |
预计摊销总额
|
| | | $ | 124,207 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
应计工资及其他相关费用
|
| | | $ | 23,901 | | | | | $ | 24,212 | | |
Accrued revenue share
|
| | | | 11,786 | | | | | | 13,480 | | |
Deferred revenue
|
| | | | 9,553 | | | | | | 10,019 | | |
Income taxes payable
|
| | | | — | | | | | | 15,777 | | |
Other
|
| | | | 12,515 | | | | | | 12,466 | | |
应计负债和其他流动负债总额
|
| | | $ | 57,755 | | | | | $ | 75,954 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Term B Facility
|
| | | $ | 271,562 | | | | | $ | 281,563 | | |
与定期贷款安排相关的实物支付利息
|
| | | | 31,480 | | | | | | — | | |
循环信贷安排
|
| | | | 15,000 | | | | | | 30,000 | | |
与循环信贷安排相关的实物支付利息
|
| | | | 2,731 | | | | | | — | | |
联合循环信贷安排
|
| | | | 4,616 | | | | | | 2,550 | | |
Total debt outstanding
|
| | | $ | 325,389 | | | | | $ | 314,113 | | |
减去:未摊销债务发行成本
|
| | | | (3,823) | | | | | | (6,639) | | |
Total debt, net
|
| | | $ | 321,566 | | | | | $ | 307,474 | | |
一年内到期的部分
|
| | | $ | 34,211 | | | | | $ | — | | |
Total long-term debt, net
|
| | | $ | 287,355 | | | | | $ | 307,474 | | |
Dollars in thousands
|
| |
Repayment
Amount |
| |||
2022
|
| | | $ | 31,480 | | |
2023
|
| | | | — | | |
2024
|
| | | | 271,562 | | |
Total
|
| | | $ | 303,042 | | |
Dollars in thousands
|
| |
Balance Sheet
Location |
| |
December 31,
2021, |
| |
December 31,
2020 |
| ||||||
未指定为对冲工具的衍生工具: | | | | | | | | | | | | | | | | |
利率互换合约
|
| |
Other liabilities
|
| | | $ | — | | | | | $ | 4,782 | | |
| | |
For the years ended
December 31, |
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Other expense, net
|
| | | $ | (394) | | | | | $ | 4,341 | | | | | $ | 3,946 | | |
Dollars in thousands
|
| |
Year Ended
December 31, 2021 |
| |||
已确认的薪酬成本: | | | | | | | |
Restricted stock units
|
| | | $ | 996 | | |
总薪酬成本
|
| | | $ | 996 | | |
| | |
Shares
|
| |
Weighted Average
Grant-Date Fair Value Per Share |
| ||||||
Outstanding at January 1, 2021
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 3,019,853 | | | | | | 8.02 | | |
Vested and converted
|
| | | | — | | | | | | — | | |
Forfeited/expired
|
| | | | — | | | | | | — | | |
Outstanding at December 31, 2021
|
| | | | 3,019,853 | | | | | $ | 8.02 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net revenue | | | | | | | | | | | | | | | | | | | |
Legacy Business
|
| | | $ | 253,417 | | | | | $ | 506,437 | | | | | $ | 838,627 | | |
Digital Business
|
| | | | 35,123 | | | | | | 39,754 | | | | | | 19,743 | | |
Total
|
| | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | |
Adjusted EBITDA | | | | | | | | | | | | | | | | | | | |
Legacy Business
|
| | | $ | (15,932) | | | | | $ | 109,074 | | | | | $ | 197,887 | | |
Digital Business
|
| | | | 787 | | | | | | 4,702 | | | | | | (2,238) | | |
Total
|
| | | $ | (15,145) | | | | | $ | 113,776 | | | | | $ | 195,649 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Loss before income taxes
|
| | | $ | (174,791) | | | | | $ | (94,707) | | | | | $ | (14,823) | | |
Add: | | | | | | | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 108,505 | | | | | | 136,838 | | | | | | 138,274 | | |
利息和其他费用,净额
|
| | | | 31,523 | | | | | | 32,522 | | | | | | 44,578 | | |
业务优化(A)
|
| | | | 6,907 | | | | | | 19,011 | | | | | | 7,687 | | |
One-time non-recurring(b)
|
| | | | 7,689 | | | | | | 10,584 | | | | | | 5,326 | | |
新企业启动成本(C)
|
| | | | 1,004 | | | | | | 6,041 | | | | | | 3,793 | | |
重组相关(D)
|
| | | | 2,024 | | | | | | 3,471 | | | | | | 4,432 | | |
基于股票的薪酬费用
|
| | | | 1,994 | | | | | | 16 | | | | | | 156 | | |
停止游戏业务(E)
|
| | | | — | | | | | | — | | | | | | 6,226 | | |
Adjusted EBITDA
|
| | | $ | (15,145) | | | | | $ | 113,776 | | | | | $ | 195,649 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
千美元,每股金额除外
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
基本每股收益和稀释每股收益 | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
减去:业务合并前遗留Redbox的净亏损
|
| | | | (105,496) | | | | | | 不适用 | | | | | | 不适用 | | |
减去:非控股权益应占净亏损
|
| | | | (27,967) | | | | | | 不适用 | | | | | | 不适用 | | |
红盒娱乐公司 - 基本版和稀释版的净亏损
|
| | | $ | (7,293) | | | | | | 不适用 | | | | | | 不适用 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
A类普通股已发行 - 基本股和稀释股加权平均股份
|
| | | | 12,618,516 | | | | | | 不适用 | | | | | | 不适用 | | |
A类普通股流通股 - 基本股和稀释股每股收益
|
| | | $ | (0.58) | | | | | | 不适用 | | | | | | 不适用 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
未授予的限制性股票单位
|
| | | | 110 | | | | | | 325 | | | | | | 376 | | |
公募和私募认股权证
|
| | | | 16,843,733 | | | | | | — | | | | | | — | | |
Dollars in thousands
|
| |
Level
|
| |
December 31, 2021
|
| ||||||
Liabilities: | | | | | | | | | | | | | |
认股权证责任 - 公共认股权证
|
| | | | 1 | | | | | $ | 11,213 | | |
认股权证责任 - 私募认股权证
|
| | | | 3 | | | | | $ | 6,608 | | |
全部保修责任
|
| | | | | | | | | $ | 17,821 | | |
Input
|
| |
(Initial Measurement)
|
| |||
Risk-free interest rate
|
| | | | 1.20% | | |
Expected term (years)
|
| | | | 5.00 | | |
Expected volatility
|
| | | | 20.2% | | |
Stock price
|
| | | $ | 9.62 | | |
Input
|
| |
(Initial Measurement)
|
| |||
Risk-free interest rate
|
| | | | 1.20% | | |
Expected term (years)
|
| | | | 4.80 | | |
Expected volatility
|
| | | | 31.4% | | |
Stock price
|
| | | $ | 7.41 | | |
Dollars in thousands
|
| |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
企业合并结束时的初始计量
|
| | | $ | 13,477 | | | | | $ | 7,821 | | | | | $ | 21,298 | | |
估值投入或其他假设的变化
|
| | | | (2,264) | | | | | | (1,213) | | | | | | (3,477) | | |
Fair value as of December 31, 2021
|
| | | $ | 11,213 | | | | | $ | 6,608 | | | | | $ | 17,821 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
总资产和设备
|
| | | $ | 11,380 | | | | | $ | 10,677 | | |
累计折旧
|
| | | | (7,285) | | | | | | (5,204) | | |
净资产和设备
|
| | | $ | 4,095 | | | | | $ | 5,473 | | |
Dollars in thousands
|
| |
Capital
Leases |
| |
Operating
Leases(1) |
| ||||||
2022
|
| | | $ | 2,116 | | | | | $ | 3,527 | | |
2023
|
| | | | 1,010 | | | | | | 3,045 | | |
2024
|
| | | | 387 | | | | | | 2,244 | | |
2025
|
| | | | 144 | | | | | | 1,687 | | |
2026 & Thereafter
|
| | | | — | | | | | | — | | |
最低租赁承诺额合计
|
| | | $ | 3,657 | | | | | $ | 10,503 | | |
减去:资本租赁债务的当期部分
|
| | | | (2,116) | | | | | | | | |
资本租赁债务的长期部分
|
| | | $ | 1,541 | | | | | | | | |
Dollars in thousands
|
| |
Total
|
| |
2022
|
| |
2023
|
| |||||||||
最低估计电影内容承诺
|
| | | $ | 23,969 | | | | | $ | 19,860 | | | | | $ | 4,109 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
U.S. operations
|
| | | $ | (174,791) | | | | | $ | (94,707) | | | | | $ | (14,823) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
U.S. Federal
|
| | | $ | 3,459 | | | | | $ | (491) | | | | | $ | 11,653 | | |
State and local
|
| | | | — | | | | | | 711 | | | | | | 4,209 | | |
Total current
|
| | | $ | 3,459 | | | | | $ | 220 | | | | | $ | 15,862 | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
U.S. Federal
|
| | | | (28,078) | | | | | | (21,489) | | | | | | (19,467) | | |
State and local
|
| | | | (9,416) | | | | | | (3,935) | | | | | | (3,651) | | |
Total deferred
|
| | | $ | (37,494) | | | | | $ | (25,424) | | | | | $ | (23,118) | | |
所得税(福利)总支出
|
| | | $ | (34,035) | | | | | $ | (25,204) | | | | | $ | (7,256) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
按法定税率计算的美国联邦税费
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
扣除联邦福利后的州所得税
|
| | | | 3.0% | | | | | | 3.8% | | | | | | 8.7% | | |
Valuation allowance
|
| | | | (1.5)% | | | | | | (0.2)% | | | | | | (6.8)% | | |
联邦研发信贷
|
| | | | 0.5% | | | | | | 2.0% | | | | | | 7.4% | | |
联邦研发抵免的不确定税收优惠
|
| | | | (0.1)% | | | | | | (0.5)% | | | | | | (3.7)% | | |
释放不确定的税收优惠
|
| | | | 0.7% | | | | | | 0.2% | | | | | | 22.1% | | |
非控股利益的影响
|
| | | | (4.1)% | | | | | | —% | | | | | | —% | | |
Other
|
| | | | —% | | | | | | 0.4% | | | | | | 0.2% | | |
Effective tax rate
|
| | | | 19.5% | | | | | | 26.7% | | | | | | 48.9% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
期初余额
|
| | | $ | 2,213 | | | | | $ | 1,935 | | | | | $ | 4,558 | | |
根据与本年度相关的纳税头寸进行的增加
|
| | | | 13 | | | | | | 250 | | | | | | 150 | | |
与前几年相关的税务职位增加
|
| | | | — | | | | | | 215 | | | | | | 509 | | |
与前几年相关的税务职位减少
|
| | | | (897) | | | | | | — | | | | | | — | | |
与前几年相关的税额扣除
|
| | | | — | | | | | | (187) | | | | | | (1,945) | | |
有效结清的纳税头寸扣除
|
| | | | (1,151) | | | | | | — | | | | | | (1,337) | | |
Balance, end of period
|
| | | $ | 178 | | | | | $ | 2,213 | | | | | $ | 1,935 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Credit carryforwards
|
| | | $ | 40 | | | | | $ | 1,117 | | |
净营业亏损结转
|
| | | | 1,459 | | | | | | — | | |
163(J)节利息结转
|
| | | | 410 | | | | | | — | | |
投资的外部基差(1)
|
| | | | 20,186 | | | | | | — | | |
应计负债和免税额
|
| | | | — | | | | | | 1,388 | | |
应计薪酬
|
| | | | — | | | | | | 2,750 | | |
资产报废债务负债
|
| | | | — | | | | | | 1,994 | | |
Deferred revenue
|
| | | | — | | | | | | 2,237 | | |
Hedge liability
|
| | | | — | | | | | | 1,200 | | |
Other
|
| | | | — | | | | | | 253 | | |
递延税项总资产
|
| | | | 22,095 | | | | | | 10,939 | | |
减:估价免税额
|
| | | | (22,095) | | | | | | (1,039) | | |
递延税金资产总额
|
| | | $ | — | | | | | $ | 9,900 | | |
递延纳税义务:
|
| | | | | | | | | | | | |
Property and equipment
|
| | | | — | | | | | | (14,172) | | |
Product costs
|
| | | | — | | | | | | (3,905) | | |
Prepaid expenses
|
| | | | — | | | | | | (284) | | |
Intangible assets
|
| | | | — | | | | | | (30,965) | | |
Goodwill
|
| | | | — | | | | | | (1,745) | | |
递延纳税负债总额
|
| | | $ | — | | | | | $ | (51,071) | | |
递延纳税净负债
|
| | | $ | — | | | | | $ | (41,171) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
年初估值津贴
|
| | | $ | 1,039 | | | | | $ | 851 | | | | | $ | 1,224 | | |
通过税费记录(发放)的估值免税额
|
| | | | 2,694 | | | | | | 188 | | | | | | (373) | | |
通过额外实收资本记录(发放)的估值津贴
|
| | | | 18,362 | | | | | | — | | | | | | — | | |
年终估值免税额
|
| | | $ | 22,095 | | | | | $ | 1,039 | | | | | $ | 851 | | |
Dollars in thousands
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
关联方到期,净额
|
| | | $ | 3,813 | | | | | $ | 4,112 | | |
Due to related parties, net
|
| | | $ | 74 | | | | | $ | 449 | | |
| | |
Year Ended December 31,
|
| |||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| ||||||
现金和现金等价物
|
| | | $ | 14,320 | | | | | $ | 5,401 | | |
Restricted cash
|
| | | | 4,158 | | | | | | 3,526 | | |
现金、现金等价物和受限现金
|
| | | $ | 18,478 | | | | | $ | 8,927 | | |
| | |
Year Ended December 31,
|
| |||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| ||||||
本期付息现金
|
| | | $ | — | | | | | $ | 29,061 | | |
所得税期间支付(收到)的现金,净额
|
| | | $ | (5,494) | | | | | $ | 2,993 | | |
| | |
Year Ended December 31,
|
| |||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| ||||||
购买由资本租赁债务提供资金的财产和设备
|
| | | $ | 1,561 | | | | | $ | 338 | | |
期末贸易应付款中包括的财产和设备的购买或
应计负债和其他流动负债 |
| | | $ | 267 | | | | | $ | 653 | | |